Datasets:

treyh23

/

chronos

like 0

{ "advertising_type": "Digital Marketing", "financial_health": "Good", "founding_year": 2003, "industry": "Advertising", "location": "South Jessica", "name": "Madden-Macias", "num_employees": 635, "region": "North America", "revenue_size": "Small", "website": "www.madden-macias.com" }

[ { "advertising_kpis": [ { "average_project_size": 180413, "billable_hours_per_employee": 126, "client_concentration": 0.28, "client_retention_rate": 0.78, "employee_utilization_rate": 0.62, "gross_billings": 1190241, "net_revenue": 1067614, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 1681 }, { "average_project_size": 197527, "billable_hours_per_employee": 103, "client_concentration": 0.32, "client_retention_rate": 0.83, "employee_utilization_rate": 0.65, "gross_billings": 1331312, "net_revenue": 1078937, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 1699 }, { "average_project_size": 112331, "billable_hours_per_employee": 121, "client_concentration": 0.11, "client_retention_rate": 0.71, "employee_utilization_rate": 0.71, "gross_billings": 1408707, "net_revenue": 1090380, "new_client_acquisition": 3, "organic_growth": 0.15, "quarter": 3, "revenue_per_employee": 1717 }, { "average_project_size": 104851, "billable_hours_per_employee": 87, "client_concentration": 0.29, "client_retention_rate": 0.84, "employee_utilization_rate": 0.74, "gross_billings": 1319844, "net_revenue": 1101945, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 1735 } ], "balance_sheet": [ { "assets": 1250578, "current_assets": 533658, "current_liabilities": 339789, "equity": 843388, "fixed_assets": 716920, "liabilities": 643874, "long_term_liabilities": 304085, "quarter": 1 }, { "assets": 1272088, "current_assets": 477950, "current_liabilities": 317181, "equity": 846297, "fixed_assets": 794138, "liabilities": 655343, "long_term_liabilities": 338162, "quarter": 2 }, { "assets": 1293968, "current_assets": 447301, "current_liabilities": 387015, "equity": 858092, "fixed_assets": 846667, "liabilities": 667017, "long_term_liabilities": 280002, "quarter": 3 }, { "assets": 1316225, "current_assets": 531360, "current_liabilities": 306843, "equity": 870644, "fixed_assets": 784865, "liabilities": 678899, "long_term_liabilities": 372056, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -663, "financing_cash_flow": -106909, "investing_cash_flow": -134259, "net_cash_flow": -125237, "operating_cash_flow": 280699, "quarter": 1 }, { "change_in_working_capital": -52906, "financing_cash_flow": -189692, "investing_cash_flow": -418379, "net_cash_flow": -142332, "operating_cash_flow": 301062, "quarter": 2 }, { "change_in_working_capital": 42540, "financing_cash_flow": 121809, "investing_cash_flow": -438766, "net_cash_flow": 44804, "operating_cash_flow": 281836, "quarter": 3 }, { "change_in_working_capital": 34168, "financing_cash_flow": -55323, "investing_cash_flow": -312239, "net_cash_flow": -102499, "operating_cash_flow": 294454, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8536964507611681, "current_ratio": 1.5705570221519825, "debt_to_equity_ratio": 0.7634374688755353, "profit_margin": 0.22169435769856896, "quarter": 1, "return_on_assets": 0.18925968632104515, "return_on_equity": 0.280634773081903 }, { "asset_turnover_ratio": 0.8481622340592789, "current_ratio": 1.5068683180896711, "debt_to_equity_ratio": 0.7743652642039378, "profit_margin": 0.21275755674335017, "quarter": 2, "return_on_assets": 0.1804529246404337, "return_on_equity": 0.2712428379162398 }, { "asset_turnover_ratio": 0.8426638062146823, "current_ratio": 1.1557717401134322, "debt_to_equity_ratio": 0.7773257412958051, "profit_margin": 0.21198206129973038, "quarter": 3, "return_on_assets": 0.1786296106240649, "return_on_equity": 0.26936622180372266 }, { "asset_turnover_ratio": 0.8372010864403883, "current_ratio": 1.7316999247172007, "debt_to_equity_ratio": 0.7797664717151901, "profit_margin": 0.2117328904800149, "quarter": 4, "return_on_assets": 0.1772630059450322, "return_on_equity": 0.26798323999246537 } ], "income_statement": [ { "depreciation": 44015, "expenses": 759168, "income_tax": 71762, "marketing_expense": 103235, "net_income": 308446, "net_profit": 236684, "operational_expense": 519601, "product_revenue": 354456, "quarter": 1, "rd_expense": 101947, "revenue": 1067614, "salaries_expense": 376839, "service_revenue": 713158 }, { "depreciation": 71510, "expenses": 769557, "income_tax": 79828, "marketing_expense": 144115, "net_income": 309380, "net_profit": 229552, "operational_expense": 508484, "product_revenue": 264613, "quarter": 2, "rd_expense": 93198, "revenue": 1078937, "salaries_expense": 252722, "service_revenue": 814324 }, { "depreciation": 50695, "expenses": 780088, "income_tax": 79151, "marketing_expense": 114150, "net_income": 310292, "net_profit": 231141, "operational_expense": 419320, "product_revenue": 288582, "quarter": 3, "rd_expense": 117997, "revenue": 1090380, "salaries_expense": 252844, "service_revenue": 801798 }, { "depreciation": 61136, "expenses": 790764, "income_tax": 77863, "marketing_expense": 150030, "net_income": 311181, "net_profit": 233318, "operational_expense": 492099, "product_revenue": 228966, "quarter": 4, "rd_expense": 130482, "revenue": 1101945, "salaries_expense": 354487, "service_revenue": 872979 } ], "market_conditions": { "gdp_growth": [ 0.005136295057447079, -0.0027892964311872857, 0.004163260688699728, 0.004162640697272819 ], "inflation_rate": [ 0.03889414852844622, 0.03440507019687805, 0.03167669077356271, 0.034435017611027297 ], "interest_rate": [ 0.037454672363055275, 0.039627683711225, 0.046144378350578066, 0.046432255381407 ], "year": 2003 }, "random_event": { "description": "Madden-Macias Introduction of New Service in 2003", "impact": -0.04, "type": "Introduction of New Service" }, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 53130, "billable_hours_per_employee": 83, "client_concentration": 0.34, "client_retention_rate": 0.76, "employee_utilization_rate": 0.77, "gross_billings": 1772830, "net_revenue": 1414143, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 2227 }, { "average_project_size": 159133, "billable_hours_per_employee": 151, "client_concentration": 0.18, "client_retention_rate": 0.72, "employee_utilization_rate": 0.7, "gross_billings": 1884272, "net_revenue": 1465548, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 2308 }, { "average_project_size": 145754, "billable_hours_per_employee": 107, "client_concentration": 0.16, "client_retention_rate": 0.78, "employee_utilization_rate": 0.61, "gross_billings": 1916461, "net_revenue": 1518822, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 2392 }, { "average_project_size": 176767, "billable_hours_per_employee": 139, "client_concentration": 0.1, "client_retention_rate": 0.68, "employee_utilization_rate": 0.66, "gross_billings": 1919792, "net_revenue": 1574032, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 2479 } ], "balance_sheet": [ { "assets": 1942356, "current_assets": 843155, "current_liabilities": 510686, "equity": 1235742, "fixed_assets": 1099201, "liabilities": 1094958, "long_term_liabilities": 584272, "quarter": 1 }, { "assets": 1994953, "current_assets": 889398, "current_liabilities": 568507, "equity": 1286406, "fixed_assets": 1105555, "liabilities": 1107740, "long_term_liabilities": 539233, "quarter": 2 }, { "assets": 2048975, "current_assets": 674876, "current_liabilities": 517421, "equity": 1347531, "fixed_assets": 1374099, "liabilities": 1120672, "long_term_liabilities": 603251, "quarter": 3 }, { "assets": 2104460, "current_assets": 784526, "current_liabilities": 656920, "equity": 1432846, "fixed_assets": 1319934, "liabilities": 1133754, "long_term_liabilities": 476834, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 91065, "financing_cash_flow": -178594, "investing_cash_flow": -346066, "net_cash_flow": 102580, "operating_cash_flow": 451767, "quarter": 1 }, { "change_in_working_capital": 85997, "financing_cash_flow": -32535, "investing_cash_flow": -347892, "net_cash_flow": 222703, "operating_cash_flow": 446978, "quarter": 2 }, { "change_in_working_capital": -66662, "financing_cash_flow": -12665, "investing_cash_flow": -444682, "net_cash_flow": 202447, "operating_cash_flow": 509110, "quarter": 3 }, { "change_in_working_capital": 36865, "financing_cash_flow": -159460, "investing_cash_flow": -487984, "net_cash_flow": -49606, "operating_cash_flow": 521419, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7280555160845901, "current_ratio": 1.651024308479183, "debt_to_equity_ratio": 0.8860733065639915, "profit_margin": 0.27461437775387637, "quarter": 1, "return_on_assets": 0.19993451251984704, "return_on_equity": 0.3142597726709944 }, { "asset_turnover_ratio": 0.734627833337427, "current_ratio": 1.5644451167707698, "debt_to_equity_ratio": 0.8611122771504486, "profit_margin": 0.2723848007707697, "quarter": 2, "return_on_assets": 0.20010145602427726, "return_on_equity": 0.31031649417058066 }, { "asset_turnover_ratio": 0.7412594101929013, "current_ratio": 1.3043073242098795, "debt_to_equity_ratio": 0.8316483999254933, "profit_margin": 0.27602181164086376, "quarter": 3, "return_on_assets": 0.20460376529728277, "return_on_equity": 0.3111082416656834 }, { "asset_turnover_ratio": 0.7479505431322049, "current_ratio": 1.1942489191986847, "debt_to_equity_ratio": 0.7912601912557247, "profit_margin": 0.2936026713561097, "quarter": 4, "return_on_assets": 0.2196002775058685, "return_on_equity": 0.32253291700573544 } ], "income_statement": [ { "depreciation": 63423, "expenses": 888638, "income_tax": 137161, "marketing_expense": 91205, "net_income": 525505, "net_profit": 388344, "operational_expense": 491934, "product_revenue": 520843, "quarter": 1, "rd_expense": 104690, "revenue": 1414143, "salaries_expense": 364831, "service_revenue": 893300 }, { "depreciation": 47785, "expenses": 917523, "income_tax": 148832, "marketing_expense": 132717, "net_income": 548025, "net_profit": 399193, "operational_expense": 498912, "product_revenue": 517375, "quarter": 2, "rd_expense": 109078, "revenue": 1465548, "salaries_expense": 393478, "service_revenue": 948173 }, { "depreciation": 89882, "expenses": 947347, "income_tax": 152247, "marketing_expense": 153970, "net_income": 571475, "net_profit": 419228, "operational_expense": 527072, "product_revenue": 355240, "quarter": 3, "rd_expense": 113224, "revenue": 1518822, "salaries_expense": 314027, "service_revenue": 1163582 }, { "depreciation": 59279, "expenses": 978140, "income_tax": 133752, "marketing_expense": 115161, "net_income": 595892, "net_profit": 462140, "operational_expense": 508544, "product_revenue": 390606, "quarter": 4, "rd_expense": 132837, "revenue": 1574032, "salaries_expense": 482830, "service_revenue": 1183426 } ], "market_conditions": { "gdp_growth": [ -0.009963808453982407, -0.007706464529097134, -0.009349092026604486, 0.002493217045219865 ], "inflation_rate": [ 0.02394794869343926, 0.025159940683501626, 0.019516433255552967, 0.022384630310379176 ], "interest_rate": [ 0.05781008581010539, 0.054891364335983746, 0.06306548178740691, 0.05833323835743469 ], "year": 2004 }, "random_event": { "description": "Madden-Macias Expansion to New Market in 2004", "impact": -0.08, "type": "Expansion to New Market" }, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 103689, "billable_hours_per_employee": 146, "client_concentration": 0.16, "client_retention_rate": 0.88, "employee_utilization_rate": 0.7, "gross_billings": 4803887, "net_revenue": 3998578, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 6297 }, { "average_project_size": 50909, "billable_hours_per_employee": 98, "client_concentration": 0.32, "client_retention_rate": 0.89, "employee_utilization_rate": 0.63, "gross_billings": 4912997, "net_revenue": 4065943, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 6403 }, { "average_project_size": 100230, "billable_hours_per_employee": 132, "client_concentration": 0.4, "client_retention_rate": 0.89, "employee_utilization_rate": 0.68, "gross_billings": 5032030, "net_revenue": 4134443, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 6511 }, { "average_project_size": 156495, "billable_hours_per_employee": 152, "client_concentration": 0.22, "client_retention_rate": 0.78, "employee_utilization_rate": 0.73, "gross_billings": 5381772, "net_revenue": 4204098, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 6621 } ], "balance_sheet": [ { "assets": 4851451, "current_assets": 1816235, "current_liabilities": 1332121, "equity": 2955049, "fixed_assets": 3035216, "liabilities": 2793477, "long_term_liabilities": 1461356, "quarter": 1 }, { "assets": 4997285, "current_assets": 2488041, "current_liabilities": 1710584, "equity": 3092184, "fixed_assets": 2509244, "liabilities": 2862760, "long_term_liabilities": 1152176, "quarter": 2 }, { "assets": 5147503, "current_assets": 2410601, "current_liabilities": 1272893, "equity": 3116624, "fixed_assets": 2736902, "liabilities": 2933760, "long_term_liabilities": 1660867, "quarter": 3 }, { "assets": 5302236, "current_assets": 2573703, "current_liabilities": 1253888, "equity": 3199148, "fixed_assets": 2728533, "liabilities": 3006521, "long_term_liabilities": 1752633, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -75095, "financing_cash_flow": 168609, "investing_cash_flow": -233137, "net_cash_flow": 846246, "operating_cash_flow": 1112688, "quarter": 1 }, { "change_in_working_capital": 29508, "financing_cash_flow": 68940, "investing_cash_flow": -211998, "net_cash_flow": 942951, "operating_cash_flow": 1121977, "quarter": 2 }, { "change_in_working_capital": 36190, "financing_cash_flow": -82966, "investing_cash_flow": -234401, "net_cash_flow": 774398, "operating_cash_flow": 1075054, "quarter": 3 }, { "change_in_working_capital": 30778, "financing_cash_flow": -27016, "investing_cash_flow": -399217, "net_cash_flow": 890757, "operating_cash_flow": 1170584, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8242024911722287, "current_ratio": 1.3634159359397533, "debt_to_equity_ratio": 0.9453234108808348, "profit_margin": 0.22434850589384525, "quarter": 1, "return_on_assets": 0.18490859744847468, "return_on_equity": 0.3035736463253232 }, { "asset_turnover_ratio": 0.8136304013079102, "current_ratio": 1.4544979960060425, "debt_to_equity_ratio": 0.9258051914116365, "profit_margin": 0.2355318311151927, "quarter": 2, "return_on_assets": 0.19163585827104118, "return_on_equity": 0.30970310951741553 }, { "asset_turnover_ratio": 0.803193898090006, "current_ratio": 1.893797043427845, "debt_to_equity_ratio": 0.9413262555893813, "profit_margin": 0.21838032354055914, "quarter": 3, "return_on_assets": 0.1754017433306984, "return_on_equity": 0.2896984044273547 }, { "asset_turnover_ratio": 0.792891527272645, "current_ratio": 2.0525780611984485, "debt_to_equity_ratio": 0.9397880310632706, "profit_margin": 0.21489342065765354, "quarter": 4, "return_on_assets": 0.1703871725060899, "return_on_equity": 0.2823980009677577 } ], "income_statement": [ { "depreciation": 215613, "expenses": 2811749, "income_tax": 289754, "marketing_expense": 384938, "net_income": 1186829, "net_profit": 897075, "operational_expense": 1890817, "product_revenue": 1549309, "quarter": 1, "rd_expense": 411797, "revenue": 3998578, "salaries_expense": 1346948, "service_revenue": 2449269 }, { "depreciation": 164318, "expenses": 2855264, "income_tax": 253020, "marketing_expense": 342636, "net_income": 1210679, "net_profit": 957659, "operational_expense": 1887257, "product_revenue": 1206584, "quarter": 2, "rd_expense": 555517, "revenue": 4065943, "salaries_expense": 1203450, "service_revenue": 2859359 }, { "depreciation": 172173, "expenses": 2899453, "income_tax": 332109, "marketing_expense": 472798, "net_income": 1234990, "net_profit": 902881, "operational_expense": 1613044, "product_revenue": 1283649, "quarter": 3, "rd_expense": 559682, "revenue": 4134443, "salaries_expense": 1211031, "service_revenue": 2850794 }, { "depreciation": 267151, "expenses": 2944325, "income_tax": 356340, "marketing_expense": 545755, "net_income": 1259773, "net_profit": 903433, "operational_expense": 1990151, "product_revenue": 925730, "quarter": 4, "rd_expense": 581114, "revenue": 4204098, "salaries_expense": 1436696, "service_revenue": 3278368 } ], "market_conditions": { "gdp_growth": [ -0.0018515606380343315, -0.001486179920428242, -0.0020564481853647485, 0.005872930849130624 ], "inflation_rate": [ 0.028514177570119155, 0.03445577757525606, 0.03194357657098931, 0.027109993854002437 ], "interest_rate": [ 0.05043819619453026, 0.05046064120838342, 0.05376793690210055, 0.053263304456237615 ], "year": 2005 }, "random_event": null, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 123743, "billable_hours_per_employee": 122, "client_concentration": 0.38, "client_retention_rate": 0.84, "employee_utilization_rate": 0.73, "gross_billings": 2256902, "net_revenue": 1946041, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 3065 }, { "average_project_size": 198734, "billable_hours_per_employee": 129, "client_concentration": 0.33, "client_retention_rate": 0.61, "employee_utilization_rate": 0.7, "gross_billings": 2305234, "net_revenue": 2023587, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 3187 }, { "average_project_size": 191031, "billable_hours_per_employee": 102, "client_concentration": 0.38, "client_retention_rate": 0.83, "employee_utilization_rate": 0.68, "gross_billings": 2549889, "net_revenue": 2104224, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 3314 }, { "average_project_size": 165050, "billable_hours_per_employee": 131, "client_concentration": 0.14, "client_retention_rate": 0.79, "employee_utilization_rate": 0.8, "gross_billings": 2541518, "net_revenue": 2188074, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 3446 } ], "balance_sheet": [ { "assets": 1984552, "current_assets": 891790, "current_liabilities": 465254, "equity": 1477293, "fixed_assets": 1092762, "liabilities": 946565, "long_term_liabilities": 481311, "quarter": 1 }, { "assets": 2034607, "current_assets": 874806, "current_liabilities": 461274, "equity": 1513627, "fixed_assets": 1159801, "liabilities": 954128, "long_term_liabilities": 492854, "quarter": 2 }, { "assets": 2085925, "current_assets": 749273, "current_liabilities": 515171, "equity": 1578771, "fixed_assets": 1336652, "liabilities": 961750, "long_term_liabilities": 446579, "quarter": 3 }, { "assets": 2138538, "current_assets": 1040314, "current_liabilities": 514207, "equity": 1682806, "fixed_assets": 1098224, "liabilities": 969434, "long_term_liabilities": 455227, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -27701, "financing_cash_flow": -147992, "investing_cash_flow": -106039, "net_cash_flow": 128058, "operating_cash_flow": 516290, "quarter": 1 }, { "change_in_working_capital": -86549, "financing_cash_flow": -157587, "investing_cash_flow": -250605, "net_cash_flow": 396397, "operating_cash_flow": 522358, "quarter": 2 }, { "change_in_working_capital": 28566, "financing_cash_flow": 77041, "investing_cash_flow": -168150, "net_cash_flow": 708663, "operating_cash_flow": 572982, "quarter": 3 }, { "change_in_working_capital": 9236, "financing_cash_flow": -8513, "investing_cash_flow": -127975, "net_cash_flow": 77020, "operating_cash_flow": 650195, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9805946127891837, "current_ratio": 1.9167809411633216, "debt_to_equity_ratio": 0.6407428993435967, "profit_margin": 0.2257434452819853, "quarter": 1, "return_on_assets": 0.22136280631598468, "return_on_equity": 0.2973722883679812 }, { "asset_turnover_ratio": 0.9945837205907578, "current_ratio": 1.8964996943248482, "debt_to_equity_ratio": 0.6303587343513296, "profit_margin": 0.21404960597196956, "quarter": 2, "return_on_assets": 0.2128902534985872, "return_on_equity": 0.2861656141176129 }, { "asset_turnover_ratio": 1.008772606877045, "current_ratio": 1.4544161064966779, "debt_to_equity_ratio": 0.6091763783347933, "profit_margin": 0.21603973721428898, "quarter": 3, "return_on_assets": 0.21793496889869002, "return_on_equity": 0.28794296322899265 }, { "asset_turnover_ratio": 1.0231634883270722, "current_ratio": 2.0231424309665176, "debt_to_equity_ratio": 0.5760818537609207, "profit_margin": 0.2347735954085648, "quarter": 4, "return_on_assets": 0.2402117708453158, "return_on_equity": 0.3052651345431381 } ], "income_statement": [ { "depreciation": 76984, "expenses": 1365475, "income_tax": 141260, "marketing_expense": 188509, "net_income": 580566, "net_profit": 439306, "operational_expense": 724608, "product_revenue": 458490, "quarter": 1, "rd_expense": 185876, "revenue": 1946041, "salaries_expense": 438563, "service_revenue": 1487551 }, { "depreciation": 89210, "expenses": 1421064, "income_tax": 169375, "marketing_expense": 213570, "net_income": 602523, "net_profit": 433148, "operational_expense": 978228, "product_revenue": 482352, "quarter": 2, "rd_expense": 238096, "revenue": 2023587, "salaries_expense": 604861, "service_revenue": 1541235 }, { "depreciation": 118386, "expenses": 1478916, "income_tax": 170712, "marketing_expense": 170886, "net_income": 625308, "net_profit": 454596, "operational_expense": 915340, "product_revenue": 503265, "quarter": 3, "rd_expense": 266639, "revenue": 2104224, "salaries_expense": 550285, "service_revenue": 1600959 }, { "depreciation": 136493, "expenses": 1539123, "income_tax": 135249, "marketing_expense": 297220, "net_income": 648951, "net_profit": 513702, "operational_expense": 970663, "product_revenue": 685950, "quarter": 4, "rd_expense": 242392, "revenue": 2188074, "salaries_expense": 621447, "service_revenue": 1502124 } ], "market_conditions": { "gdp_growth": [ -0.019111339809007345, -0.020925951857889348, -0.023552669902003345, -0.02522751590103161 ], "inflation_rate": [ 0.028879650750435373, 0.027345181281007037, 0.02810117473395054, 0.02907340843437108 ], "interest_rate": [ 0.03952737074334265, 0.0358671753024356, 0.04072051409590327, 0.039059205308472185 ], "year": 2006 }, "random_event": null, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 130347, "billable_hours_per_employee": 107, "client_concentration": 0.32, "client_retention_rate": 0.83, "employee_utilization_rate": 0.67, "gross_billings": 5358506, "net_revenue": 4188693, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 6596 }, { "average_project_size": 90381, "billable_hours_per_employee": 106, "client_concentration": 0.39, "client_retention_rate": 0.64, "employee_utilization_rate": 0.72, "gross_billings": 4937143, "net_revenue": 4265510, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 6717 }, { "average_project_size": 129603, "billable_hours_per_employee": 137, "client_concentration": 0.16, "client_retention_rate": 0.8, "employee_utilization_rate": 0.65, "gross_billings": 5323357, "net_revenue": 4343737, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 6841 }, { "average_project_size": 146114, "billable_hours_per_employee": 133, "client_concentration": 0.15, "client_retention_rate": 0.6, "employee_utilization_rate": 0.62, "gross_billings": 5571353, "net_revenue": 4423398, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 6966 } ], "balance_sheet": [ { "assets": 5555763, "current_assets": 2545518, "current_liabilities": 1012376, "equity": 3881918, "fixed_assets": 3010245, "liabilities": 2300543, "long_term_liabilities": 1288167, "quarter": 1 }, { "assets": 5633803, "current_assets": 1794729, "current_liabilities": 1319727, "equity": 3938394, "fixed_assets": 3839074, "liabilities": 2342126, "long_term_liabilities": 1022399, "quarter": 2 }, { "assets": 5712940, "current_assets": 1883527, "current_liabilities": 1082856, "equity": 4011200, "fixed_assets": 3829413, "liabilities": 2384460, "long_term_liabilities": 1301604, "quarter": 3 }, { "assets": 5793188, "current_assets": 1762947, "current_liabilities": 1097132, "equity": 4010625, "fixed_assets": 4030241, "liabilities": 2427559, "long_term_liabilities": 1330427, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -34922, "financing_cash_flow": -98029, "investing_cash_flow": -280400, "net_cash_flow": 237627, "operating_cash_flow": 795906, "quarter": 1 }, { "change_in_working_capital": -69025, "financing_cash_flow": 99891, "investing_cash_flow": -334935, "net_cash_flow": 363123, "operating_cash_flow": 963941, "quarter": 2 }, { "change_in_working_capital": -66851, "financing_cash_flow": 80319, "investing_cash_flow": -106502, "net_cash_flow": 421712, "operating_cash_flow": 949569, "quarter": 3 }, { "change_in_working_capital": -97166, "financing_cash_flow": -96679, "investing_cash_flow": -499598, "net_cash_flow": 623687, "operating_cash_flow": 865367, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7539365880078038, "current_ratio": 2.514399788220977, "debt_to_equity_ratio": 0.5926304986349531, "profit_margin": 0.14961659878152922, "quarter": 1, "return_on_assets": 0.11280142799467868, "return_on_equity": 0.16144029832675497 }, { "asset_turnover_ratio": 0.7571280003933399, "current_ratio": 1.359924438918049, "debt_to_equity_ratio": 0.594690627702561, "profit_margin": 0.15161539886203526, "quarter": 2, "return_on_assets": 0.11479226376925143, "return_on_equity": 0.1642083041970915 }, { "asset_turnover_ratio": 0.7603330334293726, "current_ratio": 1.739406717051944, "debt_to_equity_ratio": 0.5944505384922217, "profit_margin": 0.15717342002980383, "quarter": 3, "return_on_assets": 0.11950414322572966, "return_on_equity": 0.1702034303948943 }, { "asset_turnover_ratio": 0.7635516057825156, "current_ratio": 1.6068686356792072, "debt_to_equity_ratio": 0.6052819697678042, "profit_margin": 0.14581459773685299, "quarter": 4, "return_on_assets": 0.11133697024850565, "return_on_equity": 0.16082181704846502 } ], "income_statement": [ { "depreciation": 169208, "expenses": 3317594, "income_tax": 244401, "marketing_expense": 602106, "net_income": 871099, "net_profit": 626698, "operational_expense": 2293636, "product_revenue": 1177934, "quarter": 1, "rd_expense": 511073, "revenue": 4188693, "salaries_expense": 1076982, "service_revenue": 3010759 }, { "depreciation": 317224, "expenses": 3401952, "income_tax": 216841, "marketing_expense": 552984, "net_income": 863558, "net_profit": 646717, "operational_expense": 2021870, "product_revenue": 1013028, "quarter": 2, "rd_expense": 565204, "revenue": 4265510, "salaries_expense": 1224057, "service_revenue": 3252482 }, { "depreciation": 266849, "expenses": 3488455, "income_tax": 172562, "marketing_expense": 625868, "net_income": 855282, "net_profit": 682720, "operational_expense": 2334627, "product_revenue": 1541738, "quarter": 3, "rd_expense": 686050, "revenue": 4343737, "salaries_expense": 1558492, "service_revenue": 2801999 }, { "depreciation": 220371, "expenses": 3577157, "income_tax": 201245, "marketing_expense": 596547, "net_income": 846241, "net_profit": 644996, "operational_expense": 2376381, "product_revenue": 1610491, "quarter": 4, "rd_expense": 527054, "revenue": 4423398, "salaries_expense": 1166966, "service_revenue": 2812907 } ], "market_conditions": { "gdp_growth": [ 0.00004673513059996748, 0.003325697302778211, -0.007447620504505653, -0.0019208243577522625 ], "inflation_rate": [ 0.025671586786926805, 0.027920722835547383, 0.026458905529847917, 0.022053475951586427 ], "interest_rate": [ 0.04942563607702957, 0.04966969488508011, 0.04217705710716988, 0.043448886927777784 ], "year": 2007 }, "random_event": null, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 111964, "billable_hours_per_employee": 159, "client_concentration": 0.14, "client_retention_rate": 0.88, "employee_utilization_rate": 0.69, "gross_billings": 1676756, "net_revenue": 1476816, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 2326 }, { "average_project_size": 62371, "billable_hours_per_employee": 96, "client_concentration": 0.22, "client_retention_rate": 0.86, "employee_utilization_rate": 0.71, "gross_billings": 1880431, "net_revenue": 1510767, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 2379 }, { "average_project_size": 115325, "billable_hours_per_employee": 153, "client_concentration": 0.25, "client_retention_rate": 0.74, "employee_utilization_rate": 0.71, "gross_billings": 1737975, "net_revenue": 1545499, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 2434 }, { "average_project_size": 179996, "billable_hours_per_employee": 140, "client_concentration": 0.34, "client_retention_rate": 0.62, "employee_utilization_rate": 0.65, "gross_billings": 1739416, "net_revenue": 1581030, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 2490 } ], "balance_sheet": [ { "assets": 1815146, "current_assets": 778729, "current_liabilities": 422710, "equity": 1283600, "fixed_assets": 1036417, "liabilities": 843253, "long_term_liabilities": 420543, "quarter": 1 }, { "assets": 1842869, "current_assets": 575632, "current_liabilities": 358599, "equity": 1341829, "fixed_assets": 1267237, "liabilities": 863733, "long_term_liabilities": 505134, "quarter": 2 }, { "assets": 1871015, "current_assets": 603522, "current_liabilities": 513450, "equity": 1348465, "fixed_assets": 1267493, "liabilities": 884712, "long_term_liabilities": 371262, "quarter": 3 }, { "assets": 1899590, "current_assets": 895268, "current_liabilities": 377157, "equity": 1359068, "fixed_assets": 1004322, "liabilities": 906199, "long_term_liabilities": 529042, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -94162, "financing_cash_flow": -120609, "investing_cash_flow": -403250, "net_cash_flow": 341948, "operating_cash_flow": 411934, "quarter": 1 }, { "change_in_working_capital": -32133, "financing_cash_flow": 138869, "investing_cash_flow": -108028, "net_cash_flow": 127620, "operating_cash_flow": 454944, "quarter": 2 }, { "change_in_working_capital": 74087, "financing_cash_flow": 112462, "investing_cash_flow": -280742, "net_cash_flow": 31756, "operating_cash_flow": 453421, "quarter": 3 }, { "change_in_working_capital": 97866, "financing_cash_flow": 168131, "investing_cash_flow": -144811, "net_cash_flow": 240791, "operating_cash_flow": 466741, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8136072800755422, "current_ratio": 1.842229897565707, "debt_to_equity_ratio": 0.6569437519476472, "profit_margin": 0.2110669169348111, "quarter": 1, "return_on_assets": 0.17172558020126205, "return_on_equity": 0.24283811156123403 }, { "asset_turnover_ratio": 0.819790771888832, "current_ratio": 1.605224777537026, "debt_to_equity_ratio": 0.6436982655763142, "profit_margin": 0.2400720958294694, "quarter": 2, "return_on_assets": 0.19680888874901037, "return_on_equity": 0.27029748201894577 }, { "asset_turnover_ratio": 0.8260217047965943, "current_ratio": 1.1754250657318142, "debt_to_equity_ratio": 0.6560882188265917, "profit_margin": 0.23433337711638766, "quarter": 3, "return_on_assets": 0.19356445565642177, "return_on_equity": 0.26857352619459907 }, { "asset_turnover_ratio": 0.8323006543517285, "current_ratio": 2.373727651879721, "debt_to_equity_ratio": 0.6667797343473616, "profit_margin": 0.23129036134671702, "quarter": 4, "return_on_assets": 0.19250311909412032, "return_on_equity": 0.2690645354022021 } ], "income_statement": [ { "depreciation": 100227, "expenses": 1037377, "income_tax": 127732, "marketing_expense": 172817, "net_income": 439439, "net_profit": 311707, "operational_expense": 722388, "product_revenue": 582804, "quarter": 1, "rd_expense": 178819, "revenue": 1476816, "salaries_expense": 506315, "service_revenue": 894012 }, { "depreciation": 92251, "expenses": 1053306, "income_tax": 94768, "marketing_expense": 133046, "net_income": 457461, "net_profit": 362693, "operational_expense": 563376, "product_revenue": 401339, "quarter": 2, "rd_expense": 188456, "revenue": 1510767, "salaries_expense": 426843, "service_revenue": 1109428 }, { "depreciation": 91259, "expenses": 1069480, "income_tax": 113857, "marketing_expense": 160120, "net_income": 476019, "net_profit": 362162, "operational_expense": 645528, "product_revenue": 441081, "quarter": 3, "rd_expense": 154416, "revenue": 1545499, "salaries_expense": 341368, "service_revenue": 1104418 }, { "depreciation": 101064, "expenses": 1085902, "income_tax": 129451, "marketing_expense": 187064, "net_income": 495128, "net_profit": 365677, "operational_expense": 544070, "product_revenue": 469113, "quarter": 4, "rd_expense": 118404, "revenue": 1581030, "salaries_expense": 520561, "service_revenue": 1111917 } ], "market_conditions": { "gdp_growth": [ -0.005466930684790268, -0.008415027934941711, 0.0034235663634827242, -0.003868869363150643 ], "inflation_rate": [ 0.01966380646216451, 0.024564154932639238, 0.018024536322256507, 0.02320351974819238 ], "interest_rate": [ 0.05574304096445777, 0.06116198068972393, 0.06261528219029226, 0.05615319503978616 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 63077, "billable_hours_per_employee": 99, "client_concentration": 0.26, "client_retention_rate": 0.79, "employee_utilization_rate": 0.79, "gross_billings": 3648490, "net_revenue": 3211479, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 5057 }, { "average_project_size": 73809, "billable_hours_per_employee": 125, "client_concentration": 0.37, "client_retention_rate": 0.67, "employee_utilization_rate": 0.78, "gross_billings": 3948177, "net_revenue": 3340188, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 5260 }, { "average_project_size": 193957, "billable_hours_per_employee": 108, "client_concentration": 0.26, "client_retention_rate": 0.78, "employee_utilization_rate": 0.69, "gross_billings": 4435373, "net_revenue": 3474056, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 5471 }, { "average_project_size": 175953, "billable_hours_per_employee": 128, "client_concentration": 0.23, "client_retention_rate": 0.76, "employee_utilization_rate": 0.76, "gross_billings": 4148888, "net_revenue": 3613289, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 5690 } ], "balance_sheet": [ { "assets": 3829370, "current_assets": 1474273, "current_liabilities": 890176, "equity": 2720726, "fixed_assets": 2355097, "liabilities": 1920297, "long_term_liabilities": 1030121, "quarter": 1 }, { "assets": 3934489, "current_assets": 1208240, "current_liabilities": 1021541, "equity": 2852390, "fixed_assets": 2726249, "liabilities": 1939956, "long_term_liabilities": 918415, "quarter": 2 }, { "assets": 4042493, "current_assets": 1950382, "current_liabilities": 912388, "equity": 2947988, "fixed_assets": 2092111, "liabilities": 1959818, "long_term_liabilities": 1047430, "quarter": 3 }, { "assets": 4153463, "current_assets": 1626264, "current_liabilities": 1082637, "equity": 3116757, "fixed_assets": 2527199, "liabilities": 1979882, "long_term_liabilities": 897245, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -98821, "financing_cash_flow": -141975, "investing_cash_flow": -230526, "net_cash_flow": 681355, "operating_cash_flow": 939485, "quarter": 1 }, { "change_in_working_capital": -30494, "financing_cash_flow": 130150, "investing_cash_flow": -466705, "net_cash_flow": 591534, "operating_cash_flow": 1026265, "quarter": 2 }, { "change_in_working_capital": 62112, "financing_cash_flow": 135630, "investing_cash_flow": -277397, "net_cash_flow": 353633, "operating_cash_flow": 1011144, "quarter": 3 }, { "change_in_working_capital": -58534, "financing_cash_flow": -45884, "investing_cash_flow": -362143, "net_cash_flow": 774951, "operating_cash_flow": 1108709, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8386442156281582, "current_ratio": 1.6561590067582141, "debt_to_equity_ratio": 0.7058031569514902, "profit_margin": 0.25273495482922353, "quarter": 1, "return_on_assets": 0.21195470795457216, "return_on_equity": 0.29832221252709756 }, { "asset_turnover_ratio": 0.8489509056957587, "current_ratio": 1.1827621211483434, "debt_to_equity_ratio": 0.680115972920954, "profit_margin": 0.25682895693296304, "quarter": 2, "return_on_assets": 0.218035175597136, "return_on_equity": 0.3007502480376106 }, { "asset_turnover_ratio": 0.8593845431519609, "current_ratio": 2.1376673082065962, "debt_to_equity_ratio": 0.6647984998582084, "profit_margin": 0.24907859861786913, "quarter": 3, "return_on_assets": 0.21405429768214812, "return_on_equity": 0.2935266357936328 }, { "asset_turnover_ratio": 0.8699461148444082, "current_ratio": 1.5021322936496722, "debt_to_equity_ratio": 0.6352378449779691, "profit_margin": 0.26102977093722646, "quarter": 4, "return_on_assets": 0.22708183508556595, "return_on_equity": 0.3026145445410085 } ], "income_statement": [ { "depreciation": 127832, "expenses": 2072457, "income_tax": 327369, "marketing_expense": 331013, "net_income": 1139022, "net_profit": 811653, "operational_expense": 1328130, "product_revenue": 1112937, "quarter": 1, "rd_expense": 372031, "revenue": 3211479, "salaries_expense": 862496, "service_revenue": 2098542 }, { "depreciation": 168408, "expenses": 2160831, "income_tax": 321500, "marketing_expense": 394677, "net_income": 1179357, "net_profit": 857857, "operational_expense": 1506649, "product_revenue": 1212338, "quarter": 2, "rd_expense": 237335, "revenue": 3340188, "salaries_expense": 1078716, "service_revenue": 2127850 }, { "depreciation": 145831, "expenses": 2252973, "income_tax": 355770, "marketing_expense": 382180, "net_income": 1221083, "net_profit": 865313, "operational_expense": 1393258, "product_revenue": 1072113, "quarter": 3, "rd_expense": 304563, "revenue": 3474056, "salaries_expense": 816850, "service_revenue": 2401943 }, { "depreciation": 165533, "expenses": 2349045, "income_tax": 321068, "marketing_expense": 384899, "net_income": 1264244, "net_profit": 943176, "operational_expense": 1292984, "product_revenue": 1398556, "quarter": 4, "rd_expense": 324896, "revenue": 3613289, "salaries_expense": 785013, "service_revenue": 2214733 } ], "market_conditions": { "gdp_growth": [ -0.008780264460430183, -0.006126034106069847, 0.0015161010708456494, 0.0010490900699605399 ], "inflation_rate": [ 0.03534460043275646, 0.03563981650630723, 0.030102944770476214, 0.033075135223457765 ], "interest_rate": [ 0.05893952037209759, 0.057187604418941884, 0.05116581872318399, 0.05750870859821625 ], "year": 2009 }, "random_event": { "description": "Madden-Macias Expansion to New Market in 2009", "impact": -0.05, "type": "Expansion to New Market" }, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 65984, "billable_hours_per_employee": 139, "client_concentration": 0.23, "client_retention_rate": 0.62, "employee_utilization_rate": 0.62, "gross_billings": 3884538, "net_revenue": 3255294, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 5126 }, { "average_project_size": 124324, "billable_hours_per_employee": 87, "client_concentration": 0.23, "client_retention_rate": 0.78, "employee_utilization_rate": 0.7, "gross_billings": 4083771, "net_revenue": 3379178, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 5322 }, { "average_project_size": 148012, "billable_hours_per_employee": 149, "client_concentration": 0.37, "client_retention_rate": 0.85, "employee_utilization_rate": 0.74, "gross_billings": 4033135, "net_revenue": 3507776, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 5524 }, { "average_project_size": 58847, "billable_hours_per_employee": 102, "client_concentration": 0.33, "client_retention_rate": 0.86, "employee_utilization_rate": 0.77, "gross_billings": 4488909, "net_revenue": 3641269, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 5734 } ], "balance_sheet": [ { "assets": 3533717, "current_assets": 1362203, "current_liabilities": 859321, "equity": 2727087, "fixed_assets": 2171514, "liabilities": 1780972, "long_term_liabilities": 921651, "quarter": 1 }, { "assets": 3649635, "current_assets": 1227512, "current_liabilities": 985868, "equity": 2813191, "fixed_assets": 2422123, "liabilities": 1803153, "long_term_liabilities": 817285, "quarter": 2 }, { "assets": 3769355, "current_assets": 1570805, "current_liabilities": 1083651, "equity": 2937451, "fixed_assets": 2198550, "liabilities": 1825610, "long_term_liabilities": 741959, "quarter": 3 }, { "assets": 3893003, "current_assets": 1221523, "current_liabilities": 847508, "equity": 3040070, "fixed_assets": 2671480, "liabilities": 1848346, "long_term_liabilities": 1000838, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -96638, "financing_cash_flow": -171961, "investing_cash_flow": -238478, "net_cash_flow": 649746, "operating_cash_flow": 1082798, "quarter": 1 }, { "change_in_working_capital": -21333, "financing_cash_flow": -181421, "investing_cash_flow": -493215, "net_cash_flow": 1070177, "operating_cash_flow": 1154786, "quarter": 2 }, { "change_in_working_capital": 52384, "financing_cash_flow": -30897, "investing_cash_flow": -451842, "net_cash_flow": 962661, "operating_cash_flow": 1132052, "quarter": 3 }, { "change_in_working_capital": 80920, "financing_cash_flow": -89207, "investing_cash_flow": -447795, "net_cash_flow": 723671, "operating_cash_flow": 1123299, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.92120959318474, "current_ratio": 1.5852085541956964, "debt_to_equity_ratio": 0.6530675405661792, "profit_margin": 0.2993099855189731, "quarter": 1, "return_on_assets": 0.27572722999606364, "return_on_equity": 0.35728306431001283 }, { "asset_turnover_ratio": 0.9258947812589479, "current_ratio": 1.2451078643388365, "debt_to_equity_ratio": 0.6409635890346586, "profit_margin": 0.28607815273418563, "quarter": 2, "return_on_assets": 0.26487826864878267, "return_on_equity": 0.34363432841922215 }, { "asset_turnover_ratio": 0.9306037770387772, "current_ratio": 1.4495487938459892, "debt_to_equity_ratio": 0.6214946223783818, "profit_margin": 0.28328661807367406, "quarter": 3, "return_on_assets": 0.26362759676390257, "return_on_equity": 0.3382885365577162 }, { "asset_turnover_ratio": 0.9353368081144556, "current_ratio": 1.4413114684463155, "debt_to_equity_ratio": 0.6079945527570089, "profit_margin": 0.273369805965997, "quarter": 4, "return_on_assets": 0.2556928417471037, "return_on_equity": 0.3274309473137132 } ], "income_statement": [ { "depreciation": 108456, "expenses": 2016390, "income_tax": 264562, "marketing_expense": 398556, "net_income": 1238904, "net_profit": 974342, "operational_expense": 1258305, "product_revenue": 1063000, "quarter": 1, "rd_expense": 317738, "revenue": 3255294, "salaries_expense": 685491, "service_revenue": 2192294 }, { "depreciation": 188077, "expenses": 2097404, "income_tax": 315065, "marketing_expense": 347662, "net_income": 1281774, "net_profit": 966709, "operational_expense": 1401983, "product_revenue": 1250911, "quarter": 2, "rd_expense": 246747, "revenue": 3379178, "salaries_expense": 811980, "service_revenue": 2128267 }, { "depreciation": 138346, "expenses": 2181674, "income_tax": 332396, "marketing_expense": 260835, "net_income": 1326102, "net_profit": 993706, "operational_expense": 1467426, "product_revenue": 911899, "quarter": 3, "rd_expense": 224071, "revenue": 3507776, "salaries_expense": 985666, "service_revenue": 2595877 }, { "depreciation": 127886, "expenses": 2269330, "income_tax": 376526, "marketing_expense": 356070, "net_income": 1371939, "net_profit": 995413, "operational_expense": 1381931, "product_revenue": 1112694, "quarter": 4, "rd_expense": 286588, "revenue": 3641269, "salaries_expense": 1071073, "service_revenue": 2528575 } ], "market_conditions": { "gdp_growth": [ 0.004358043416230547, 0.0005617354786480559, 0.00931088362261587, 0.00038868035717646524 ], "inflation_rate": [ 0.03835453446721906, 0.03694444034875427, 0.038264322082241155, 0.03297260771370899 ], "interest_rate": [ 0.057148681922936144, 0.06248271766609287, 0.05869000508195631, 0.05688194099599255 ], "year": 2010 }, "random_event": null, "year": 2010 } ]

{ "advertising_type": "Branding Services", "financial_health": "Average", "founding_year": 2000, "industry": "Advertising", "location": "Ricardoburgh", "name": "Smith, Leon and Cooper", "num_employees": 937, "region": "Europe", "revenue_size": "Medium", "website": "www.smith,leonandcooper.com" }

[ { "advertising_kpis": [ { "average_project_size": 191412, "billable_hours_per_employee": 92, "client_concentration": 0.31, "client_retention_rate": 0.63, "employee_utilization_rate": 0.69, "gross_billings": 17027964, "net_revenue": 15199198, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 16221 }, { "average_project_size": 140761, "billable_hours_per_employee": 129, "client_concentration": 0.27, "client_retention_rate": 0.75, "employee_utilization_rate": 0.67, "gross_billings": 17962454, "net_revenue": 15219105, "new_client_acquisition": 4, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 16242 }, { "average_project_size": 168715, "billable_hours_per_employee": 115, "client_concentration": 0.24, "client_retention_rate": 0.84, "employee_utilization_rate": 0.69, "gross_billings": 18712700, "net_revenue": 15239039, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 16264 }, { "average_project_size": 139237, "billable_hours_per_employee": 112, "client_concentration": 0.11, "client_retention_rate": 0.69, "employee_utilization_rate": 0.75, "gross_billings": 17378729, "net_revenue": 15258999, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 16285 } ], "balance_sheet": [ { "assets": 22295556, "current_assets": 7797609, "current_liabilities": 3978147, "equity": 17093998, "fixed_assets": 14497947, "liabilities": 9586601, "long_term_liabilities": 5608454, "quarter": 1 }, { "assets": 22970486, "current_assets": 10970936, "current_liabilities": 5039933, "equity": 17565543, "fixed_assets": 11999550, "liabilities": 9703678, "long_term_liabilities": 4663745, "quarter": 2 }, { "assets": 23665848, "current_assets": 11234741, "current_liabilities": 4062475, "equity": 18194561, "fixed_assets": 12431107, "liabilities": 9822185, "long_term_liabilities": 5759710, "quarter": 3 }, { "assets": 24382260, "current_assets": 10900656, "current_liabilities": 4410094, "equity": 18969867, "fixed_assets": 13481604, "liabilities": 9942139, "long_term_liabilities": 5532045, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -13596, "financing_cash_flow": -3451, "investing_cash_flow": -401001, "net_cash_flow": 4916947, "operating_cash_flow": 5140745, "quarter": 1 }, { "change_in_working_capital": 19694, "financing_cash_flow": 21478, "investing_cash_flow": -282394, "net_cash_flow": 4511329, "operating_cash_flow": 4775829, "quarter": 2 }, { "change_in_working_capital": 98014, "financing_cash_flow": -54988, "investing_cash_flow": -435152, "net_cash_flow": 4708379, "operating_cash_flow": 5044452, "quarter": 3 }, { "change_in_working_capital": -42746, "financing_cash_flow": -19458, "investing_cash_flow": -347173, "net_cash_flow": 4920630, "operating_cash_flow": 5384196, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6817142393757751, "current_ratio": 1.960110825467234, "debt_to_equity_ratio": 0.5608167849323488, "profit_margin": 0.28850489348187974, "quarter": 1, "return_on_assets": 0.1966778940161887, "return_on_equity": 0.2565253020387624 }, { "asset_turnover_ratio": 0.6625504136046577, "current_ratio": 2.1768019535180327, "debt_to_equity_ratio": 0.5524268734533285, "profit_margin": 0.28245649136397966, "quarter": 2, "return_on_assets": 0.18714166517852518, "return_on_equity": 0.2447254263645593 }, { "asset_turnover_ratio": 0.6439253307128483, "current_ratio": 2.7654917261029297, "debt_to_equity_ratio": 0.5398418241583295, "profit_margin": 0.2855099983666949, "quarter": 3, "return_on_assets": 0.1838471201200988, "return_on_equity": 0.23913179328701584 }, { "asset_turnover_ratio": 0.6258238161679844, "current_ratio": 2.4717513957752373, "debt_to_equity_ratio": 0.5241016713506742, "profit_margin": 0.296857349554843, "quarter": 4, "return_on_assets": 0.18578039935592516, "return_on_equity": 0.2387863868523696 } ], "income_statement": [ { "depreciation": 755702, "expenses": 9422684, "income_tax": 1391471, "marketing_expense": 970093, "net_income": 5776514, "net_profit": 4385043, "operational_expense": 5117865, "product_revenue": 3370112, "quarter": 1, "rd_expense": 1200195, "revenue": 15199198, "salaries_expense": 3565220, "service_revenue": 11829086 }, { "depreciation": 477094, "expenses": 9441604, "income_tax": 1478766, "marketing_expense": 1361842, "net_income": 5777501, "net_profit": 4298735, "operational_expense": 6004374, "product_revenue": 5991172, "quarter": 2, "rd_expense": 996567, "revenue": 15219105, "salaries_expense": 3499864, "service_revenue": 9227933 }, { "depreciation": 693554, "expenses": 9460563, "income_tax": 1427578, "marketing_expense": 1757123, "net_income": 5778476, "net_profit": 4350898, "operational_expense": 5377711, "product_revenue": 5785775, "quarter": 3, "rd_expense": 1476114, "revenue": 15239039, "salaries_expense": 3904749, "service_revenue": 9453264 }, { "depreciation": 854450, "expenses": 9479559, "income_tax": 1249694, "marketing_expense": 1101693, "net_income": 5779440, "net_profit": 4529746, "operational_expense": 5776345, "product_revenue": 4985314, "quarter": 4, "rd_expense": 1851292, "revenue": 15258999, "salaries_expense": 4145298, "service_revenue": 10273685 } ], "market_conditions": { "gdp_growth": [ 0.017296551753327796, 0.01878247499326762, 0.01657505633392095, 0.0021351799161642895 ], "inflation_rate": [ 0.015294011329513257, 0.011668204009533754, 0.009643616301825109, 0.012231348909621565 ], "interest_rate": [ 0.028383597288110834, 0.03495869319091105, 0.029004337017702664, 0.030299090318803488 ], "year": 2000 }, "random_event": { "description": "Smith, Leon and Cooper New Ad Campaign Launch in 2000", "impact": -0.07, "type": "New Ad Campaign Launch" }, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 110629, "billable_hours_per_employee": 135, "client_concentration": 0.31, "client_retention_rate": 0.8, "employee_utilization_rate": 0.71, "gross_billings": 6285554, "net_revenue": 5357166, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 5717 }, { "average_project_size": 174727, "billable_hours_per_employee": 81, "client_concentration": 0.34, "client_retention_rate": 0.86, "employee_utilization_rate": 0.78, "gross_billings": 6650066, "net_revenue": 5373722, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 5735 }, { "average_project_size": 182943, "billable_hours_per_employee": 82, "client_concentration": 0.2, "client_retention_rate": 0.63, "employee_utilization_rate": 0.79, "gross_billings": 6014292, "net_revenue": 5390330, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 5753 }, { "average_project_size": 128715, "billable_hours_per_employee": 91, "client_concentration": 0.4, "client_retention_rate": 0.62, "employee_utilization_rate": 0.72, "gross_billings": 6345288, "net_revenue": 5406989, "new_client_acquisition": 5, "organic_growth": 0.15, "quarter": 4, "revenue_per_employee": 5771 } ], "balance_sheet": [ { "assets": 5635986, "current_assets": 2096530, "current_liabilities": 1300963, "equity": 4415002, "fixed_assets": 3539456, "liabilities": 2781118, "long_term_liabilities": 1480155, "quarter": 1 }, { "assets": 5769330, "current_assets": 2713561, "current_liabilities": 1412764, "equity": 4362542, "fixed_assets": 3055769, "liabilities": 2811898, "long_term_liabilities": 1399134, "quarter": 2 }, { "assets": 5905828, "current_assets": 2112370, "current_liabilities": 1274720, "equity": 4499775, "fixed_assets": 3793458, "liabilities": 2843019, "long_term_liabilities": 1568299, "quarter": 3 }, { "assets": 6045556, "current_assets": 2676102, "current_liabilities": 1370881, "equity": 4610128, "fixed_assets": 3369454, "liabilities": 2874485, "long_term_liabilities": 1503604, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 51086, "financing_cash_flow": -189499, "investing_cash_flow": -131328, "net_cash_flow": 1599740, "operating_cash_flow": 1893058, "quarter": 1 }, { "change_in_working_capital": 58596, "financing_cash_flow": 98528, "investing_cash_flow": -494944, "net_cash_flow": 1253375, "operating_cash_flow": 1620510, "quarter": 2 }, { "change_in_working_capital": 69088, "financing_cash_flow": -136800, "investing_cash_flow": -294956, "net_cash_flow": 1718594, "operating_cash_flow": 1765406, "quarter": 3 }, { "change_in_working_capital": -42778, "financing_cash_flow": -101433, "investing_cash_flow": -241266, "net_cash_flow": 1383525, "operating_cash_flow": 1768313, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9505286209014714, "current_ratio": 1.611521618985321, "debt_to_equity_ratio": 0.6299245164554852, "profit_margin": 0.2912237552467107, "quarter": 1, "return_on_assets": 0.27681651444840355, "return_on_equity": 0.3533710743505892 }, { "asset_turnover_ratio": 0.931429126085698, "current_ratio": 1.920746140190435, "debt_to_equity_ratio": 0.6445549406744967, "profit_margin": 0.2614779849050621, "quarter": 2, "return_on_assets": 0.2435482109707713, "return_on_equity": 0.3220851512718961 }, { "asset_turnover_ratio": 0.9127136787593543, "current_ratio": 1.6571247018953181, "debt_to_equity_ratio": 0.631813590679534, "profit_margin": 0.26658219441110287, "quarter": 3, "return_on_assets": 0.24331321535269906, "return_on_equity": 0.31934174486502104 }, { "asset_turnover_ratio": 0.8943741485481236, "current_ratio": 1.9521037931082275, "debt_to_equity_ratio": 0.6235152256076187, "profit_margin": 0.2661475730762537, "quarter": 4, "return_on_assets": 0.23803550905822393, "return_on_equity": 0.31215120274317765 } ], "income_statement": [ { "depreciation": 332924, "expenses": 3375671, "income_tax": 421361, "marketing_expense": 346656, "net_income": 1981495, "net_profit": 1560134, "operational_expense": 2048668, "product_revenue": 1228708, "quarter": 1, "rd_expense": 493231, "revenue": 5357166, "salaries_expense": 1403993, "service_revenue": 4128458 }, { "depreciation": 215400, "expenses": 3397483, "income_tax": 571129, "marketing_expense": 470684, "net_income": 1976239, "net_profit": 1405110, "operational_expense": 2011844, "product_revenue": 2051706, "quarter": 2, "rd_expense": 605368, "revenue": 5373722, "salaries_expense": 1514804, "service_revenue": 3322016 }, { "depreciation": 328440, "expenses": 3419437, "income_tax": 533927, "marketing_expense": 608614, "net_income": 1970893, "net_profit": 1436966, "operational_expense": 2207218, "product_revenue": 2014477, "quarter": 3, "rd_expense": 467865, "revenue": 5390330, "salaries_expense": 1579372, "service_revenue": 3375853 }, { "depreciation": 329256, "expenses": 3441533, "income_tax": 526399, "marketing_expense": 354478, "net_income": 1965456, "net_profit": 1439057, "operational_expense": 2357320, "product_revenue": 1474553, "quarter": 4, "rd_expense": 499734, "revenue": 5406989, "salaries_expense": 1651248, "service_revenue": 3932436 } ], "market_conditions": { "gdp_growth": [ 0.029698247822981742, 0.02480662378223443, 0.029697137194741527, 0.027124213950738153 ], "inflation_rate": [ 0.014140945880841731, 0.010655423937957322, 0.010857040011378298, 0.009899907768480145 ], "interest_rate": [ 0.025728207715874224, 0.020101497118077204, 0.023607698928945424, 0.024612235732373606 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 175539, "billable_hours_per_employee": 151, "client_concentration": 0.15, "client_retention_rate": 0.76, "employee_utilization_rate": 0.64, "gross_billings": 11971110, "net_revenue": 9921916, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 10589 }, { "average_project_size": 122827, "billable_hours_per_employee": 101, "client_concentration": 0.26, "client_retention_rate": 0.87, "employee_utilization_rate": 0.75, "gross_billings": 12620049, "net_revenue": 9895847, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 10561 }, { "average_project_size": 85666, "billable_hours_per_employee": 116, "client_concentration": 0.26, "client_retention_rate": 0.88, "employee_utilization_rate": 0.67, "gross_billings": 12468725, "net_revenue": 9869848, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 10533 }, { "average_project_size": 139695, "billable_hours_per_employee": 86, "client_concentration": 0.17, "client_retention_rate": 0.74, "employee_utilization_rate": 0.72, "gross_billings": 12781376, "net_revenue": 9843916, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 10506 } ], "balance_sheet": [ { "assets": 12940149, "current_assets": 5490359, "current_liabilities": 2472196, "equity": 9791479, "fixed_assets": 7449790, "liabilities": 5559872, "long_term_liabilities": 3087676, "quarter": 1 }, { "assets": 13109001, "current_assets": 3966165, "current_liabilities": 2282089, "equity": 9694699, "fixed_assets": 9142836, "liabilities": 5601628, "long_term_liabilities": 3319539, "quarter": 2 }, { "assets": 13280056, "current_assets": 4792475, "current_liabilities": 3263187, "equity": 9909075, "fixed_assets": 8487581, "liabilities": 5643697, "long_term_liabilities": 2380510, "quarter": 3 }, { "assets": 13453343, "current_assets": 4565364, "current_liabilities": 2813252, "equity": 10175218, "fixed_assets": 8887979, "liabilities": 5686083, "long_term_liabilities": 2872831, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -92017, "financing_cash_flow": -67986, "investing_cash_flow": -439019, "net_cash_flow": 2200636, "operating_cash_flow": 2789380, "quarter": 1 }, { "change_in_working_capital": -12408, "financing_cash_flow": 87987, "investing_cash_flow": -222049, "net_cash_flow": 2548333, "operating_cash_flow": 2564912, "quarter": 2 }, { "change_in_working_capital": -94422, "financing_cash_flow": 123663, "investing_cash_flow": -468553, "net_cash_flow": 2139956, "operating_cash_flow": 2645865, "quarter": 3 }, { "change_in_working_capital": 40465, "financing_cash_flow": -154149, "investing_cash_flow": -133439, "net_cash_flow": 2559227, "operating_cash_flow": 2905252, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7667543859039027, "current_ratio": 2.2208429266935146, "debt_to_equity_ratio": 0.5678275978531946, "profit_margin": 0.2430177800336145, "quarter": 1, "return_on_assets": 0.18633494869340375, "return_on_equity": 0.24625513673674834 }, { "asset_turnover_ratio": 0.7548894839507603, "current_ratio": 1.737953690675517, "debt_to_equity_ratio": 0.5778031891449131, "profit_margin": 0.22103474316043892, "quarter": 2, "return_on_assets": 0.16685680319957258, "return_on_equity": 0.22562082639182507 }, { "asset_turnover_ratio": 0.7432083117721793, "current_ratio": 1.4686485941504426, "debt_to_equity_ratio": 0.5695483180821621, "profit_margin": 0.23026859177567882, "quarter": 3, "return_on_assets": 0.1711375313477594, "return_on_equity": 0.2293570287842205 }, { "asset_turnover_ratio": 0.7317077993179837, "current_ratio": 1.6228066309025995, "debt_to_equity_ratio": 0.5588168233840297, "profit_margin": 0.2446138305121661, "quarter": 4, "return_on_assets": 0.17898584760679928, "return_on_equity": 0.23664927866901722 } ], "income_statement": [ { "depreciation": 378178, "expenses": 6802738, "income_tax": 707976, "marketing_expense": 834047, "net_income": 3119178, "net_profit": 2411202, "operational_expense": 3602778, "product_revenue": 3685008, "quarter": 1, "rd_expense": 1210113, "revenue": 9921916, "salaries_expense": 3086153, "service_revenue": 6236908 }, { "depreciation": 377586, "expenses": 6794151, "income_tax": 914370, "marketing_expense": 1325304, "net_income": 3101696, "net_profit": 2187326, "operational_expense": 3839177, "product_revenue": 3349783, "quarter": 2, "rd_expense": 1296203, "revenue": 9895847, "salaries_expense": 3279852, "service_revenue": 6546064 }, { "depreciation": 373149, "expenses": 6785576, "income_tax": 811556, "marketing_expense": 1095641, "net_income": 3084272, "net_profit": 2272716, "operational_expense": 4369768, "product_revenue": 3395757, "quarter": 3, "rd_expense": 982092, "revenue": 9869848, "salaries_expense": 2283905, "service_revenue": 6474091 }, { "depreciation": 497294, "expenses": 6777011, "income_tax": 658947, "marketing_expense": 1116010, "net_income": 3066905, "net_profit": 2407958, "operational_expense": 3674913, "product_revenue": 2038264, "quarter": 4, "rd_expense": 1261486, "revenue": 9843916, "salaries_expense": 3070130, "service_revenue": 7805652 } ], "market_conditions": { "gdp_growth": [ 0.023054249972541865, 0.01604037274069036, 0.023629275478816877, 0.024622673016242293 ], "inflation_rate": [ 0.017359208127552005, 0.015440172163831523, 0.020140865146227864, 0.023881413101508504 ], "interest_rate": [ 0.025043927072319998, 0.020476021004914406, 0.025085845071420115, 0.025237020160263007 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 94169, "billable_hours_per_employee": 153, "client_concentration": 0.14, "client_retention_rate": 0.73, "employee_utilization_rate": 0.68, "gross_billings": 6702165, "net_revenue": 5918858, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 6317 }, { "average_project_size": 54187, "billable_hours_per_employee": 144, "client_concentration": 0.22, "client_retention_rate": 0.76, "employee_utilization_rate": 0.72, "gross_billings": 6737760, "net_revenue": 5736248, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 6122 }, { "average_project_size": 157155, "billable_hours_per_employee": 157, "client_concentration": 0.12, "client_retention_rate": 0.76, "employee_utilization_rate": 0.78, "gross_billings": 7139949, "net_revenue": 5559271, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 5933 }, { "average_project_size": 152346, "billable_hours_per_employee": 88, "client_concentration": 0.31, "client_retention_rate": 0.79, "employee_utilization_rate": 0.71, "gross_billings": 6619447, "net_revenue": 5387755, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 5750 } ], "balance_sheet": [ { "assets": 6608837, "current_assets": 2210421, "current_liabilities": 1518822, "equity": 4882142, "fixed_assets": 4398416, "liabilities": 2680587, "long_term_liabilities": 1161765, "quarter": 1 }, { "assets": 6792342, "current_assets": 2669320, "current_liabilities": 1451687, "equity": 4902566, "fixed_assets": 4123022, "liabilities": 2729537, "long_term_liabilities": 1277850, "quarter": 2 }, { "assets": 6980943, "current_assets": 3316682, "current_liabilities": 1424104, "equity": 5020228, "fixed_assets": 3664261, "liabilities": 2779380, "long_term_liabilities": 1355276, "quarter": 3 }, { "assets": 7174780, "current_assets": 2223561, "current_liabilities": 1628732, "equity": 5185562, "fixed_assets": 4951219, "liabilities": 2830133, "long_term_liabilities": 1201401, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -45069, "financing_cash_flow": -100311, "investing_cash_flow": -198986, "net_cash_flow": 1094440, "operating_cash_flow": 1245382, "quarter": 1 }, { "change_in_working_capital": 97485, "financing_cash_flow": -80213, "investing_cash_flow": -461171, "net_cash_flow": 918508, "operating_cash_flow": 1191221, "quarter": 2 }, { "change_in_working_capital": 50281, "financing_cash_flow": -189242, "investing_cash_flow": -105546, "net_cash_flow": 831057, "operating_cash_flow": 1069085, "quarter": 3 }, { "change_in_working_capital": -75543, "financing_cash_flow": 123056, "investing_cash_flow": -185234, "net_cash_flow": 806886, "operating_cash_flow": 1183457, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.895597515871552, "current_ratio": 1.455352240091334, "debt_to_equity_ratio": 0.5490596135876424, "profit_margin": 0.16116149432880464, "quarter": 1, "return_on_assets": 0.14433583397502464, "return_on_equity": 0.19538391140610004 }, { "asset_turnover_ratio": 0.8445169574794673, "current_ratio": 1.83877102984321, "debt_to_equity_ratio": 0.5567568085773859, "profit_margin": 0.14639551846433418, "quarter": 2, "return_on_assets": 0.12363349784212868, "return_on_equity": 0.17129009583960725 }, { "asset_turnover_ratio": 0.7963495762678481, "current_ratio": 2.3289605253548897, "debt_to_equity_ratio": 0.5536362093514478, "profit_margin": 0.1472612146448698, "quarter": 3, "return_on_assets": 0.11727140588313069, "return_on_equity": 0.16307327077574962 }, { "asset_turnover_ratio": 0.7509296452295401, "current_ratio": 1.3652098687813587, "debt_to_equity_ratio": 0.545771702276436, "profit_margin": 0.15607892341058566, "quarter": 4, "return_on_assets": 0.11720429058451967, "return_on_equity": 0.1621646795467878 } ], "income_statement": [ { "depreciation": 291490, "expenses": 4686399, "income_tax": 278567, "marketing_expense": 626401, "net_income": 1232459, "net_profit": 953892, "operational_expense": 2910654, "product_revenue": 1549603, "quarter": 1, "rd_expense": 490851, "revenue": 5918858, "salaries_expense": 1894814, "service_revenue": 4369255 }, { "depreciation": 351460, "expenses": 4546110, "income_tax": 350377, "marketing_expense": 644564, "net_income": 1190138, "net_profit": 839761, "operational_expense": 2816125, "product_revenue": 1836560, "quarter": 2, "rd_expense": 644102, "revenue": 5736248, "salaries_expense": 2167465, "service_revenue": 3899688 }, { "depreciation": 250420, "expenses": 4410022, "income_tax": 330584, "marketing_expense": 588238, "net_income": 1149249, "net_profit": 818665, "operational_expense": 2942556, "product_revenue": 1864139, "quarter": 3, "rd_expense": 609339, "revenue": 5559271, "salaries_expense": 1993783, "service_revenue": 3695132 }, { "depreciation": 342542, "expenses": 4278007, "income_tax": 268833, "marketing_expense": 546923, "net_income": 1109748, "net_profit": 840915, "operational_expense": 2497942, "product_revenue": 1518154, "quarter": 4, "rd_expense": 842183, "revenue": 5387755, "salaries_expense": 1499541, "service_revenue": 3869601 } ], "market_conditions": { "gdp_growth": [ 0.01684604606252775, 0.027173503607272866, 0.021268250011924106, 0.011967730847998393 ], "inflation_rate": [ 0.013624062274093358, 0.02126285569225938, 0.014797707921374649, 0.015034619347901512 ], "interest_rate": [ 0.026213464276393886, 0.029102119043203624, 0.02960436373461024, 0.029966167993775706 ], "year": 2003 }, "random_event": null, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 59512, "billable_hours_per_employee": 94, "client_concentration": 0.16, "client_retention_rate": 0.75, "employee_utilization_rate": 0.7, "gross_billings": 19879373, "net_revenue": 15393030, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 16428 }, { "average_project_size": 174720, "billable_hours_per_employee": 81, "client_concentration": 0.4, "client_retention_rate": 0.75, "employee_utilization_rate": 0.74, "gross_billings": 19424595, "net_revenue": 15212363, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 16235 }, { "average_project_size": 159543, "billable_hours_per_employee": 88, "client_concentration": 0.15, "client_retention_rate": 0.8, "employee_utilization_rate": 0.71, "gross_billings": 18283661, "net_revenue": 15033816, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 16045 }, { "average_project_size": 153545, "billable_hours_per_employee": 106, "client_concentration": 0.36, "client_retention_rate": 0.67, "employee_utilization_rate": 0.79, "gross_billings": 16565695, "net_revenue": 14857366, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 15856 } ], "balance_sheet": [ { "assets": 21159271, "current_assets": 6426687, "current_liabilities": 7131600, "equity": 13054892, "fixed_assets": 14732584, "liabilities": 12628278, "long_term_liabilities": 5496678, "quarter": 1 }, { "assets": 21530229, "current_assets": 7862795, "current_liabilities": 7307490, "equity": 12830836, "fixed_assets": 13667434, "liabilities": 12780337, "long_term_liabilities": 5472847, "quarter": 2 }, { "assets": 21907691, "current_assets": 10594103, "current_liabilities": 6633456, "equity": 12834473, "fixed_assets": 11313588, "liabilities": 12934228, "long_term_liabilities": 6300772, "quarter": 3 }, { "assets": 22291770, "current_assets": 8504232, "current_liabilities": 6241651, "equity": 13074628, "fixed_assets": 13787538, "liabilities": 13089972, "long_term_liabilities": 6848321, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -75138, "financing_cash_flow": -136072, "investing_cash_flow": -127329, "net_cash_flow": 5050818, "operating_cash_flow": 5406140, "quarter": 1 }, { "change_in_working_capital": 48012, "financing_cash_flow": 105130, "investing_cash_flow": -170460, "net_cash_flow": 4844341, "operating_cash_flow": 4841021, "quarter": 2 }, { "change_in_working_capital": -53312, "financing_cash_flow": -196137, "investing_cash_flow": -309009, "net_cash_flow": 3990207, "operating_cash_flow": 4389106, "quarter": 3 }, { "change_in_working_capital": 31886, "financing_cash_flow": 109323, "investing_cash_flow": -137010, "net_cash_flow": 4483085, "operating_cash_flow": 4617572, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7274839478165387, "current_ratio": 0.9011564024903248, "debt_to_equity_ratio": 0.9673215220777008, "profit_margin": 0.29389269039298954, "quarter": 1, "return_on_assets": 0.21380221464151578, "return_on_equity": 0.3465290252879917 }, { "asset_turnover_ratio": 0.7065583464068125, "current_ratio": 1.0759912090197865, "debt_to_equity_ratio": 0.9960642470997213, "profit_margin": 0.2682649631750176, "quarter": 2, "return_on_assets": 0.18954484877982486, "return_on_equity": 0.31805752953276 }, { "asset_turnover_ratio": 0.6862346196137238, "current_ratio": 1.597071420990808, "debt_to_equity_ratio": 1.007772426651254, "profit_margin": 0.25682168785356957, "quarter": 3, "return_on_assets": 0.17623993327274884, "return_on_equity": 0.30083120670400726 }, { "asset_turnover_ratio": 0.666495572132675, "current_ratio": 1.36249719825732, "debt_to_equity_ratio": 1.0011735706744391, "profit_margin": 0.26066733497714195, "quarter": 4, "return_on_assets": 0.17373362456188987, "return_on_equity": 0.2962095747580734 } ], "income_statement": [ { "depreciation": 882241, "expenses": 9724826, "income_tax": 1144305, "marketing_expense": 1313006, "net_income": 5668204, "net_profit": 4523899, "operational_expense": 6282685, "product_revenue": 4039758, "quarter": 1, "rd_expense": 1866857, "revenue": 15393030, "salaries_expense": 3233506, "service_revenue": 11353272 }, { "depreciation": 760077, "expenses": 9649937, "income_tax": 1481482, "marketing_expense": 976692, "net_income": 5562426, "net_profit": 4080944, "operational_expense": 6364571, "product_revenue": 5543366, "quarter": 2, "rd_expense": 1205600, "revenue": 15212363, "salaries_expense": 4500009, "service_revenue": 9668997 }, { "depreciation": 528096, "expenses": 9575625, "income_tax": 1597181, "marketing_expense": 1341454, "net_income": 5458191, "net_profit": 3861010, "operational_expense": 5774272, "product_revenue": 4785365, "quarter": 3, "rd_expense": 1711304, "revenue": 15033816, "salaries_expense": 3304496, "service_revenue": 10248451 }, { "depreciation": 744742, "expenses": 9501886, "income_tax": 1482650, "marketing_expense": 1704013, "net_income": 5355480, "net_profit": 3872830, "operational_expense": 5922262, "product_revenue": 3586649, "quarter": 4, "rd_expense": 1122077, "revenue": 14857366, "salaries_expense": 3830840, "service_revenue": 11270717 } ], "market_conditions": { "gdp_growth": [ 0.03245301410003846, 0.015570731869482247, 0.019909852033651212, 0.030965657767790804 ], "inflation_rate": [ 0.017484942914233442, 0.015811841221676125, 0.0181890219665963, 0.019564326037430524 ], "interest_rate": [ 0.023631735991908143, 0.02665901962435273, 0.022501228772522322, 0.021634554387087293 ], "year": 2004 }, "random_event": { "description": "Smith, Leon and Cooper Introduction of New Service in 2004", "impact": 0.05, "type": "Introduction of New Service" }, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 87505, "billable_hours_per_employee": 136, "client_concentration": 0.18, "client_retention_rate": 0.87, "employee_utilization_rate": 0.68, "gross_billings": 13089947, "net_revenue": 11496679, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 12270 }, { "average_project_size": 138179, "billable_hours_per_employee": 83, "client_concentration": 0.38, "client_retention_rate": 0.69, "employee_utilization_rate": 0.73, "gross_billings": 14539190, "net_revenue": 11293050, "new_client_acquisition": 3, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 12052 }, { "average_project_size": 132985, "billable_hours_per_employee": 138, "client_concentration": 0.37, "client_retention_rate": 0.64, "employee_utilization_rate": 0.67, "gross_billings": 13028686, "net_revenue": 11093028, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 11839 }, { "average_project_size": 119006, "billable_hours_per_employee": 116, "client_concentration": 0.15, "client_retention_rate": 0.6, "employee_utilization_rate": 0.7, "gross_billings": 12263003, "net_revenue": 10896548, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 11629 } ], "balance_sheet": [ { "assets": 15195412, "current_assets": 4708546, "current_liabilities": 3919755, "equity": 10296020, "fixed_assets": 10486866, "liabilities": 7389720, "long_term_liabilities": 3469965, "quarter": 1 }, { "assets": 15496814, "current_assets": 4875307, "current_liabilities": 3960330, "equity": 10580538, "fixed_assets": 10621507, "liabilities": 7447729, "long_term_liabilities": 3487399, "quarter": 2 }, { "assets": 15804196, "current_assets": 7247554, "current_liabilities": 3593245, "equity": 10713461, "fixed_assets": 8556642, "liabilities": 7506194, "long_term_liabilities": 3912949, "quarter": 3 }, { "assets": 16117674, "current_assets": 5696654, "current_liabilities": 4003226, "equity": 11137917, "fixed_assets": 10421020, "liabilities": 7565118, "long_term_liabilities": 3561892, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 33923, "financing_cash_flow": 18604, "investing_cash_flow": -118745, "net_cash_flow": 3080702, "operating_cash_flow": 3101772, "quarter": 1 }, { "change_in_working_capital": 88193, "financing_cash_flow": 105331, "investing_cash_flow": -270055, "net_cash_flow": 3074594, "operating_cash_flow": 3175212, "quarter": 2 }, { "change_in_working_capital": -9766, "financing_cash_flow": -184521, "investing_cash_flow": -489094, "net_cash_flow": 3085466, "operating_cash_flow": 3075423, "quarter": 3 }, { "change_in_working_capital": 20153, "financing_cash_flow": -57605, "investing_cash_flow": -208823, "net_cash_flow": 2906892, "operating_cash_flow": 3207970, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7565888308918508, "current_ratio": 1.2012347710507416, "debt_to_equity_ratio": 0.7177258785433595, "profit_margin": 0.21661281488332412, "quarter": 1, "return_on_assets": 0.1638868363687671, "return_on_equity": 0.2418728790348115 }, { "asset_turnover_ratio": 0.7287336609963828, "current_ratio": 1.231035545017713, "debt_to_equity_ratio": 0.7039083456814766, "profit_margin": 0.22416025785770893, "quarter": 2, "return_on_assets": 0.16335312535854143, "return_on_equity": 0.23925560307046767 }, { "asset_turnover_ratio": 0.701903975374641, "current_ratio": 2.016994109780992, "debt_to_equity_ratio": 0.7006320366499678, "profit_margin": 0.21774568675027234, "quarter": 3, "return_on_assets": 0.15283656315069744, "return_on_equity": 0.22546019442269868 }, { "asset_turnover_ratio": 0.6760620670203406, "current_ratio": 1.4230158377268733, "debt_to_equity_ratio": 0.6792219766047817, "profit_margin": 0.23726422349536752, "quarter": 4, "return_on_assets": 0.1604053413662542, "return_on_equity": 0.23212248753514683 } ], "income_statement": [ { "depreciation": 611444, "expenses": 8147885, "income_tax": 858466, "marketing_expense": 1111161, "net_income": 3348794, "net_profit": 2490328, "operational_expense": 4098142, "product_revenue": 3233802, "quarter": 1, "rd_expense": 1597062, "revenue": 11496679, "salaries_expense": 3163398, "service_revenue": 8262877 }, { "depreciation": 643759, "expenses": 7963934, "income_tax": 797663, "marketing_expense": 1048915, "net_income": 3329116, "net_profit": 2531453, "operational_expense": 4348233, "product_revenue": 2458382, "quarter": 2, "rd_expense": 940829, "revenue": 11293050, "salaries_expense": 2818711, "service_revenue": 8834668 }, { "depreciation": 659964, "expenses": 7784136, "income_tax": 893433, "marketing_expense": 869363, "net_income": 3308892, "net_profit": 2415459, "operational_expense": 4175582, "product_revenue": 3496796, "quarter": 3, "rd_expense": 783556, "revenue": 11093028, "salaries_expense": 3541543, "service_revenue": 7596232 }, { "depreciation": 622609, "expenses": 7608397, "income_tax": 702790, "marketing_expense": 1341002, "net_income": 3288151, "net_profit": 2585361, "operational_expense": 4306901, "product_revenue": 4006036, "quarter": 4, "rd_expense": 1473853, "revenue": 10896548, "salaries_expense": 3536713, "service_revenue": 6890512 } ], "market_conditions": { "gdp_growth": [ 0.019868550484783476, 0.02466916152650126, 0.019735008813165537, 0.03614347636698997 ], "inflation_rate": [ 0.01605422451926925, 0.015974306923902937, 0.016249850250309363, 0.0157364963133614 ], "interest_rate": [ 0.024633094028605515, 0.02612980866952108, 0.02221633131263868, 0.020683596866775948 ], "year": 2005 }, "random_event": { "description": "Smith, Leon and Cooper Senior Leadership Change in 2005", "impact": -0.07, "type": "Senior Leadership Change" }, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 83780, "billable_hours_per_employee": 99, "client_concentration": 0.31, "client_retention_rate": 0.8, "employee_utilization_rate": 0.72, "gross_billings": 8688034, "net_revenue": 6920604, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 7386 }, { "average_project_size": 118452, "billable_hours_per_employee": 155, "client_concentration": 0.19, "client_retention_rate": 0.61, "employee_utilization_rate": 0.74, "gross_billings": 7869795, "net_revenue": 6749524, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 7203 }, { "average_project_size": 109777, "billable_hours_per_employee": 139, "client_concentration": 0.24, "client_retention_rate": 0.61, "employee_utilization_rate": 0.69, "gross_billings": 7736822, "net_revenue": 6582674, "new_client_acquisition": 4, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 7025 }, { "average_project_size": 171590, "billable_hours_per_employee": 108, "client_concentration": 0.39, "client_retention_rate": 0.66, "employee_utilization_rate": 0.7, "gross_billings": 8338443, "net_revenue": 6419948, "new_client_acquisition": 5, "organic_growth": -0.05, "quarter": 4, "revenue_per_employee": 6852 } ], "balance_sheet": [ { "assets": 7361750, "current_assets": 3659821, "current_liabilities": 1708266, "equity": 4358324, "fixed_assets": 3701929, "liabilities": 4167272, "long_term_liabilities": 2459006, "quarter": 1 }, { "assets": 7522211, "current_assets": 3202748, "current_liabilities": 1986089, "equity": 4423735, "fixed_assets": 4319463, "liabilities": 4271081, "long_term_liabilities": 2284992, "quarter": 2 }, { "assets": 7686169, "current_assets": 2790469, "current_liabilities": 2562308, "equity": 4395964, "fixed_assets": 4895700, "liabilities": 4377475, "long_term_liabilities": 1815167, "quarter": 3 }, { "assets": 7853701, "current_assets": 3121977, "current_liabilities": 2594481, "equity": 4409931, "fixed_assets": 4731724, "liabilities": 4486520, "long_term_liabilities": 1892039, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 14168, "financing_cash_flow": -44205, "investing_cash_flow": -318264, "net_cash_flow": 1582216, "operating_cash_flow": 1580690, "quarter": 1 }, { "change_in_working_capital": -29097, "financing_cash_flow": 173694, "investing_cash_flow": -394975, "net_cash_flow": 1248286, "operating_cash_flow": 1563531, "quarter": 2 }, { "change_in_working_capital": -8041, "financing_cash_flow": -124866, "investing_cash_flow": -209464, "net_cash_flow": 918491, "operating_cash_flow": 1473488, "quarter": 3 }, { "change_in_working_capital": 99649, "financing_cash_flow": 86163, "investing_cash_flow": -416552, "net_cash_flow": 1164799, "operating_cash_flow": 1378212, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9400759330322274, "current_ratio": 2.142418686551158, "debt_to_equity_ratio": 0.9561638831807824, "profit_margin": 0.16817115962710769, "quarter": 1, "return_on_assets": 0.15809365979556492, "return_on_equity": 0.2670398070450935 }, { "asset_turnover_ratio": 0.8972792706825161, "current_ratio": 1.6125903723347745, "debt_to_equity_ratio": 0.9654920559210712, "profit_margin": 0.1737315105480031, "quarter": 2, "return_on_assets": 0.15588568307908407, "return_on_equity": 0.26507125765896916 }, { "asset_turnover_ratio": 0.8564310776929313, "current_ratio": 1.0890451108922112, "debt_to_equity_ratio": 0.9957940965849584, "profit_margin": 0.16517147894609394, "quarter": 3, "return_on_assets": 0.14145798771793855, "return_on_equity": 0.2473336906307695 }, { "asset_turnover_ratio": 0.8174423752572195, "current_ratio": 1.2033146513695803, "debt_to_equity_ratio": 1.0173673919161093, "profit_margin": 0.16242343395927816, "quarter": 4, "return_on_assets": 0.13277179765310648, "return_on_equity": 0.23645494680075493 } ], "income_statement": [ { "depreciation": 416844, "expenses": 5330867, "income_tax": 425891, "marketing_expense": 650476, "net_income": 1589737, "net_profit": 1163846, "operational_expense": 2710302, "product_revenue": 1852949, "quarter": 1, "rd_expense": 558476, "revenue": 6920604, "salaries_expense": 2421001, "service_revenue": 5067655 }, { "depreciation": 390926, "expenses": 5203107, "income_tax": 373812, "marketing_expense": 964648, "net_income": 1546417, "net_profit": 1172605, "operational_expense": 3402988, "product_revenue": 1586002, "quarter": 2, "rd_expense": 717676, "revenue": 6749524, "salaries_expense": 1842959, "service_revenue": 5163522 }, { "depreciation": 386218, "expenses": 5078408, "income_tax": 416996, "marketing_expense": 810016, "net_income": 1504266, "net_profit": 1087270, "operational_expense": 2661095, "product_revenue": 1707220, "quarter": 3, "rd_expense": 843072, "revenue": 6582674, "salaries_expense": 1904395, "service_revenue": 4875454 }, { "depreciation": 335462, "expenses": 4956699, "income_tax": 420499, "marketing_expense": 790413, "net_income": 1463249, "net_profit": 1042750, "operational_expense": 2805581, "product_revenue": 1313827, "quarter": 4, "rd_expense": 584284, "revenue": 6419948, "salaries_expense": 1600226, "service_revenue": 5106121 } ], "market_conditions": { "gdp_growth": [ 0.033464792576615096, 0.031256062626248665, 0.033343989217766684, 0.030329525787507566 ], "inflation_rate": [ 0.010696280293258123, 0.015889204090360196, 0.013405174799324142, 0.009192049086946007 ], "interest_rate": [ 0.03638455955489216, 0.036331734003223884, 0.033380828529143466, 0.035145545564623605 ], "year": 2006 }, "random_event": null, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 52554, "billable_hours_per_employee": 117, "client_concentration": 0.15, "client_retention_rate": 0.75, "employee_utilization_rate": 0.73, "gross_billings": 17587687, "net_revenue": 15096335, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 16111 }, { "average_project_size": 81591, "billable_hours_per_employee": 120, "client_concentration": 0.36, "client_retention_rate": 0.77, "employee_utilization_rate": 0.64, "gross_billings": 18237924, "net_revenue": 14797782, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 15793 }, { "average_project_size": 198229, "billable_hours_per_employee": 142, "client_concentration": 0.21, "client_retention_rate": 0.85, "employee_utilization_rate": 0.69, "gross_billings": 16398141, "net_revenue": 14505134, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 15480 }, { "average_project_size": 67330, "billable_hours_per_employee": 98, "client_concentration": 0.13, "client_retention_rate": 0.79, "employee_utilization_rate": 0.76, "gross_billings": 17219965, "net_revenue": 14218273, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 15174 } ], "balance_sheet": [ { "assets": 15195091, "current_assets": 7490283, "current_liabilities": 3781128, "equity": 12572754, "fixed_assets": 7704808, "liabilities": 6448890, "long_term_liabilities": 2667762, "quarter": 1 }, { "assets": 15460036, "current_assets": 7484925, "current_liabilities": 2818364, "equity": 12562961, "fixed_assets": 7975111, "liabilities": 6581453, "long_term_liabilities": 3763089, "quarter": 2 }, { "assets": 15729600, "current_assets": 5610012, "current_liabilities": 3743380, "equity": 12756320, "fixed_assets": 10119588, "liabilities": 6716741, "long_term_liabilities": 2973361, "quarter": 3 }, { "assets": 16003865, "current_assets": 7920864, "current_liabilities": 3114843, "equity": 12612799, "fixed_assets": 8083001, "liabilities": 6854810, "long_term_liabilities": 3739967, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -6180, "financing_cash_flow": 48289, "investing_cash_flow": -187766, "net_cash_flow": 4071996, "operating_cash_flow": 4466906, "quarter": 1 }, { "change_in_working_capital": -9183, "financing_cash_flow": 5875, "investing_cash_flow": -332440, "net_cash_flow": 3971270, "operating_cash_flow": 4402637, "quarter": 2 }, { "change_in_working_capital": 65430, "financing_cash_flow": 103351, "investing_cash_flow": -257205, "net_cash_flow": 3992121, "operating_cash_flow": 4347028, "quarter": 3 }, { "change_in_working_capital": 45951, "financing_cash_flow": 188446, "investing_cash_flow": -227669, "net_cash_flow": 4131506, "operating_cash_flow": 4338539, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.993500795750417, "current_ratio": 1.9809652040343517, "debt_to_equity_ratio": 0.5129258076631421, "profit_margin": 0.253475628356154, "quarter": 1, "return_on_assets": 0.25182823847517594, "return_on_equity": 0.304352809257224 }, { "asset_turnover_ratio": 0.9571634891406462, "current_ratio": 2.6557694463880464, "debt_to_equity_ratio": 0.5238775317379398, "profit_margin": 0.2489817730792358, "quarter": 2, "return_on_assets": 0.23831626265294595, "return_on_equity": 0.29327305879561355 }, { "asset_turnover_ratio": 0.9221552995626081, "current_ratio": 1.4986488147075638, "debt_to_equity_ratio": 0.5265422159368847, "profit_margin": 0.2580783466047263, "quarter": 3, "return_on_assets": 0.23798831502390397, "return_on_equity": 0.29345932055639873 }, { "asset_turnover_ratio": 0.8884274517436882, "current_ratio": 2.542941650670676, "debt_to_equity_ratio": 0.5434804756660279, "profit_margin": 0.24361214614461263, "quarter": 4, "return_on_assets": 0.21643171821306917, "return_on_equity": 0.274621358827648 } ], "income_statement": [ { "depreciation": 640353, "expenses": 9996219, "income_tax": 1273563, "marketing_expense": 1727164, "net_income": 5100116, "net_profit": 3826553, "operational_expense": 5697229, "product_revenue": 4966570, "quarter": 1, "rd_expense": 1764533, "revenue": 15096335, "salaries_expense": 3063424, "service_revenue": 10129765 }, { "depreciation": 718259, "expenses": 9799618, "income_tax": 1313786, "marketing_expense": 1472920, "net_income": 4998164, "net_profit": 3684378, "operational_expense": 5322408, "product_revenue": 2979506, "quarter": 2, "rd_expense": 1414271, "revenue": 14797782, "salaries_expense": 3343724, "service_revenue": 11818276 }, { "depreciation": 603567, "expenses": 9606885, "income_tax": 1154788, "marketing_expense": 1789335, "net_income": 4898249, "net_profit": 3743461, "operational_expense": 6253737, "product_revenue": 5048782, "quarter": 3, "rd_expense": 1883860, "revenue": 14505134, "salaries_expense": 4633420, "service_revenue": 9456352 }, { "depreciation": 874795, "expenses": 9417942, "income_tax": 1336587, "marketing_expense": 1711209, "net_income": 4800331, "net_profit": 3463744, "operational_expense": 5807311, "product_revenue": 3933145, "quarter": 4, "rd_expense": 1078309, "revenue": 14218273, "salaries_expense": 2980726, "service_revenue": 10285128 } ], "market_conditions": { "gdp_growth": [ 0.033595486688603717, 0.023100356949031786, 0.019212119261690322, 0.023072998965535895 ], "inflation_rate": [ 0.02214110412121096, 0.015245103586659602, 0.022161474160501793, 0.018530985441501148 ], "interest_rate": [ 0.02378309053040397, 0.024222515908515468, 0.02428554360338738, 0.023280300063191615 ], "year": 2007 }, "random_event": null, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 167036, "billable_hours_per_employee": 89, "client_concentration": 0.25, "client_retention_rate": 0.67, "employee_utilization_rate": 0.71, "gross_billings": 18761026, "net_revenue": 15584322, "new_client_acquisition": 4, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 16632 }, { "average_project_size": 191590, "billable_hours_per_employee": 81, "client_concentration": 0.37, "client_retention_rate": 0.71, "employee_utilization_rate": 0.63, "gross_billings": 18621823, "net_revenue": 15371716, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 16405 }, { "average_project_size": 84620, "billable_hours_per_employee": 120, "client_concentration": 0.1, "client_retention_rate": 0.75, "employee_utilization_rate": 0.72, "gross_billings": 18213075, "net_revenue": 15162010, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 16181 }, { "average_project_size": 194229, "billable_hours_per_employee": 159, "client_concentration": 0.38, "client_retention_rate": 0.87, "employee_utilization_rate": 0.76, "gross_billings": 17859351, "net_revenue": 14955165, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 15961 } ], "balance_sheet": [ { "assets": 20233608, "current_assets": 9053713, "current_liabilities": 5098151, "equity": 15689391, "fixed_assets": 11179895, "liabilities": 8987653, "long_term_liabilities": 3889502, "quarter": 1 }, { "assets": 20746470, "current_assets": 8570865, "current_liabilities": 4841738, "equity": 16116661, "fixed_assets": 12175605, "liabilities": 9078773, "long_term_liabilities": 4237035, "quarter": 2 }, { "assets": 21272332, "current_assets": 7653818, "current_liabilities": 4870703, "equity": 16380233, "fixed_assets": 13618514, "liabilities": 9170816, "long_term_liabilities": 4300113, "quarter": 3 }, { "assets": 21811523, "current_assets": 9295271, "current_liabilities": 4526224, "equity": 16942472, "fixed_assets": 12516252, "liabilities": 9263792, "long_term_liabilities": 4737568, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 4200, "financing_cash_flow": -99168, "investing_cash_flow": -393692, "net_cash_flow": 4804310, "operating_cash_flow": 5261230, "quarter": 1 }, { "change_in_working_capital": -2810, "financing_cash_flow": -124196, "investing_cash_flow": -320635, "net_cash_flow": 5346457, "operating_cash_flow": 5263516, "quarter": 2 }, { "change_in_working_capital": 46809, "financing_cash_flow": 36138, "investing_cash_flow": -277739, "net_cash_flow": 4305765, "operating_cash_flow": 5001150, "quarter": 3 }, { "change_in_working_capital": -80250, "financing_cash_flow": 58160, "investing_cash_flow": -255345, "net_cash_flow": 5131180, "operating_cash_flow": 5276176, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7702196266726132, "current_ratio": 1.7758816873019256, "debt_to_equity_ratio": 0.5728490672455037, "profit_margin": 0.28512218882541057, "quarter": 1, "return_on_assets": 0.21960670583318606, "return_on_equity": 0.28321277734744454 }, { "asset_turnover_ratio": 0.7409316380087794, "current_ratio": 1.7702042117933685, "debt_to_equity_ratio": 0.5633159995113132, "profit_margin": 0.28942533156350275, "quarter": 2, "return_on_assets": 0.21444438499658014, "return_on_equity": 0.2760475014024307 }, { "asset_turnover_ratio": 0.7127573037126348, "current_ratio": 1.5713990362376848, "debt_to_equity_ratio": 0.5598709127031343, "profit_margin": 0.28219985344950965, "quarter": 3, "return_on_assets": 0.20114000665277318, "return_on_equity": 0.26121221840983583 }, { "asset_turnover_ratio": 0.6856543213419806, "current_ratio": 2.0536480297926043, "debt_to_equity_ratio": 0.5467792421318447, "profit_margin": 0.29386108411374934, "quarter": 4, "return_on_assets": 0.20148712219683146, "return_on_equity": 0.25939195885936833 } ], "income_statement": [ { "depreciation": 817794, "expenses": 9365727, "income_tax": 1775159, "marketing_expense": 1199504, "net_income": 6218595, "net_profit": 4443436, "operational_expense": 5067645, "product_revenue": 5974759, "quarter": 1, "rd_expense": 1049198, "revenue": 15584322, "salaries_expense": 4590052, "service_revenue": 9609563 }, { "depreciation": 814552, "expenses": 9270338, "income_tax": 1652414, "marketing_expense": 1732366, "net_income": 6101378, "net_profit": 4448964, "operational_expense": 4681563, "product_revenue": 4778803, "quarter": 2, "rd_expense": 1019292, "revenue": 15371716, "salaries_expense": 3597191, "service_revenue": 10592913 }, { "depreciation": 722433, "expenses": 9175920, "income_tax": 1707373, "marketing_expense": 1059108, "net_income": 5986090, "net_profit": 4278717, "operational_expense": 5768949, "product_revenue": 3045810, "quarter": 3, "rd_expense": 1598333, "revenue": 15162010, "salaries_expense": 3308877, "service_revenue": 12116200 }, { "depreciation": 881435, "expenses": 9082464, "income_tax": 1477960, "marketing_expense": 932130, "net_income": 5872701, "net_profit": 4394741, "operational_expense": 4644933, "product_revenue": 5880731, "quarter": 4, "rd_expense": 987837, "revenue": 14955165, "salaries_expense": 2843632, "service_revenue": 9074434 } ], "market_conditions": { "gdp_growth": [ 0.01810969882606507, 0.017426484581186036, 0.020379228900626184, 0.017642543380757027 ], "inflation_rate": [ 0.019946126207177773, 0.018066971386063488, 0.014335664388148314, 0.021439275235392026 ], "interest_rate": [ 0.03895728684146467, 0.04065990097684122, 0.03519313181417585, 0.036596697241748584 ], "year": 2008 }, "random_event": null, "year": 2008 } ]

{ "advertising_type": "Traditional Advertising", "financial_health": "Good", "founding_year": 2001, "industry": "Advertising", "location": "Morabury", "name": "Reynolds-Maxwell", "num_employees": 905, "region": "Latin America", "revenue_size": "Small", "website": "www.reynolds-maxwell.com" }

[ { "advertising_kpis": [ { "average_project_size": 66080, "billable_hours_per_employee": 145, "client_concentration": 0.23, "client_retention_rate": 0.86, "employee_utilization_rate": 0.6, "gross_billings": 2904132, "net_revenue": 2260610, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 2498 }, { "average_project_size": 164532, "billable_hours_per_employee": 135, "client_concentration": 0.32, "client_retention_rate": 0.86, "employee_utilization_rate": 0.65, "gross_billings": 3000507, "net_revenue": 2340222, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 2586 }, { "average_project_size": 77024, "billable_hours_per_employee": 113, "client_concentration": 0.31, "client_retention_rate": 0.81, "employee_utilization_rate": 0.7, "gross_billings": 2930572, "net_revenue": 2422638, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 2677 }, { "average_project_size": 96831, "billable_hours_per_employee": 101, "client_concentration": 0.34, "client_retention_rate": 0.74, "employee_utilization_rate": 0.74, "gross_billings": 3088567, "net_revenue": 2507957, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 2771 } ], "balance_sheet": [ { "assets": 2515961, "current_assets": 1205699, "current_liabilities": 696089, "equity": 1623319, "fixed_assets": 1310262, "liabilities": 1416744, "long_term_liabilities": 720655, "quarter": 1 }, { "assets": 2547733, "current_assets": 1054404, "current_liabilities": 676793, "equity": 1645217, "fixed_assets": 1493329, "liabilities": 1433767, "long_term_liabilities": 756974, "quarter": 2 }, { "assets": 2579907, "current_assets": 1205434, "current_liabilities": 804861, "equity": 1662489, "fixed_assets": 1374473, "liabilities": 1450995, "long_term_liabilities": 646134, "quarter": 3 }, { "assets": 2612487, "current_assets": 910782, "current_liabilities": 848292, "equity": 1691504, "fixed_assets": 1701705, "liabilities": 1468430, "long_term_liabilities": 620138, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 46398, "financing_cash_flow": 61623, "investing_cash_flow": -312621, "net_cash_flow": 467265, "operating_cash_flow": 682660, "quarter": 1 }, { "change_in_working_capital": 83077, "financing_cash_flow": 21278, "investing_cash_flow": -163167, "net_cash_flow": 608844, "operating_cash_flow": 662990, "quarter": 2 }, { "change_in_working_capital": 78637, "financing_cash_flow": 118837, "investing_cash_flow": -491276, "net_cash_flow": 261162, "operating_cash_flow": 659203, "quarter": 3 }, { "change_in_working_capital": 39265, "financing_cash_flow": 125788, "investing_cash_flow": -428309, "net_cash_flow": 769881, "operating_cash_flow": 672383, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8985075682810664, "current_ratio": 1.73210465903067, "debt_to_equity_ratio": 0.8727452829665642, "profit_margin": 0.2318409632798227, "quarter": 1, "return_on_assets": 0.2083108601444935, "return_on_equity": 0.32285829217793915 }, { "asset_turnover_ratio": 0.9185507272543866, "current_ratio": 1.5579416453775379, "debt_to_equity_ratio": 0.8714759208055837, "profit_margin": 0.22700880514754584, "quarter": 2, "return_on_assets": 0.20851910306142754, "return_on_equity": 0.32290634001472146 }, { "asset_turnover_ratio": 0.9390408258902356, "current_ratio": 1.4976921480851972, "debt_to_equity_ratio": 0.872784722184628, "profit_margin": 0.2202462769922704, "quarter": 3, "return_on_assets": 0.2068202458460712, "return_on_equity": 0.32095069501211737 }, { "asset_turnover_ratio": 0.959988317645217, "current_ratio": 1.0736656717262452, "debt_to_equity_ratio": 0.8681209148781203, "profit_margin": 0.21828404553985575, "quarter": 4, "return_on_assets": 0.20955013364659805, "return_on_equity": 0.32364511109639704 } ], "income_statement": [ { "depreciation": 158558, "expenses": 1598474, "income_tax": 138034, "marketing_expense": 194490, "net_income": 662136, "net_profit": 524102, "operational_expense": 1112470, "product_revenue": 785366, "quarter": 1, "rd_expense": 167747, "revenue": 2260610, "salaries_expense": 721912, "service_revenue": 1475244 }, { "depreciation": 131739, "expenses": 1663431, "income_tax": 145540, "marketing_expense": 326991, "net_income": 676791, "net_profit": 531251, "operational_expense": 865208, "product_revenue": 829340, "quarter": 2, "rd_expense": 206484, "revenue": 2340222, "salaries_expense": 616898, "service_revenue": 1510882 }, { "depreciation": 125626, "expenses": 1731028, "income_tax": 158033, "marketing_expense": 184177, "net_income": 691610, "net_profit": 533577, "operational_expense": 1089524, "product_revenue": 504231, "quarter": 3, "rd_expense": 249030, "revenue": 2422638, "salaries_expense": 649364, "service_revenue": 1918407 }, { "depreciation": 124936, "expenses": 1801372, "income_tax": 159138, "marketing_expense": 203435, "net_income": 706585, "net_profit": 547447, "operational_expense": 995270, "product_revenue": 569944, "quarter": 4, "rd_expense": 287010, "revenue": 2507957, "salaries_expense": 571292, "service_revenue": 1938013 } ], "market_conditions": { "gdp_growth": [ 0.03175133583921814, 0.03219328219333524, 0.02378745706420251, 0.025304714112312977 ], "inflation_rate": [ 0.013940652156280738, 0.014600683027506032, 0.015038692042044137, 0.013753275543505352 ], "interest_rate": [ 0.02423308685689496, 0.02866229328904698, 0.030138655690173745, 0.026480437027246354 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 173811, "billable_hours_per_employee": 118, "client_concentration": 0.19, "client_retention_rate": 0.85, "employee_utilization_rate": 0.62, "gross_billings": 3102732, "net_revenue": 2403929, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 2656 }, { "average_project_size": 99811, "billable_hours_per_employee": 95, "client_concentration": 0.23, "client_retention_rate": 0.82, "employee_utilization_rate": 0.65, "gross_billings": 2785394, "net_revenue": 2502981, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 2766 }, { "average_project_size": 129239, "billable_hours_per_employee": 144, "client_concentration": 0.24, "client_retention_rate": 0.63, "employee_utilization_rate": 0.63, "gross_billings": 2871055, "net_revenue": 2606115, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 2880 }, { "average_project_size": 136380, "billable_hours_per_employee": 131, "client_concentration": 0.17, "client_retention_rate": 0.72, "employee_utilization_rate": 0.77, "gross_billings": 3376765, "net_revenue": 2713499, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 2998 } ], "balance_sheet": [ { "assets": 2696506, "current_assets": 1333965, "current_liabilities": 725893, "equity": 1901064, "fixed_assets": 1362541, "liabilities": 1337956, "long_term_liabilities": 612063, "quarter": 1 }, { "assets": 2787567, "current_assets": 1077930, "current_liabilities": 771232, "equity": 2016386, "fixed_assets": 1709637, "liabilities": 1369329, "long_term_liabilities": 598097, "quarter": 2 }, { "assets": 2881704, "current_assets": 1034794, "current_liabilities": 598242, "equity": 2101682, "fixed_assets": 1846910, "liabilities": 1401437, "long_term_liabilities": 803195, "quarter": 3 }, { "assets": 2979019, "current_assets": 948968, "current_liabilities": 756169, "equity": 2151658, "fixed_assets": 2030051, "liabilities": 1434298, "long_term_liabilities": 678129, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -73552, "financing_cash_flow": 108942, "investing_cash_flow": -456670, "net_cash_flow": 450792, "operating_cash_flow": 672232, "quarter": 1 }, { "change_in_working_capital": 75787, "financing_cash_flow": -70219, "investing_cash_flow": -248990, "net_cash_flow": 481197, "operating_cash_flow": 704009, "quarter": 2 }, { "change_in_working_capital": 98880, "financing_cash_flow": -164997, "investing_cash_flow": -182768, "net_cash_flow": 532281, "operating_cash_flow": 749226, "quarter": 3 }, { "change_in_working_capital": 98991, "financing_cash_flow": 62870, "investing_cash_flow": -161379, "net_cash_flow": 307033, "operating_cash_flow": 766248, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8914977381841539, "current_ratio": 1.8376881992249547, "debt_to_equity_ratio": 0.7037932442042982, "profit_margin": 0.22567804623181467, "quarter": 1, "return_on_assets": 0.20119146777348168, "return_on_equity": 0.28537387484061555 }, { "asset_turnover_ratio": 0.8979088215637507, "current_ratio": 1.3976728144060413, "debt_to_equity_ratio": 0.6791006285502875, "profit_margin": 0.23897424710774873, "quarter": 2, "return_on_assets": 0.21457708460460323, "return_on_equity": 0.29664359899344667 }, { "asset_turnover_ratio": 0.9043659584745692, "current_ratio": 1.729724760214094, "debt_to_equity_ratio": 0.6668168638262115, "profit_margin": 0.2384449650149744, "quarter": 3, "return_on_assets": 0.21564150932920245, "return_on_equity": 0.2956750831001074 }, { "asset_turnover_ratio": 0.910869987737574, "current_ratio": 1.2549681354300428, "debt_to_equity_ratio": 0.6666012907255707, "profit_margin": 0.22367319833174804, "quarter": 4, "return_on_assets": 0.2037372034216633, "return_on_equity": 0.2820787504333867 } ], "income_statement": [ { "depreciation": 129718, "expenses": 1637313, "income_tax": 224102, "marketing_expense": 262772, "net_income": 766616, "net_profit": 542514, "operational_expense": 1030109, "product_revenue": 718554, "quarter": 1, "rd_expense": 308986, "revenue": 2403929, "salaries_expense": 658829, "service_revenue": 1685375 }, { "depreciation": 105861, "expenses": 1708217, "income_tax": 196616, "marketing_expense": 294101, "net_income": 794764, "net_profit": 598148, "operational_expense": 1007516, "product_revenue": 854872, "quarter": 2, "rd_expense": 328876, "revenue": 2502981, "salaries_expense": 603299, "service_revenue": 1648109 }, { "depreciation": 127811, "expenses": 1782192, "income_tax": 202508, "marketing_expense": 353545, "net_income": 823923, "net_profit": 621415, "operational_expense": 1212063, "product_revenue": 768365, "quarter": 3, "rd_expense": 199241, "revenue": 2606115, "salaries_expense": 667585, "service_revenue": 1837750 }, { "depreciation": 159311, "expenses": 1859371, "income_tax": 247191, "marketing_expense": 352329, "net_income": 854128, "net_profit": 606937, "operational_expense": 1251378, "product_revenue": 716527, "quarter": 4, "rd_expense": 216166, "revenue": 2713499, "salaries_expense": 593920, "service_revenue": 1996972 } ], "market_conditions": { "gdp_growth": [ 0.019428793202737715, 0.010945437136815154, 0.018085953263049168, 0.015991777412312617 ], "inflation_rate": [ 0.008748053089283668, 0.01613548015871785, 0.010851874879765591, 0.008688359504630198 ], "interest_rate": [ 0.030987676343147974, 0.03203652441119422, 0.03990673686438422, 0.03731918630869864 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 67962, "billable_hours_per_employee": 93, "client_concentration": 0.23, "client_retention_rate": 0.72, "employee_utilization_rate": 0.63, "gross_billings": 2567030, "net_revenue": 2268189, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 2506 }, { "average_project_size": 58657, "billable_hours_per_employee": 141, "client_concentration": 0.29, "client_retention_rate": 0.67, "employee_utilization_rate": 0.6, "gross_billings": 2939875, "net_revenue": 2374062, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 2623 }, { "average_project_size": 63321, "billable_hours_per_employee": 137, "client_concentration": 0.18, "client_retention_rate": 0.63, "employee_utilization_rate": 0.63, "gross_billings": 3026967, "net_revenue": 2484878, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 2746 }, { "average_project_size": 180638, "billable_hours_per_employee": 111, "client_concentration": 0.31, "client_retention_rate": 0.69, "employee_utilization_rate": 0.78, "gross_billings": 3202889, "net_revenue": 2600866, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 2874 } ], "balance_sheet": [ { "assets": 2441312, "current_assets": 1205488, "current_liabilities": 741881, "equity": 1501275, "fixed_assets": 1235824, "liabilities": 1301055, "long_term_liabilities": 559174, "quarter": 1 }, { "assets": 2487494, "current_assets": 1112738, "current_liabilities": 632304, "equity": 1525955, "fixed_assets": 1374756, "liabilities": 1327151, "long_term_liabilities": 694847, "quarter": 2 }, { "assets": 2534551, "current_assets": 1128404, "current_liabilities": 664848, "equity": 1611868, "fixed_assets": 1406147, "liabilities": 1353770, "long_term_liabilities": 688922, "quarter": 3 }, { "assets": 2582497, "current_assets": 972807, "current_liabilities": 715164, "equity": 1650307, "fixed_assets": 1609690, "liabilities": 1380923, "long_term_liabilities": 665759, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 3092, "financing_cash_flow": -186315, "investing_cash_flow": -178929, "net_cash_flow": 423864, "operating_cash_flow": 510326, "quarter": 1 }, { "change_in_working_capital": -33773, "financing_cash_flow": 95783, "investing_cash_flow": -466118, "net_cash_flow": 270006, "operating_cash_flow": 464406, "quarter": 2 }, { "change_in_working_capital": -24963, "financing_cash_flow": 194288, "investing_cash_flow": -215405, "net_cash_flow": 236486, "operating_cash_flow": 589642, "quarter": 3 }, { "change_in_working_capital": -78604, "financing_cash_flow": 75096, "investing_cash_flow": -258853, "net_cash_flow": 111728, "operating_cash_flow": 564136, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9290860815823623, "current_ratio": 1.6249074986419656, "debt_to_equity_ratio": 0.8666333616426037, "profit_margin": 0.15916574853330123, "quarter": 1, "return_on_assets": 0.14787868162692847, "return_on_equity": 0.24047426354265541 }, { "asset_turnover_ratio": 0.9543990859877451, "current_ratio": 1.7598148991624283, "debt_to_equity_ratio": 0.8697183075516643, "profit_margin": 0.15400271770492935, "quarter": 2, "return_on_assets": 0.1469800530172133, "return_on_equity": 0.23959553197833489 }, { "asset_turnover_ratio": 0.9804016569404206, "current_ratio": 1.6972360599716025, "debt_to_equity_ratio": 0.8398764663111371, "profit_margin": 0.17348417105387065, "quarter": 3, "return_on_assets": 0.17008416875415014, "return_on_equity": 0.2674455972821596 }, { "asset_turnover_ratio": 1.0071128833837948, "current_ratio": 1.3602572277128044, "debt_to_equity_ratio": 0.8367673408644574, "profit_margin": 0.1725321489073255, "quarter": 4, "return_on_assets": 0.17375934996245881, "return_on_equity": 0.27190880242282195 } ], "income_statement": [ { "depreciation": 149308, "expenses": 1786627, "income_tax": 120544, "marketing_expense": 240996, "net_income": 481562, "net_profit": 361018, "operational_expense": 1163675, "product_revenue": 630984, "quarter": 1, "rd_expense": 280020, "revenue": 2268189, "salaries_expense": 589834, "service_revenue": 1637205 }, { "depreciation": 98794, "expenses": 1861712, "income_tax": 146738, "marketing_expense": 349816, "net_income": 512350, "net_profit": 365612, "operational_expense": 1219255, "product_revenue": 846012, "quarter": 2, "rd_expense": 278904, "revenue": 2374062, "salaries_expense": 671218, "service_revenue": 1528050 }, { "depreciation": 158555, "expenses": 1939952, "income_tax": 113839, "marketing_expense": 329027, "net_income": 544926, "net_profit": 431087, "operational_expense": 1284548, "product_revenue": 576000, "quarter": 3, "rd_expense": 309043, "revenue": 2484878, "salaries_expense": 670874, "service_revenue": 1908878 }, { "depreciation": 115403, "expenses": 2021481, "income_tax": 130652, "marketing_expense": 228551, "net_income": 579385, "net_profit": 448733, "operational_expense": 1310709, "product_revenue": 682020, "quarter": 4, "rd_expense": 402531, "revenue": 2600866, "salaries_expense": 831152, "service_revenue": 1918846 } ], "market_conditions": { "gdp_growth": [ 0.0035028095276174887, 0.005412598084734373, 0.006935402982406137, 0.005569131538710793 ], "inflation_rate": [ 0.018694037743809226, 0.01854360605632428, 0.01841664347269635, 0.0188112669921022 ], "interest_rate": [ 0.022449886371016085, 0.025580018009310024, 0.016381691872760003, 0.023589801417958713 ], "year": 2003 }, "random_event": { "description": "Reynolds-Maxwell Data Privacy Regulation Impact in 2003", "impact": 0.02, "type": "Data Privacy Regulation Impact" }, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 174699, "billable_hours_per_employee": 134, "client_concentration": 0.26, "client_retention_rate": 0.61, "employee_utilization_rate": 0.78, "gross_billings": 1226161, "net_revenue": 990233, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 1094 }, { "average_project_size": 132786, "billable_hours_per_employee": 134, "client_concentration": 0.19, "client_retention_rate": 0.84, "employee_utilization_rate": 0.77, "gross_billings": 1144753, "net_revenue": 1035177, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 1144 }, { "average_project_size": 112245, "billable_hours_per_employee": 86, "client_concentration": 0.31, "client_retention_rate": 0.63, "employee_utilization_rate": 0.61, "gross_billings": 1306162, "net_revenue": 1082162, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 1196 }, { "average_project_size": 62959, "billable_hours_per_employee": 111, "client_concentration": 0.37, "client_retention_rate": 0.73, "employee_utilization_rate": 0.8, "gross_billings": 1357920, "net_revenue": 1131279, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 1250 } ], "balance_sheet": [ { "assets": 1361406, "current_assets": 670099, "current_liabilities": 342016, "equity": 926142, "fixed_assets": 691307, "liabilities": 632212, "long_term_liabilities": 290196, "quarter": 1 }, { "assets": 1393913, "current_assets": 534501, "current_liabilities": 280967, "equity": 944031, "fixed_assets": 859412, "liabilities": 650117, "long_term_liabilities": 369150, "quarter": 2 }, { "assets": 1427196, "current_assets": 561562, "current_liabilities": 377203, "equity": 984131, "fixed_assets": 865634, "liabilities": 668528, "long_term_liabilities": 291325, "quarter": 3 }, { "assets": 1461274, "current_assets": 605138, "current_liabilities": 354982, "equity": 997811, "fixed_assets": 856136, "liabilities": 687461, "long_term_liabilities": 332479, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 7621, "financing_cash_flow": 108259, "investing_cash_flow": -282548, "net_cash_flow": -116986, "operating_cash_flow": 256557, "quarter": 1 }, { "change_in_working_capital": -47058, "financing_cash_flow": 34261, "investing_cash_flow": -312136, "net_cash_flow": -84954, "operating_cash_flow": 267011, "quarter": 2 }, { "change_in_working_capital": -59248, "financing_cash_flow": -12601, "investing_cash_flow": -143654, "net_cash_flow": 216511, "operating_cash_flow": 270147, "quarter": 3 }, { "change_in_working_capital": 41840, "financing_cash_flow": -45931, "investing_cash_flow": -298016, "net_cash_flow": -177522, "operating_cash_flow": 276752, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7273605375619029, "current_ratio": 1.9592621397829342, "debt_to_equity_ratio": 0.6826296615421825, "profit_margin": 0.19889056413995493, "quarter": 1, "return_on_assets": 0.14466514764882776, "return_on_equity": 0.2126542150123847 }, { "asset_turnover_ratio": 0.7426410400075184, "current_ratio": 1.9023621991194695, "debt_to_equity_ratio": 0.6886606477965236, "profit_margin": 0.19343068866483704, "quarter": 2, "return_on_assets": 0.14364956779942506, "return_on_equity": 0.21210638209974036 }, { "asset_turnover_ratio": 0.7582434367809326, "current_ratio": 1.4887527405667504, "debt_to_equity_ratio": 0.6793079376627705, "profit_margin": 0.20834496129045374, "quarter": 3, "return_on_assets": 0.15797619948486402, "return_on_equity": 0.22909856513004875 }, { "asset_turnover_ratio": 0.7741730845823576, "current_ratio": 1.7047005200263676, "debt_to_equity_ratio": 0.6889691534769611, "profit_margin": 0.1980042058590321, "quarter": 4, "return_on_assets": 0.15328952681016703, "return_on_equity": 0.2244894073126073 } ], "income_statement": [ { "depreciation": 59609, "expenses": 726008, "income_tax": 67277, "marketing_expense": 135556, "net_income": 264225, "net_profit": 196948, "operational_expense": 438016, "product_revenue": 392983, "quarter": 1, "rd_expense": 99659, "revenue": 990233, "salaries_expense": 256784, "service_revenue": 597250 }, { "depreciation": 66776, "expenses": 757906, "income_tax": 77036, "marketing_expense": 118153, "net_income": 277271, "net_profit": 200235, "operational_expense": 418934, "product_revenue": 323396, "quarter": 2, "rd_expense": 126737, "revenue": 1035177, "salaries_expense": 228763, "service_revenue": 711781 }, { "depreciation": 44684, "expenses": 791206, "income_tax": 65493, "marketing_expense": 142715, "net_income": 290956, "net_profit": 225463, "operational_expense": 439755, "product_revenue": 290808, "quarter": 3, "rd_expense": 112681, "revenue": 1082162, "salaries_expense": 327091, "service_revenue": 791354 }, { "depreciation": 52754, "expenses": 825968, "income_tax": 81313, "marketing_expense": 101566, "net_income": 305311, "net_profit": 223998, "operational_expense": 507601, "product_revenue": 412329, "quarter": 4, "rd_expense": 92009, "revenue": 1131279, "salaries_expense": 404714, "service_revenue": 718950 } ], "market_conditions": { "gdp_growth": [ 0.007198853664384599, 0.012141776248042446, 0.022094739388241236, 0.016153905460745663 ], "inflation_rate": [ 0.007264406760893011, 0.006622707497984636, 0.008358864308690369, 0.005546182267155107 ], "interest_rate": [ 0.018481872502588835, 0.016356547215344186, 0.018964738183173492, 0.018029923027295544 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 136699, "billable_hours_per_employee": 94, "client_concentration": 0.25, "client_retention_rate": 0.7, "employee_utilization_rate": 0.78, "gross_billings": 3352680, "net_revenue": 2940552, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 3249 }, { "average_project_size": 121947, "billable_hours_per_employee": 138, "client_concentration": 0.21, "client_retention_rate": 0.69, "employee_utilization_rate": 0.69, "gross_billings": 3390353, "net_revenue": 3072721, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 3395 }, { "average_project_size": 140844, "billable_hours_per_employee": 80, "client_concentration": 0.34, "client_retention_rate": 0.88, "employee_utilization_rate": 0.78, "gross_billings": 4054248, "net_revenue": 3210832, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 3548 }, { "average_project_size": 196262, "billable_hours_per_employee": 140, "client_concentration": 0.39, "client_retention_rate": 0.83, "employee_utilization_rate": 0.65, "gross_billings": 3954022, "net_revenue": 3355150, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 3707 } ], "balance_sheet": [ { "assets": 4150391, "current_assets": 1511695, "current_liabilities": 1091584, "equity": 2360906, "fixed_assets": 2638696, "liabilities": 2343564, "long_term_liabilities": 1251980, "quarter": 1 }, { "assets": 4251749, "current_assets": 1995087, "current_liabilities": 1328363, "equity": 2478528, "fixed_assets": 2256662, "liabilities": 2382534, "long_term_liabilities": 1054171, "quarter": 2 }, { "assets": 4355583, "current_assets": 1651471, "current_liabilities": 1087259, "equity": 2503376, "fixed_assets": 2704112, "liabilities": 2422152, "long_term_liabilities": 1334893, "quarter": 3 }, { "assets": 4461953, "current_assets": 1734508, "current_liabilities": 1469351, "equity": 2659942, "fixed_assets": 2727445, "liabilities": 2462429, "long_term_liabilities": 993078, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 58484, "financing_cash_flow": 64940, "investing_cash_flow": -127901, "net_cash_flow": 237922, "operating_cash_flow": 732847, "quarter": 1 }, { "change_in_working_capital": -82499, "financing_cash_flow": 177754, "investing_cash_flow": -122544, "net_cash_flow": 683476, "operating_cash_flow": 790683, "quarter": 2 }, { "change_in_working_capital": 37851, "financing_cash_flow": -29587, "investing_cash_flow": -402681, "net_cash_flow": 601358, "operating_cash_flow": 720330, "quarter": 3 }, { "change_in_working_capital": 90932, "financing_cash_flow": 14070, "investing_cash_flow": -281349, "net_cash_flow": 832123, "operating_cash_flow": 887727, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7084999943378829, "current_ratio": 1.3848636476899625, "debt_to_equity_ratio": 0.9926545148345592, "profit_margin": 0.18842686679235734, "quarter": 1, "return_on_assets": 0.1335004340554902, "return_on_equity": 0.2346891405248663 }, { "asset_turnover_ratio": 0.7226957659071597, "current_ratio": 1.5019140099505934, "debt_to_equity_ratio": 0.961269753660237, "profit_margin": 0.19829753498609212, "quarter": 2, "return_on_assets": 0.14330878892427562, "return_on_equity": 0.2458366417486508 }, { "asset_turnover_ratio": 0.7371761713644305, "current_ratio": 1.5189306319837315, "debt_to_equity_ratio": 0.9675542147883498, "profit_margin": 0.1775069514692765, "quarter": 3, "return_on_assets": 0.130853894874693, "return_on_equity": 0.22767055368430472 }, { "asset_turnover_ratio": 0.7519465131076011, "current_ratio": 1.180458583415399, "debt_to_equity_ratio": 0.9257453733953598, "profit_margin": 0.19683710117282388, "quarter": 4, "return_on_assets": 0.148010971877113, "return_on_equity": 0.24828285729538463 } ], "income_statement": [ { "depreciation": 178768, "expenses": 2202391, "income_tax": 184082, "marketing_expense": 384422, "net_income": 738161, "net_profit": 554079, "operational_expense": 1387924, "product_revenue": 745521, "quarter": 1, "rd_expense": 338803, "revenue": 2940552, "salaries_expense": 808205, "service_revenue": 2195031 }, { "depreciation": 181370, "expenses": 2306321, "income_tax": 157087, "marketing_expense": 330689, "net_income": 766400, "net_profit": 609313, "operational_expense": 1348741, "product_revenue": 705072, "quarter": 2, "rd_expense": 405175, "revenue": 3072721, "salaries_expense": 948512, "service_revenue": 2367649 }, { "depreciation": 150385, "expenses": 2415156, "income_tax": 225731, "marketing_expense": 339676, "net_income": 795676, "net_profit": 569945, "operational_expense": 1580843, "product_revenue": 794215, "quarter": 3, "rd_expense": 283070, "revenue": 3210832, "salaries_expense": 937402, "service_revenue": 2416617 }, { "depreciation": 227309, "expenses": 2529127, "income_tax": 165605, "marketing_expense": 372030, "net_income": 826023, "net_profit": 660418, "operational_expense": 1590517, "product_revenue": 805198, "quarter": 4, "rd_expense": 253945, "revenue": 3355150, "salaries_expense": 795441, "service_revenue": 2549952 } ], "market_conditions": { "gdp_growth": [ 0.005133649039005641, 0.00910745084730231, 0.0026617457728518694, 0.019297236632969336 ], "inflation_rate": [ 0.017336376291680503, 0.00967743481128595, 0.011055221422286094, 0.011133549082457752 ], "interest_rate": [ 0.037353464685106676, 0.03698945529798876, 0.03611737788008763, 0.03387123759078539 ], "year": 2005 }, "random_event": null, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 88048, "billable_hours_per_employee": 136, "client_concentration": 0.27, "client_retention_rate": 0.89, "employee_utilization_rate": 0.74, "gross_billings": 3529743, "net_revenue": 2894346, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 3198 }, { "average_project_size": 72053, "billable_hours_per_employee": 158, "client_concentration": 0.4, "client_retention_rate": 0.84, "employee_utilization_rate": 0.66, "gross_billings": 3760626, "net_revenue": 2991652, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 3306 }, { "average_project_size": 195814, "billable_hours_per_employee": 103, "client_concentration": 0.33, "client_retention_rate": 0.86, "employee_utilization_rate": 0.74, "gross_billings": 3516630, "net_revenue": 3092230, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 3417 }, { "average_project_size": 106715, "billable_hours_per_employee": 146, "client_concentration": 0.31, "client_retention_rate": 0.78, "employee_utilization_rate": 0.62, "gross_billings": 3761456, "net_revenue": 3196189, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 3532 } ], "balance_sheet": [ { "assets": 4229847, "current_assets": 1485580, "current_liabilities": 899413, "equity": 2700692, "fixed_assets": 2744267, "liabilities": 2048002, "long_term_liabilities": 1148589, "quarter": 1 }, { "assets": 4298767, "current_assets": 1362794, "current_liabilities": 888925, "equity": 2751518, "fixed_assets": 2935973, "liabilities": 2094886, "long_term_liabilities": 1205961, "quarter": 2 }, { "assets": 4368810, "current_assets": 1668172, "current_liabilities": 901659, "equity": 2737046, "fixed_assets": 2700638, "liabilities": 2142842, "long_term_liabilities": 1241183, "quarter": 3 }, { "assets": 4439995, "current_assets": 1781699, "current_liabilities": 1018577, "equity": 2740055, "fixed_assets": 2658296, "liabilities": 2191896, "long_term_liabilities": 1173319, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 87678, "financing_cash_flow": -177525, "investing_cash_flow": -431417, "net_cash_flow": 168191, "operating_cash_flow": 645895, "quarter": 1 }, { "change_in_working_capital": 40754, "financing_cash_flow": -11362, "investing_cash_flow": -380071, "net_cash_flow": 402247, "operating_cash_flow": 698381, "quarter": 2 }, { "change_in_working_capital": 42829, "financing_cash_flow": 71540, "investing_cash_flow": -150693, "net_cash_flow": 400337, "operating_cash_flow": 735659, "quarter": 3 }, { "change_in_working_capital": 28511, "financing_cash_flow": 62479, "investing_cash_flow": -493602, "net_cash_flow": 341092, "operating_cash_flow": 729673, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6842673032854379, "current_ratio": 1.6517217340643287, "debt_to_equity_ratio": 0.7583249033951298, "profit_margin": 0.17926225820962663, "quarter": 1, "return_on_assets": 0.12266330200595908, "return_on_equity": 0.1921163168550875 }, { "asset_turnover_ratio": 0.6959325778764004, "current_ratio": 1.5330809685856512, "debt_to_equity_ratio": 0.761356458507631, "profit_margin": 0.1830550478464741, "quarter": 2, "return_on_assets": 0.12739397134108454, "return_on_equity": 0.19903086223677258 }, { "asset_turnover_ratio": 0.7077968600145119, "current_ratio": 1.8501140675133283, "debt_to_equity_ratio": 0.7829031737135583, "profit_margin": 0.1652781326097994, "quarter": 3, "return_on_assets": 0.11698334329027812, "return_on_equity": 0.18672612736504976 }, { "asset_turnover_ratio": 0.7198631980441419, "current_ratio": 1.7492040366118615, "debt_to_equity_ratio": 0.7999459864856727, "profit_margin": 0.15391955857428957, "quarter": 4, "return_on_assets": 0.11080102567683071, "return_on_equity": 0.17954238144854756 } ], "income_statement": [ { "depreciation": 127048, "expenses": 2207421, "income_tax": 168078, "marketing_expense": 276064, "net_income": 686925, "net_profit": 518847, "operational_expense": 1270883, "product_revenue": 835496, "quarter": 1, "rd_expense": 425457, "revenue": 2894346, "salaries_expense": 788448, "service_revenue": 2058850 }, { "depreciation": 150744, "expenses": 2305388, "income_tax": 138627, "marketing_expense": 242778, "net_income": 686264, "net_profit": 547637, "operational_expense": 1458328, "product_revenue": 969206, "quarter": 2, "rd_expense": 297922, "revenue": 2991652, "salaries_expense": 866949, "service_revenue": 2022446 }, { "depreciation": 224581, "expenses": 2407704, "income_tax": 173448, "marketing_expense": 249212, "net_income": 684526, "net_profit": 511078, "operational_expense": 1647483, "product_revenue": 1172279, "quarter": 3, "rd_expense": 274448, "revenue": 3092230, "salaries_expense": 1051293, "service_revenue": 1919951 }, { "depreciation": 237717, "expenses": 2514561, "income_tax": 189672, "marketing_expense": 319254, "net_income": 681628, "net_profit": 491956, "operational_expense": 1339056, "product_revenue": 881176, "quarter": 4, "rd_expense": 289214, "revenue": 3196189, "salaries_expense": 1101149, "service_revenue": 2315013 } ], "market_conditions": { "gdp_growth": [ 0.024484090478260286, 0.023063108064348005, 0.013779529254548215, 0.00914752292106285 ], "inflation_rate": [ 0.014376907207819744, 0.013706931706837828, 0.0145053593077261, 0.013525837427122742 ], "interest_rate": [ 0.03100277170824991, 0.029734522251702374, 0.03084370047789395, 0.026741529282298684 ], "year": 2006 }, "random_event": null, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 118976, "billable_hours_per_employee": 90, "client_concentration": 0.31, "client_retention_rate": 0.64, "employee_utilization_rate": 0.64, "gross_billings": 2163964, "net_revenue": 1826953, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 2019 }, { "average_project_size": 178210, "billable_hours_per_employee": 107, "client_concentration": 0.35, "client_retention_rate": 0.73, "employee_utilization_rate": 0.63, "gross_billings": 2316647, "net_revenue": 1873389, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 2070 }, { "average_project_size": 65080, "billable_hours_per_employee": 98, "client_concentration": 0.17, "client_retention_rate": 0.75, "employee_utilization_rate": 0.64, "gross_billings": 2481168, "net_revenue": 1921006, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 2123 }, { "average_project_size": 69115, "billable_hours_per_employee": 97, "client_concentration": 0.24, "client_retention_rate": 0.89, "employee_utilization_rate": 0.61, "gross_billings": 2202371, "net_revenue": 1969833, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 2177 } ], "balance_sheet": [ { "assets": 2168102, "current_assets": 675186, "current_liabilities": 634673, "equity": 1621043, "fixed_assets": 1492916, "liabilities": 1060374, "long_term_liabilities": 425701, "quarter": 1 }, { "assets": 2217451, "current_assets": 877752, "current_liabilities": 461142, "equity": 1669993, "fixed_assets": 1339699, "liabilities": 1085961, "long_term_liabilities": 624819, "quarter": 2 }, { "assets": 2267924, "current_assets": 1129452, "current_liabilities": 477712, "equity": 1688518, "fixed_assets": 1138472, "liabilities": 1112167, "long_term_liabilities": 634455, "quarter": 3 }, { "assets": 2319546, "current_assets": 875419, "current_liabilities": 587676, "equity": 1763779, "fixed_assets": 1444127, "liabilities": 1139004, "long_term_liabilities": 551328, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 44245, "financing_cash_flow": -118078, "investing_cash_flow": -431662, "net_cash_flow": 70286, "operating_cash_flow": 621406, "quarter": 1 }, { "change_in_working_capital": 83376, "financing_cash_flow": -10207, "investing_cash_flow": -449117, "net_cash_flow": 181424, "operating_cash_flow": 642904, "quarter": 2 }, { "change_in_working_capital": 59885, "financing_cash_flow": -94804, "investing_cash_flow": -156962, "net_cash_flow": -77850, "operating_cash_flow": 635239, "quarter": 3 }, { "change_in_working_capital": -67332, "financing_cash_flow": -199686, "investing_cash_flow": -460209, "net_cash_flow": 528772, "operating_cash_flow": 661544, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8426508531425182, "current_ratio": 1.063832871415674, "debt_to_equity_ratio": 0.6541307047376288, "profit_margin": 0.2809678190955104, "quarter": 1, "return_on_assets": 0.23675777246642454, "return_on_equity": 0.3166572385803461 }, { "asset_turnover_ratio": 0.844838961492272, "current_ratio": 1.9034310472696045, "debt_to_equity_ratio": 0.650278773623602, "profit_margin": 0.2874485758163414, "quarter": 2, "return_on_assets": 0.2428477562751105, "return_on_equity": 0.32245823784890115 }, { "asset_turnover_ratio": 0.8470327929860083, "current_ratio": 2.3642948052383024, "debt_to_equity_ratio": 0.6586645804190421, "profit_margin": 0.27733437584265747, "quarter": 3, "return_on_assets": 0.23491131096103748, "return_on_equity": 0.3155198819319664 }, { "asset_turnover_ratio": 0.8492321342193688, "current_ratio": 1.4896286389098754, "debt_to_equity_ratio": 0.6457747824415644, "profit_margin": 0.29608449041111606, "quarter": 4, "return_on_assets": 0.2514444637010863, "return_on_equity": 0.330674648014292 } ], "income_statement": [ { "depreciation": 108091, "expenses": 1169581, "income_tax": 144057, "marketing_expense": 152948, "net_income": 657372, "net_profit": 513315, "operational_expense": 718370, "product_revenue": 558380, "quarter": 1, "rd_expense": 155123, "revenue": 1826953, "salaries_expense": 448244, "service_revenue": 1268573 }, { "depreciation": 104401, "expenses": 1190298, "income_tax": 144588, "marketing_expense": 145559, "net_income": 683091, "net_profit": 538503, "operational_expense": 681227, "product_revenue": 691174, "quarter": 2, "rd_expense": 201204, "revenue": 1873389, "salaries_expense": 535079, "service_revenue": 1182215 }, { "depreciation": 102478, "expenses": 1211383, "income_tax": 176862, "marketing_expense": 128420, "net_income": 709623, "net_profit": 532761, "operational_expense": 824842, "product_revenue": 507630, "quarter": 3, "rd_expense": 123622, "revenue": 1921006, "salaries_expense": 384680, "service_revenue": 1413376 }, { "depreciation": 78307, "expenses": 1232841, "income_tax": 153755, "marketing_expense": 156129, "net_income": 736992, "net_profit": 583237, "operational_expense": 822227, "product_revenue": 500638, "quarter": 4, "rd_expense": 180702, "revenue": 1969833, "salaries_expense": 408893, "service_revenue": 1469195 } ], "market_conditions": { "gdp_growth": [ 0.014146564314475644, 0.026328613516411775, 0.025703594921561476, 0.020939027058641396 ], "inflation_rate": [ 0.010463982893107543, 0.008506017278446751, 0.014788360359983078, 0.012460747141776366 ], "interest_rate": [ 0.04107643399110766, 0.033732713986886376, 0.04103297284515868, 0.03654267905228869 ], "year": 2007 }, "random_event": { "description": "Reynolds-Maxwell Data Privacy Regulation Impact in 2007", "impact": 0.04, "type": "Data Privacy Regulation Impact" }, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 116639, "billable_hours_per_employee": 120, "client_concentration": 0.3, "client_retention_rate": 0.68, "employee_utilization_rate": 0.79, "gross_billings": 2066187, "net_revenue": 1677358, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 1853 }, { "average_project_size": 89341, "billable_hours_per_employee": 100, "client_concentration": 0.3, "client_retention_rate": 0.83, "employee_utilization_rate": 0.64, "gross_billings": 2112298, "net_revenue": 1741798, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 1925 }, { "average_project_size": 178481, "billable_hours_per_employee": 82, "client_concentration": 0.14, "client_retention_rate": 0.82, "employee_utilization_rate": 0.63, "gross_billings": 2178372, "net_revenue": 1808715, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 1999 }, { "average_project_size": 149645, "billable_hours_per_employee": 112, "client_concentration": 0.38, "client_retention_rate": 0.83, "employee_utilization_rate": 0.71, "gross_billings": 2191056, "net_revenue": 1878202, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 2075 } ], "balance_sheet": [ { "assets": 2076912, "current_assets": 839923, "current_liabilities": 547626, "equity": 1346848, "fixed_assets": 1236989, "liabilities": 1150284, "long_term_liabilities": 602658, "quarter": 1 }, { "assets": 2116321, "current_assets": 867880, "current_liabilities": 678085, "equity": 1421511, "fixed_assets": 1248441, "liabilities": 1173187, "long_term_liabilities": 495102, "quarter": 2 }, { "assets": 2156477, "current_assets": 1039157, "current_liabilities": 638737, "equity": 1433008, "fixed_assets": 1117320, "liabilities": 1196545, "long_term_liabilities": 557808, "quarter": 3 }, { "assets": 2197395, "current_assets": 811481, "current_liabilities": 671919, "equity": 1483044, "fixed_assets": 1385914, "liabilities": 1220369, "long_term_liabilities": 548450, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -88712, "financing_cash_flow": -43417, "investing_cash_flow": -462373, "net_cash_flow": -119937, "operating_cash_flow": 514602, "quarter": 1 }, { "change_in_working_capital": 6569, "financing_cash_flow": -61127, "investing_cash_flow": -487468, "net_cash_flow": 383360, "operating_cash_flow": 591919, "quarter": 2 }, { "change_in_working_capital": -43143, "financing_cash_flow": -186335, "investing_cash_flow": -423181, "net_cash_flow": 195017, "operating_cash_flow": 549416, "quarter": 3 }, { "change_in_working_capital": 59614, "financing_cash_flow": -182159, "investing_cash_flow": -459349, "net_cash_flow": 397676, "operating_cash_flow": 591988, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8076211221274662, "current_ratio": 1.5337529627884725, "debt_to_equity_ratio": 0.8540562854902706, "profit_margin": 0.2505249326619601, "quarter": 1, "return_on_assets": 0.20232922723736008, "return_on_equity": 0.3120025422319371 }, { "asset_turnover_ratio": 0.8230310997244746, "current_ratio": 1.2798985377939345, "debt_to_equity_ratio": 0.8253098287667138, "profit_margin": 0.27464550998451026, "quarter": 2, "return_on_assets": 0.22604179611694067, "return_on_equity": 0.33652711797516865 }, { "asset_turnover_ratio": 0.838736049584577, "current_ratio": 1.6268933849142917, "debt_to_equity_ratio": 0.8349883601487221, "profit_margin": 0.26155364443817847, "quarter": 3, "return_on_assets": 0.2193744704905269, "return_on_equity": 0.3301279546241193 }, { "asset_turnover_ratio": 0.8547402720038956, "current_ratio": 1.2077065836804735, "debt_to_equity_ratio": 0.8228811822171156, "profit_margin": 0.26941617568291376, "quarter": 4, "return_on_assets": 0.23028085528546302, "return_on_equity": 0.34120228395111674 } ], "income_statement": [ { "depreciation": 94382, "expenses": 1096066, "income_tax": 161072, "marketing_expense": 198748, "net_income": 581292, "net_profit": 420220, "operational_expense": 650384, "product_revenue": 613327, "quarter": 1, "rd_expense": 170891, "revenue": 1677358, "salaries_expense": 448354, "service_revenue": 1064031 }, { "depreciation": 113542, "expenses": 1135718, "income_tax": 127703, "marketing_expense": 169960, "net_income": 606080, "net_profit": 478377, "operational_expense": 606938, "product_revenue": 605174, "quarter": 2, "rd_expense": 225331, "revenue": 1741798, "salaries_expense": 401900, "service_revenue": 1136624 }, { "depreciation": 76340, "expenses": 1176806, "income_tax": 158833, "marketing_expense": 162863, "net_income": 631909, "net_profit": 473076, "operational_expense": 753157, "product_revenue": 380567, "quarter": 3, "rd_expense": 235028, "revenue": 1808715, "salaries_expense": 395908, "service_revenue": 1428148 }, { "depreciation": 85970, "expenses": 1219380, "income_tax": 152804, "marketing_expense": 242478, "net_income": 658822, "net_profit": 506018, "operational_expense": 808939, "product_revenue": 632551, "quarter": 4, "rd_expense": 182926, "revenue": 1878202, "salaries_expense": 494428, "service_revenue": 1245651 } ], "market_conditions": { "gdp_growth": [ 0.019090226896415936, 0.010515610788062334, 0.017057252497447904, 0.02440487998899621 ], "inflation_rate": [ 0.0124941517421372, 0.014764845461720785, 0.008016214524542802, 0.010833308614174251 ], "interest_rate": [ 0.026666606115592434, 0.023695486081723845, 0.02428251719290525, 0.02474497730376843 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 185423, "billable_hours_per_employee": 80, "client_concentration": 0.21, "client_retention_rate": 0.89, "employee_utilization_rate": 0.62, "gross_billings": 1345707, "net_revenue": 1219305, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 1347 }, { "average_project_size": 182139, "billable_hours_per_employee": 91, "client_concentration": 0.38, "client_retention_rate": 0.62, "employee_utilization_rate": 0.65, "gross_billings": 1400541, "net_revenue": 1253895, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 1386 }, { "average_project_size": 72047, "billable_hours_per_employee": 143, "client_concentration": 0.11, "client_retention_rate": 0.61, "employee_utilization_rate": 0.79, "gross_billings": 1623747, "net_revenue": 1289467, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 1425 }, { "average_project_size": 198746, "billable_hours_per_employee": 144, "client_concentration": 0.39, "client_retention_rate": 0.65, "employee_utilization_rate": 0.6, "gross_billings": 1478926, "net_revenue": 1326049, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 1465 } ], "balance_sheet": [ { "assets": 1577348, "current_assets": 620194, "current_liabilities": 457731, "equity": 868697, "fixed_assets": 957154, "liabilities": 928764, "long_term_liabilities": 471033, "quarter": 1 }, { "assets": 1610099, "current_assets": 760975, "current_liabilities": 552862, "equity": 893630, "fixed_assets": 849124, "liabilities": 941938, "long_term_liabilities": 389076, "quarter": 2 }, { "assets": 1643530, "current_assets": 726788, "current_liabilities": 443115, "equity": 934241, "fixed_assets": 916742, "liabilities": 955298, "long_term_liabilities": 512183, "quarter": 3 }, { "assets": 1677655, "current_assets": 571149, "current_liabilities": 467749, "equity": 948720, "fixed_assets": 1106506, "liabilities": 968848, "long_term_liabilities": 501099, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 9687, "financing_cash_flow": -69436, "investing_cash_flow": -172978, "net_cash_flow": -82357, "operating_cash_flow": 266964, "quarter": 1 }, { "change_in_working_capital": 46458, "financing_cash_flow": -61181, "investing_cash_flow": -455911, "net_cash_flow": -118885, "operating_cash_flow": 303162, "quarter": 2 }, { "change_in_working_capital": 90881, "financing_cash_flow": 181966, "investing_cash_flow": -200310, "net_cash_flow": 208128, "operating_cash_flow": 322864, "quarter": 3 }, { "change_in_working_capital": 50032, "financing_cash_flow": 11785, "investing_cash_flow": -374989, "net_cash_flow": -61753, "operating_cash_flow": 298595, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7730095070967219, "current_ratio": 1.3549311713648409, "debt_to_equity_ratio": 1.0691460889124746, "profit_margin": 0.18052333091392228, "quarter": 1, "return_on_assets": 0.13954625104922946, "return_on_equity": 0.2533829401966393 }, { "asset_turnover_ratio": 0.7787688831556321, "current_ratio": 1.3764284758221763, "debt_to_equity_ratio": 1.0540581672504281, "profit_margin": 0.17981489678162846, "quarter": 2, "return_on_assets": 0.14003424634137404, "return_on_equity": 0.252306883161935 }, { "asset_turnover_ratio": 0.7845716232742938, "current_ratio": 1.640179185990093, "debt_to_equity_ratio": 1.022539152103151, "profit_margin": 0.1907834787551756, "quarter": 3, "return_on_assets": 0.14968330362086485, "return_on_equity": 0.2633249878778602 }, { "asset_turnover_ratio": 0.7904181729855065, "current_ratio": 1.2210587302164195, "debt_to_equity_ratio": 1.0212159541276669, "profit_margin": 0.18092317855524193, "quarter": 4, "return_on_assets": 0.1430049682443649, "return_on_equity": 0.2528807235011384 } ], "income_statement": [ { "depreciation": 46851, "expenses": 923084, "income_tax": 76108, "marketing_expense": 176334, "net_income": 296221, "net_profit": 220113, "operational_expense": 473793, "product_revenue": 426204, "quarter": 1, "rd_expense": 180777, "revenue": 1219305, "salaries_expense": 444509, "service_revenue": 793101 }, { "depreciation": 77693, "expenses": 949732, "income_tax": 78694, "marketing_expense": 121637, "net_income": 304163, "net_profit": 225469, "operational_expense": 647133, "product_revenue": 279665, "quarter": 2, "rd_expense": 119148, "revenue": 1253895, "salaries_expense": 403992, "service_revenue": 974230 }, { "depreciation": 76855, "expenses": 977149, "income_tax": 66309, "marketing_expense": 182782, "net_income": 312318, "net_profit": 246009, "operational_expense": 547048, "product_revenue": 409565, "quarter": 3, "rd_expense": 134709, "revenue": 1289467, "salaries_expense": 303798, "service_revenue": 879902 }, { "depreciation": 58682, "expenses": 1005358, "income_tax": 80778, "marketing_expense": 125404, "net_income": 320691, "net_profit": 239913, "operational_expense": 582847, "product_revenue": 341963, "quarter": 4, "rd_expense": 118803, "revenue": 1326049, "salaries_expense": 390085, "service_revenue": 984086 } ], "market_conditions": { "gdp_growth": [ 0.006855928446393444, 0.017970836767369328, 0.022515948496473197, 0.022836113445375228 ], "inflation_rate": [ 0.014822277039470165, 0.020366811788272075, 0.01992011792157041, 0.01724283253142709 ], "interest_rate": [ 0.01811888823791837, 0.02628396756668934, 0.022894469917670874, 0.01943806005354988 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 84964, "billable_hours_per_employee": 113, "client_concentration": 0.3, "client_retention_rate": 0.66, "employee_utilization_rate": 0.76, "gross_billings": 6077048, "net_revenue": 4868365, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 5379 }, { "average_project_size": 192850, "billable_hours_per_employee": 132, "client_concentration": 0.16, "client_retention_rate": 0.89, "employee_utilization_rate": 0.79, "gross_billings": 6408635, "net_revenue": 4979666, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 5502 }, { "average_project_size": 198507, "billable_hours_per_employee": 122, "client_concentration": 0.2, "client_retention_rate": 0.64, "employee_utilization_rate": 0.63, "gross_billings": 5637438, "net_revenue": 5093511, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 5628 }, { "average_project_size": 186963, "billable_hours_per_employee": 157, "client_concentration": 0.2, "client_retention_rate": 0.79, "employee_utilization_rate": 0.69, "gross_billings": 6392090, "net_revenue": 5209959, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 5757 } ], "balance_sheet": [ { "assets": 5325658, "current_assets": 1799967, "current_liabilities": 1367903, "equity": 4019812, "fixed_assets": 3525691, "liabilities": 2466632, "long_term_liabilities": 1098729, "quarter": 1 }, { "assets": 5510167, "current_assets": 1958470, "current_liabilities": 1458240, "equity": 4170176, "fixed_assets": 3551697, "liabilities": 2514416, "long_term_liabilities": 1056176, "quarter": 2 }, { "assets": 5701069, "current_assets": 2725816, "current_liabilities": 1211176, "equity": 4245440, "fixed_assets": 2975253, "liabilities": 2563125, "long_term_liabilities": 1351949, "quarter": 3 }, { "assets": 5898585, "current_assets": 1837338, "current_liabilities": 1521590, "equity": 4390267, "fixed_assets": 4061247, "liabilities": 2612778, "long_term_liabilities": 1091188, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 73757, "financing_cash_flow": 192892, "investing_cash_flow": -150182, "net_cash_flow": 1257817, "operating_cash_flow": 1455219, "quarter": 1 }, { "change_in_working_capital": -43492, "financing_cash_flow": 130035, "investing_cash_flow": -353701, "net_cash_flow": 1294587, "operating_cash_flow": 1352565, "quarter": 2 }, { "change_in_working_capital": 1154, "financing_cash_flow": -52942, "investing_cash_flow": -391973, "net_cash_flow": 1036521, "operating_cash_flow": 1424618, "quarter": 3 }, { "change_in_working_capital": -38876, "financing_cash_flow": 189850, "investing_cash_flow": -154306, "net_cash_flow": 1203717, "operating_cash_flow": 1425590, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9141339905791923, "current_ratio": 1.3158586537203296, "debt_to_equity_ratio": 0.6136187463493318, "profit_margin": 0.23843446413734384, "quarter": 1, "return_on_assets": 0.21796104819348144, "return_on_equity": 0.28876624080927166 }, { "asset_turnover_ratio": 0.9037232446856874, "current_ratio": 1.3430368114987932, "debt_to_equity_ratio": 0.6029520096993508, "profit_margin": 0.23584413091159126, "quarter": 2, "return_on_assets": 0.21313782322749927, "return_on_equity": 0.28162480432480547 }, { "asset_turnover_ratio": 0.8934308635801461, "current_ratio": 2.250553181370833, "debt_to_equity_ratio": 0.603736008517374, "profit_margin": 0.21743272960439272, "quarter": 3, "return_on_assets": 0.194261111381041, "return_on_equity": 0.26086718926660135 }, { "asset_turnover_ratio": 0.883255729975918, "current_ratio": 1.2075118790212869, "debt_to_equity_ratio": 0.5951296356235282, "profit_margin": 0.21199015193785595, "quarter": 4, "return_on_assets": 0.18724151639757672, "return_on_equity": 0.2515701209060861 } ], "income_statement": [ { "depreciation": 294433, "expenses": 3406022, "income_tax": 301557, "marketing_expense": 340622, "net_income": 1462343, "net_profit": 1160786, "operational_expense": 2245745, "product_revenue": 1870796, "quarter": 1, "rd_expense": 551808, "revenue": 4868365, "salaries_expense": 1629987, "service_revenue": 2997569 }, { "depreciation": 178140, "expenses": 3506958, "income_tax": 298283, "marketing_expense": 553602, "net_income": 1472708, "net_profit": 1174425, "operational_expense": 1971585, "product_revenue": 1635805, "quarter": 2, "rd_expense": 671789, "revenue": 4979666, "salaries_expense": 1703946, "service_revenue": 3343861 }, { "depreciation": 317122, "expenses": 3610886, "income_tax": 375129, "marketing_expense": 505452, "net_income": 1482625, "net_profit": 1107496, "operational_expense": 2225018, "product_revenue": 1175044, "quarter": 3, "rd_expense": 429712, "revenue": 5093511, "salaries_expense": 1353094, "service_revenue": 3918467 }, { "depreciation": 321130, "expenses": 3717893, "income_tax": 387606, "marketing_expense": 533245, "net_income": 1492066, "net_profit": 1104460, "operational_expense": 1920100, "product_revenue": 1267564, "quarter": 4, "rd_expense": 546332, "revenue": 5209959, "salaries_expense": 1406009, "service_revenue": 3942395 } ], "market_conditions": { "gdp_growth": [ 0.015880561981620744, 0.029423041534625417, 0.014221564555598878, 0.029540483798168586 ], "inflation_rate": [ 0.011078020162403031, 0.008757209769425223, 0.013793109671205027, 0.010064483572695914 ], "interest_rate": [ 0.02847169617232633, 0.023861676067848534, 0.02633197835431303, 0.027698461747686615 ], "year": 2010 }, "random_event": null, "year": 2010 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Poor", "founding_year": 1994, "industry": "Advertising", "location": "Lauriefurt", "name": "Morris, Brown and White", "num_employees": 419, "region": "Asia-Pacific", "revenue_size": "Small", "website": "www.morris,brownandwhite.com" }

[ { "advertising_kpis": [ { "average_project_size": 172036, "billable_hours_per_employee": 116, "client_concentration": 0.16, "client_retention_rate": 0.68, "employee_utilization_rate": 0.74, "gross_billings": 1405998, "net_revenue": 1173773, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 2801 }, { "average_project_size": 74959, "billable_hours_per_employee": 150, "client_concentration": 0.31, "client_retention_rate": 0.65, "employee_utilization_rate": 0.64, "gross_billings": 1364197, "net_revenue": 1184394, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 2827 }, { "average_project_size": 162216, "billable_hours_per_employee": 109, "client_concentration": 0.24, "client_retention_rate": 0.64, "employee_utilization_rate": 0.67, "gross_billings": 1482032, "net_revenue": 1195111, "new_client_acquisition": 2, "organic_growth": 0.15, "quarter": 3, "revenue_per_employee": 2852 }, { "average_project_size": 100881, "billable_hours_per_employee": 136, "client_concentration": 0.23, "client_retention_rate": 0.82, "employee_utilization_rate": 0.76, "gross_billings": 1503631, "net_revenue": 1205925, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 2878 } ], "balance_sheet": [ { "assets": 1385980, "current_assets": 427217, "current_liabilities": 462971, "equity": 795908, "fixed_assets": 958763, "liabilities": 787392, "long_term_liabilities": 324421, "quarter": 1 }, { "assets": 1411557, "current_assets": 570318, "current_liabilities": 324333, "equity": 819861, "fixed_assets": 841239, "liabilities": 796621, "long_term_liabilities": 472288, "quarter": 2 }, { "assets": 1437605, "current_assets": 461423, "current_liabilities": 338935, "equity": 837816, "fixed_assets": 976182, "liabilities": 805958, "long_term_liabilities": 467023, "quarter": 3 }, { "assets": 1464135, "current_assets": 636719, "current_liabilities": 459111, "equity": 836247, "fixed_assets": 827416, "liabilities": 815404, "long_term_liabilities": 356293, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -40003, "financing_cash_flow": 52492, "investing_cash_flow": -255965, "net_cash_flow": 205562, "operating_cash_flow": 252560, "quarter": 1 }, { "change_in_working_capital": 45357, "financing_cash_flow": -84333, "investing_cash_flow": -467617, "net_cash_flow": -91438, "operating_cash_flow": 284724, "quarter": 2 }, { "change_in_working_capital": -35650, "financing_cash_flow": -64041, "investing_cash_flow": -442373, "net_cash_flow": -490, "operating_cash_flow": 293978, "quarter": 3 }, { "change_in_working_capital": 69922, "financing_cash_flow": 121951, "investing_cash_flow": -321353, "net_cash_flow": 159469, "operating_cash_flow": 268693, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8468902870171287, "current_ratio": 0.9227727006659164, "debt_to_equity_ratio": 0.9893002708855797, "profit_margin": 0.16810746200500437, "quarter": 1, "return_on_assets": 0.1423685767471392, "return_on_equity": 0.2479181010870603 }, { "asset_turnover_ratio": 0.839069198055764, "current_ratio": 1.758433461904894, "debt_to_equity_ratio": 0.9716537315471769, "profit_margin": 0.17302097106199457, "quarter": 2, "return_on_assets": 0.14517656743581733, "return_on_equity": 0.24995090631216754 }, { "asset_turnover_ratio": 0.8313208426514933, "current_ratio": 1.3613908271497486, "debt_to_equity_ratio": 0.9619749443791954, "profit_margin": 0.17251033586001635, "quarter": 3, "return_on_assets": 0.14341143777324092, "return_on_equity": 0.2460790913518004 }, { "asset_turnover_ratio": 0.8236433115798748, "current_ratio": 1.386851981329134, "debt_to_equity_ratio": 0.9750755458614501, "profit_margin": 0.1554955739370193, "quarter": 4, "return_on_assets": 0.12807288945349984, "return_on_equity": 0.2242351841023047 } ], "income_statement": [ { "depreciation": 55240, "expenses": 907309, "income_tax": 69144, "marketing_expense": 122152, "net_income": 266464, "net_profit": 197320, "operational_expense": 617710, "product_revenue": 339881, "quarter": 1, "rd_expense": 178647, "revenue": 1173773, "salaries_expense": 406679, "service_revenue": 833892 }, { "depreciation": 79799, "expenses": 918144, "income_tax": 61325, "marketing_expense": 108503, "net_income": 266250, "net_profit": 204925, "operational_expense": 467942, "product_revenue": 457622, "quarter": 2, "rd_expense": 145548, "revenue": 1184394, "salaries_expense": 341394, "service_revenue": 726772 }, { "depreciation": 87809, "expenses": 929110, "income_tax": 59832, "marketing_expense": 146257, "net_income": 266001, "net_profit": 206169, "operational_expense": 617123, "product_revenue": 322713, "quarter": 3, "rd_expense": 107854, "revenue": 1195111, "salaries_expense": 453971, "service_revenue": 872398 }, { "depreciation": 81177, "expenses": 940206, "income_tax": 78203, "marketing_expense": 120088, "net_income": 265719, "net_profit": 187516, "operational_expense": 506120, "product_revenue": 444439, "quarter": 4, "rd_expense": 122625, "revenue": 1205925, "salaries_expense": 378211, "service_revenue": 761486 } ], "market_conditions": { "gdp_growth": [ 0.06333791278341233, 0.06653031029481951, 0.06293160331197455, 0.052092537702123215 ], "inflation_rate": [ 0.009697323659774718, 0.005706033902294727, 0.009929483815322038, 0.0068320375762288 ], "interest_rate": [ 0.02233333423037213, 0.014989888896120913, 0.01944054107349552, 0.017355863985596808 ], "year": 1994 }, "random_event": { "description": "Morris, Brown and White Senior Leadership Change in 1994", "impact": -0.09, "type": "Senior Leadership Change" }, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 141961, "billable_hours_per_employee": 80, "client_concentration": 0.31, "client_retention_rate": 0.64, "employee_utilization_rate": 0.61, "gross_billings": 4933942, "net_revenue": 3922004, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 9360 }, { "average_project_size": 92292, "billable_hours_per_employee": 94, "client_concentration": 0.26, "client_retention_rate": 0.73, "employee_utilization_rate": 0.64, "gross_billings": 4782049, "net_revenue": 3938041, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 9399 }, { "average_project_size": 171296, "billable_hours_per_employee": 91, "client_concentration": 0.36, "client_retention_rate": 0.78, "employee_utilization_rate": 0.7, "gross_billings": 4894346, "net_revenue": 3954145, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 9437 }, { "average_project_size": 57964, "billable_hours_per_employee": 117, "client_concentration": 0.35, "client_retention_rate": 0.81, "employee_utilization_rate": 0.68, "gross_billings": 4952601, "net_revenue": 3970314, "new_client_acquisition": 1, "organic_growth": -0.05, "quarter": 4, "revenue_per_employee": 9476 } ], "balance_sheet": [ { "assets": 4434373, "current_assets": 1596775, "current_liabilities": 929233, "equity": 3725615, "fixed_assets": 2837598, "liabilities": 1918678, "long_term_liabilities": 989445, "quarter": 1 }, { "assets": 4547392, "current_assets": 2060083, "current_liabilities": 1041407, "equity": 3731267, "fixed_assets": 2487309, "liabilities": 1957571, "long_term_liabilities": 916164, "quarter": 2 }, { "assets": 4663291, "current_assets": 1519999, "current_liabilities": 1008944, "equity": 3769006, "fixed_assets": 3143292, "liabilities": 1997252, "long_term_liabilities": 988308, "quarter": 3 }, { "assets": 4782145, "current_assets": 1784531, "current_liabilities": 963129, "equity": 3957302, "fixed_assets": 2997614, "liabilities": 2037737, "long_term_liabilities": 1074608, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -88075, "financing_cash_flow": -192540, "investing_cash_flow": -404724, "net_cash_flow": 1169754, "operating_cash_flow": 1380060, "quarter": 1 }, { "change_in_working_capital": -64822, "financing_cash_flow": -76797, "investing_cash_flow": -250447, "net_cash_flow": 1154127, "operating_cash_flow": 1366154, "quarter": 2 }, { "change_in_working_capital": 43989, "financing_cash_flow": 176913, "investing_cash_flow": -214468, "net_cash_flow": 1065027, "operating_cash_flow": 1339702, "quarter": 3 }, { "change_in_working_capital": 55682, "financing_cash_flow": -122709, "investing_cash_flow": -112013, "net_cash_flow": 1389260, "operating_cash_flow": 1409360, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8844551416851942, "current_ratio": 1.71837956680402, "debt_to_equity_ratio": 0.5149963160444652, "profit_margin": 0.30849535084614904, "quarter": 1, "return_on_assets": 0.2728502992418545, "return_on_equity": 0.3247571206364587 }, { "asset_turnover_ratio": 0.8659998962042419, "current_ratio": 1.9781727989153135, "debt_to_equity_ratio": 0.5246397537351254, "profit_margin": 0.2898512229811726, "quarter": 2, "return_on_assets": 0.2510111290163681, "return_on_equity": 0.3059137821013613 }, { "asset_turnover_ratio": 0.8479301420391736, "current_ratio": 1.506524643587751, "debt_to_equity_ratio": 0.5299147838979296, "profit_margin": 0.27893944202855486, "quarter": 3, "return_on_assets": 0.23652116069960036, "return_on_equity": 0.29264134893921634 }, { "asset_turnover_ratio": 0.8302370588930281, "current_ratio": 1.8528473340539013, "debt_to_equity_ratio": 0.5149308796750918, "profit_margin": 0.3054906992242931, "quarter": 4, "return_on_assets": 0.25362969964315174, "return_on_equity": 0.3064951828291093 } ], "income_statement": [ { "depreciation": 170140, "expenses": 2400456, "income_tax": 311628, "marketing_expense": 307750, "net_income": 1521548, "net_profit": 1209920, "operational_expense": 1509780, "product_revenue": 842817, "quarter": 1, "rd_expense": 433923, "revenue": 3922004, "salaries_expense": 1067498, "service_revenue": 3079187 }, { "depreciation": 224708, "expenses": 2395048, "income_tax": 401547, "marketing_expense": 453071, "net_income": 1542993, "net_profit": 1141446, "operational_expense": 1463569, "product_revenue": 1231752, "quarter": 2, "rd_expense": 415590, "revenue": 3938041, "salaries_expense": 764622, "service_revenue": 2706289 }, { "depreciation": 236735, "expenses": 2389653, "income_tax": 461525, "marketing_expense": 422088, "net_income": 1564492, "net_profit": 1102967, "operational_expense": 1254175, "product_revenue": 918337, "quarter": 3, "rd_expense": 436292, "revenue": 3954145, "salaries_expense": 828888, "service_revenue": 3035808 }, { "depreciation": 196466, "expenses": 2384269, "income_tax": 373151, "marketing_expense": 348427, "net_income": 1586045, "net_profit": 1212894, "operational_expense": 1480798, "product_revenue": 1200406, "quarter": 4, "rd_expense": 352408, "revenue": 3970314, "salaries_expense": 911341, "service_revenue": 2769908 } ], "market_conditions": { "gdp_growth": [ 0.031559922308112075, 0.03491274478564636, 0.04573989114695727, 0.04574578224033612 ], "inflation_rate": [ 0.006690763105442106, 0.005535381411897472, 0.012829606621102885, 0.012837648843491093 ], "interest_rate": [ 0.017461859600213278, 0.014677079237113063, 0.01109534118435667, 0.015420604591844203 ], "year": 1995 }, "random_event": { "description": "Morris, Brown and White Senior Leadership Change in 1995", "impact": 0.06, "type": "Senior Leadership Change" }, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 144968, "billable_hours_per_employee": 86, "client_concentration": 0.13, "client_retention_rate": 0.71, "employee_utilization_rate": 0.68, "gross_billings": 1788341, "net_revenue": 1496571, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 3572 }, { "average_project_size": 157572, "billable_hours_per_employee": 127, "client_concentration": 0.19, "client_retention_rate": 0.61, "employee_utilization_rate": 0.68, "gross_billings": 1653560, "net_revenue": 1453686, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 3469 }, { "average_project_size": 149745, "billable_hours_per_employee": 91, "client_concentration": 0.25, "client_retention_rate": 0.84, "employee_utilization_rate": 0.68, "gross_billings": 1686617, "net_revenue": 1412030, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 3370 }, { "average_project_size": 148996, "billable_hours_per_employee": 114, "client_concentration": 0.15, "client_retention_rate": 0.75, "employee_utilization_rate": 0.62, "gross_billings": 1655642, "net_revenue": 1371567, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 3273 } ], "balance_sheet": [ { "assets": 1884166, "current_assets": 585616, "current_liabilities": 337349, "equity": 1344820, "fixed_assets": 1298550, "liabilities": 841383, "long_term_liabilities": 504034, "quarter": 1 }, { "assets": 1923975, "current_assets": 593888, "current_liabilities": 361911, "equity": 1389176, "fixed_assets": 1330087, "liabilities": 850975, "long_term_liabilities": 489064, "quarter": 2 }, { "assets": 1964624, "current_assets": 620420, "current_liabilities": 450271, "equity": 1415560, "fixed_assets": 1344204, "liabilities": 860675, "long_term_liabilities": 410404, "quarter": 3 }, { "assets": 2006133, "current_assets": 780231, "current_liabilities": 409206, "equity": 1400221, "fixed_assets": 1225902, "liabilities": 870487, "long_term_liabilities": 461281, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -88045, "financing_cash_flow": 74615, "investing_cash_flow": -404934, "net_cash_flow": 151728, "operating_cash_flow": 388247, "quarter": 1 }, { "change_in_working_capital": -70507, "financing_cash_flow": 80851, "investing_cash_flow": -499657, "net_cash_flow": 75445, "operating_cash_flow": 409399, "quarter": 2 }, { "change_in_working_capital": 8850, "financing_cash_flow": -96965, "investing_cash_flow": -210092, "net_cash_flow": 32580, "operating_cash_flow": 383389, "quarter": 3 }, { "change_in_working_capital": -12295, "financing_cash_flow": -41153, "investing_cash_flow": -403775, "net_cash_flow": 225485, "operating_cash_flow": 341391, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7942882951926741, "current_ratio": 1.7359351887807581, "debt_to_equity_ratio": 0.6256472985232224, "profit_margin": 0.20181935905479928, "quarter": 1, "return_on_assets": 0.1603027546405147, "return_on_equity": 0.22459288231882335 }, { "asset_turnover_ratio": 0.7555638716719292, "current_ratio": 1.6409780305102635, "debt_to_equity_ratio": 0.6125753684198403, "profit_margin": 0.21749951502594095, "quarter": 2, "return_on_assets": 0.1643347756597669, "return_on_equity": 0.22759967059609437 }, { "asset_turnover_ratio": 0.7187278583586477, "current_ratio": 1.3778813203604052, "debt_to_equity_ratio": 0.6080102574246234, "profit_margin": 0.22068298832177788, "quarter": 3, "return_on_assets": 0.15861101157269789, "return_on_equity": 0.2201326683432705 }, { "asset_turnover_ratio": 0.6836869738945524, "current_ratio": 1.9066949164968257, "debt_to_equity_ratio": 0.6216782922124436, "profit_margin": 0.19289980000976983, "quarter": 4, "return_on_assets": 0.1318830805335439, "return_on_equity": 0.18895231538450002 } ], "income_statement": [ { "depreciation": 86210, "expenses": 1065999, "income_tax": 128535, "marketing_expense": 137985, "net_income": 430572, "net_profit": 302037, "operational_expense": 733216, "product_revenue": 395594, "quarter": 1, "rd_expense": 183215, "revenue": 1496571, "salaries_expense": 359066, "service_revenue": 1100977 }, { "depreciation": 93223, "expenses": 1041432, "income_tax": 96078, "marketing_expense": 166894, "net_income": 412254, "net_profit": 316176, "operational_expense": 646086, "product_revenue": 467449, "quarter": 2, "rd_expense": 173595, "revenue": 1453686, "salaries_expense": 354617, "service_revenue": 986237 }, { "depreciation": 71778, "expenses": 1017432, "income_tax": 82987, "marketing_expense": 149220, "net_income": 394598, "net_profit": 311611, "operational_expense": 510893, "product_revenue": 309364, "quarter": 3, "rd_expense": 177175, "revenue": 1412030, "salaries_expense": 418421, "service_revenue": 1102666 }, { "depreciation": 76816, "expenses": 993984, "income_tax": 113008, "marketing_expense": 150847, "net_income": 377583, "net_profit": 264575, "operational_expense": 505861, "product_revenue": 344704, "quarter": 4, "rd_expense": 104516, "revenue": 1371567, "salaries_expense": 340658, "service_revenue": 1026863 } ], "market_conditions": { "gdp_growth": [ 0.059412322713256534, 0.0573826845782392, 0.053782088880866975, 0.04446083964822923 ], "inflation_rate": [ 0.007816353949740451, 0.006944670850759954, 0.01243203471836312, 0.009919023121162282 ], "interest_rate": [ 0.020769394773140167, 0.021578513578189018, 0.01693492248953489, 0.02222443112011692 ], "year": 1996 }, "random_event": { "description": "Morris, Brown and White Technology Adoption in 1996", "impact": 0.01, "type": "Technology Adoption" }, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 110947, "billable_hours_per_employee": 102, "client_concentration": 0.39, "client_retention_rate": 0.67, "employee_utilization_rate": 0.7, "gross_billings": 3392159, "net_revenue": 2824131, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 6740 }, { "average_project_size": 195271, "billable_hours_per_employee": 81, "client_concentration": 0.2, "client_retention_rate": 0.71, "employee_utilization_rate": 0.71, "gross_billings": 3428290, "net_revenue": 2765726, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 6601 }, { "average_project_size": 185515, "billable_hours_per_employee": 118, "client_concentration": 0.21, "client_retention_rate": 0.61, "employee_utilization_rate": 0.75, "gross_billings": 3298676, "net_revenue": 2708530, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 6464 }, { "average_project_size": 142333, "billable_hours_per_employee": 109, "client_concentration": 0.15, "client_retention_rate": 0.82, "employee_utilization_rate": 0.66, "gross_billings": 3087726, "net_revenue": 2652517, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 6331 } ], "balance_sheet": [ { "assets": 3537836, "current_assets": 1122772, "current_liabilities": 1033149, "equity": 2213523, "fixed_assets": 2415064, "liabilities": 2004167, "long_term_liabilities": 971018, "quarter": 1 }, { "assets": 3662161, "current_assets": 1570113, "current_liabilities": 874433, "equity": 2313254, "fixed_assets": 2092048, "liabilities": 2023577, "long_term_liabilities": 1149144, "quarter": 2 }, { "assets": 3790855, "current_assets": 1275569, "current_liabilities": 1108939, "equity": 2345469, "fixed_assets": 2515286, "liabilities": 2043175, "long_term_liabilities": 934236, "quarter": 3 }, { "assets": 3924072, "current_assets": 1678296, "current_liabilities": 902743, "equity": 2444521, "fixed_assets": 2245776, "liabilities": 2062963, "long_term_liabilities": 1160220, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -68388, "financing_cash_flow": 4661, "investing_cash_flow": -105779, "net_cash_flow": 627203, "operating_cash_flow": 819727, "quarter": 1 }, { "change_in_working_capital": 58696, "financing_cash_flow": 105899, "investing_cash_flow": -471588, "net_cash_flow": 538026, "operating_cash_flow": 788082, "quarter": 2 }, { "change_in_working_capital": 79766, "financing_cash_flow": -122809, "investing_cash_flow": -318110, "net_cash_flow": 436266, "operating_cash_flow": 711850, "quarter": 3 }, { "change_in_working_capital": 18502, "financing_cash_flow": 5273, "investing_cash_flow": -444323, "net_cash_flow": 272622, "operating_cash_flow": 751088, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7982650976472624, "current_ratio": 1.0867474101025119, "debt_to_equity_ratio": 0.9054195506439282, "profit_margin": 0.24073033439312835, "quarter": 1, "return_on_assets": 0.19216662389098874, "return_on_equity": 0.3071366324180955 }, { "asset_turnover_ratio": 0.7552169333898755, "current_ratio": 1.7955783919408348, "debt_to_equity_ratio": 0.8747751003564675, "profit_margin": 0.24393956595844998, "quarter": 2, "return_on_assets": 0.18422729093559786, "return_on_equity": 0.29165409418939725 }, { "asset_turnover_ratio": 0.7144905305003753, "current_ratio": 1.1502607447298725, "debt_to_equity_ratio": 0.871115755526933, "profit_margin": 0.22070606565184805, "quarter": 3, "return_on_assets": 0.15769239393223955, "return_on_equity": 0.2548697083610996 }, { "asset_turnover_ratio": 0.6759603289644023, "current_ratio": 1.8591071877599716, "debt_to_equity_ratio": 0.8439129792707856, "profit_margin": 0.21994656396170129, "quarter": 4, "return_on_assets": 0.14867515173014154, "return_on_equity": 0.23866107102373021 } ], "income_statement": [ { "depreciation": 139873, "expenses": 1931651, "income_tax": 212626, "marketing_expense": 275466, "net_income": 892480, "net_profit": 679854, "operational_expense": 1201501, "product_revenue": 736762, "quarter": 1, "rd_expense": 234829, "revenue": 2824131, "salaries_expense": 819394, "service_revenue": 2087369 }, { "depreciation": 113412, "expenses": 1904486, "income_tax": 186570, "marketing_expense": 358600, "net_income": 861240, "net_profit": 674670, "operational_expense": 1080687, "product_revenue": 1051718, "quarter": 2, "rd_expense": 344611, "revenue": 2765726, "salaries_expense": 878094, "service_revenue": 1714008 }, { "depreciation": 114061, "expenses": 1877703, "income_tax": 233038, "marketing_expense": 199064, "net_income": 830827, "net_profit": 597789, "operational_expense": 1258225, "product_revenue": 657726, "quarter": 3, "rd_expense": 218340, "revenue": 2708530, "salaries_expense": 801365, "service_revenue": 2050804 }, { "depreciation": 167676, "expenses": 1851297, "income_tax": 217808, "marketing_expense": 204462, "net_income": 801220, "net_profit": 583412, "operational_expense": 1177143, "product_revenue": 532190, "quarter": 4, "rd_expense": 246502, "revenue": 2652517, "salaries_expense": 773094, "service_revenue": 2120327 } ], "market_conditions": { "gdp_growth": [ 0.04471858478394289, 0.06115091582621998, 0.04815752313257812, 0.055441948393039536 ], "inflation_rate": [ 0.011530300534120116, 0.006395759664262077, 0.005936206288135917, 0.009046893086887015 ], "interest_rate": [ 0.009703485284848688, 0.015290375350423477, 0.01878776662457929, 0.016100229224075648 ], "year": 1997 }, "random_event": { "description": "Morris, Brown and White Introduction of New Service in 1997", "impact": -0.04, "type": "Introduction of New Service" }, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 189118, "billable_hours_per_employee": 83, "client_concentration": 0.37, "client_retention_rate": 0.64, "employee_utilization_rate": 0.68, "gross_billings": 1673210, "net_revenue": 1440721, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 3438 }, { "average_project_size": 164179, "billable_hours_per_employee": 112, "client_concentration": 0.19, "client_retention_rate": 0.71, "employee_utilization_rate": 0.74, "gross_billings": 1668510, "net_revenue": 1432391, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 3419 }, { "average_project_size": 55800, "billable_hours_per_employee": 140, "client_concentration": 0.17, "client_retention_rate": 0.81, "employee_utilization_rate": 0.74, "gross_billings": 1780921, "net_revenue": 1424109, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 3399 }, { "average_project_size": 120869, "billable_hours_per_employee": 155, "client_concentration": 0.24, "client_retention_rate": 0.72, "employee_utilization_rate": 0.71, "gross_billings": 1629573, "net_revenue": 1415876, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 3379 } ], "balance_sheet": [ { "assets": 1837910, "current_assets": 861445, "current_liabilities": 462596, "equity": 1288899, "fixed_assets": 976465, "liabilities": 774600, "long_term_liabilities": 312004, "quarter": 1 }, { "assets": 1874328, "current_assets": 860817, "current_liabilities": 360951, "equity": 1343407, "fixed_assets": 1013511, "liabilities": 784532, "long_term_liabilities": 423581, "quarter": 2 }, { "assets": 1911468, "current_assets": 920990, "current_liabilities": 369465, "equity": 1363302, "fixed_assets": 990478, "liabilities": 794592, "long_term_liabilities": 425127, "quarter": 3 }, { "assets": 1949343, "current_assets": 848170, "current_liabilities": 391255, "equity": 1394893, "fixed_assets": 1101173, "liabilities": 804782, "long_term_liabilities": 413527, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 93341, "financing_cash_flow": -49829, "investing_cash_flow": -422050, "net_cash_flow": 53849, "operating_cash_flow": 309515, "quarter": 1 }, { "change_in_working_capital": -6882, "financing_cash_flow": 56721, "investing_cash_flow": -255238, "net_cash_flow": 32493, "operating_cash_flow": 345067, "quarter": 2 }, { "change_in_working_capital": 69671, "financing_cash_flow": -88644, "investing_cash_flow": -239421, "net_cash_flow": 121373, "operating_cash_flow": 350490, "quarter": 3 }, { "change_in_working_capital": -61918, "financing_cash_flow": 39299, "investing_cash_flow": -172064, "net_cash_flow": 86489, "operating_cash_flow": 333145, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7838909413409797, "current_ratio": 1.8621972520298489, "debt_to_equity_ratio": 0.600978044051551, "profit_margin": 0.15658062872686662, "quarter": 1, "return_on_assets": 0.12274213644846592, "return_on_equity": 0.17502457523824597 }, { "asset_turnover_ratio": 0.7642157615956225, "current_ratio": 2.384858332571457, "debt_to_equity_ratio": 0.5839868334763776, "profit_margin": 0.17705430989164272, "quarter": 2, "return_on_assets": 0.1353076942776291, "return_on_equity": 0.18878195513347779 }, { "asset_turnover_ratio": 0.7450341831513789, "current_ratio": 2.492766567875171, "debt_to_equity_ratio": 0.5828437132784959, "profit_margin": 0.17303872105295312, "quarter": 3, "return_on_assets": 0.12891976219324625, "return_on_equity": 0.1807567215481236 }, { "asset_turnover_ratio": 0.7263349754250534, "current_ratio": 2.1678189416109697, "debt_to_equity_ratio": 0.5769489129273715, "profit_margin": 0.17680361839596123, "quarter": 4, "return_on_assets": 0.12841865182269102, "return_on_equity": 0.17946322764541797 } ], "income_statement": [ { "depreciation": 83926, "expenses": 1127978, "income_tax": 87154, "marketing_expense": 139812, "net_income": 312743, "net_profit": 225589, "operational_expense": 591150, "product_revenue": 313732, "quarter": 1, "rd_expense": 155333, "revenue": 1440721, "salaries_expense": 504644, "service_revenue": 1126989 }, { "depreciation": 91456, "expenses": 1110519, "income_tax": 68261, "marketing_expense": 118713, "net_income": 321872, "net_profit": 253611, "operational_expense": 775422, "product_revenue": 413531, "quarter": 2, "rd_expense": 199681, "revenue": 1432391, "salaries_expense": 448026, "service_revenue": 1018860 }, { "depreciation": 104064, "expenses": 1093330, "income_tax": 84353, "marketing_expense": 156400, "net_income": 330779, "net_profit": 246426, "operational_expense": 609007, "product_revenue": 380582, "quarter": 3, "rd_expense": 122782, "revenue": 1424109, "salaries_expense": 394130, "service_revenue": 1043527 }, { "depreciation": 82813, "expenses": 1076407, "income_tax": 89137, "marketing_expense": 208452, "net_income": 339469, "net_profit": 250332, "operational_expense": 698233, "product_revenue": 387969, "quarter": 4, "rd_expense": 191413, "revenue": 1415876, "salaries_expense": 489288, "service_revenue": 1027907 } ], "market_conditions": { "gdp_growth": [ 0.0343745138138827, 0.04509075110283389, 0.03489713215512165, 0.04320446495327981 ], "inflation_rate": [ 0.012946249857632288, 0.012828913403679063, 0.012345705091622618, 0.0094001939654349 ], "interest_rate": [ 0.006055625646622337, 0.007563418352385916, 0.005879532401416106, 0.010539876989833798 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 66418, "billable_hours_per_employee": 122, "client_concentration": 0.37, "client_retention_rate": 0.66, "employee_utilization_rate": 0.73, "gross_billings": 1240561, "net_revenue": 1120025, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 2673 }, { "average_project_size": 141053, "billable_hours_per_employee": 146, "client_concentration": 0.36, "client_retention_rate": 0.89, "employee_utilization_rate": 0.69, "gross_billings": 1305960, "net_revenue": 1131576, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 2701 }, { "average_project_size": 118513, "billable_hours_per_employee": 157, "client_concentration": 0.27, "client_retention_rate": 0.85, "employee_utilization_rate": 0.73, "gross_billings": 1344144, "net_revenue": 1143246, "new_client_acquisition": 5, "organic_growth": 0.15, "quarter": 3, "revenue_per_employee": 2729 }, { "average_project_size": 171912, "billable_hours_per_employee": 158, "client_concentration": 0.29, "client_retention_rate": 0.8, "employee_utilization_rate": 0.78, "gross_billings": 1448422, "net_revenue": 1155037, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 2757 } ], "balance_sheet": [ { "assets": 1346007, "current_assets": 567339, "current_liabilities": 327715, "equity": 859328, "fixed_assets": 778668, "liabilities": 724486, "long_term_liabilities": 396771, "quarter": 1 }, { "assets": 1368497, "current_assets": 446046, "current_liabilities": 326394, "equity": 863622, "fixed_assets": 922451, "liabilities": 744791, "long_term_liabilities": 418397, "quarter": 2 }, { "assets": 1391363, "current_assets": 530115, "current_liabilities": 459163, "equity": 880512, "fixed_assets": 861248, "liabilities": 765665, "long_term_liabilities": 306502, "quarter": 3 }, { "assets": 1414611, "current_assets": 429841, "current_liabilities": 397854, "equity": 888760, "fixed_assets": 984770, "liabilities": 787124, "long_term_liabilities": 389270, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 75885, "financing_cash_flow": -186309, "investing_cash_flow": -109946, "net_cash_flow": -47004, "operating_cash_flow": 306424, "quarter": 1 }, { "change_in_working_capital": -58162, "financing_cash_flow": -9236, "investing_cash_flow": -228294, "net_cash_flow": -97099, "operating_cash_flow": 283354, "quarter": 2 }, { "change_in_working_capital": -94879, "financing_cash_flow": 170130, "investing_cash_flow": -135547, "net_cash_flow": -275175, "operating_cash_flow": 333230, "quarter": 3 }, { "change_in_working_capital": -56505, "financing_cash_flow": -70142, "investing_cash_flow": -161182, "net_cash_flow": 200892, "operating_cash_flow": 320474, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8321093426705805, "current_ratio": 1.7311963138702837, "debt_to_equity_ratio": 0.8430843635957399, "profit_margin": 0.2123229392201067, "quarter": 1, "return_on_assets": 0.1766759013883286, "return_on_equity": 0.27673600767111045 }, { "asset_turnover_ratio": 0.8268750315126742, "current_ratio": 1.366587621095976, "debt_to_equity_ratio": 0.8624039220862831, "profit_margin": 0.21201934293410252, "quarter": 2, "return_on_assets": 0.1753135008699325, "return_on_equity": 0.27780209397166816 }, { "asset_turnover_ratio": 0.8216734238297266, "current_ratio": 1.1545246459318368, "debt_to_equity_ratio": 0.8695679332025004, "profit_margin": 0.22288641289801145, "quarter": 3, "return_on_assets": 0.18313984201103523, "return_on_equity": 0.2893929895333624 }, { "asset_turnover_ratio": 0.8165050321254395, "current_ratio": 1.080398839775395, "debt_to_equity_ratio": 0.8856429182231423, "profit_margin": 0.2262031432759297, "quarter": 4, "return_on_assets": 0.18469600476738834, "return_on_equity": 0.29397475133894413 } ], "income_statement": [ { "depreciation": 68617, "expenses": 808265, "income_tax": 73953, "marketing_expense": 90509, "net_income": 311760, "net_profit": 237807, "operational_expense": 545122, "product_revenue": 382383, "quarter": 1, "rd_expense": 109083, "revenue": 1120025, "salaries_expense": 343003, "service_revenue": 737642 }, { "depreciation": 43438, "expenses": 814579, "income_tax": 77081, "marketing_expense": 151663, "net_income": 316997, "net_profit": 239916, "operational_expense": 492404, "product_revenue": 293961, "quarter": 2, "rd_expense": 106694, "revenue": 1131576, "salaries_expense": 345969, "service_revenue": 837615 }, { "depreciation": 78416, "expenses": 820943, "income_tax": 67489, "marketing_expense": 158017, "net_income": 322303, "net_profit": 254814, "operational_expense": 410910, "product_revenue": 373321, "quarter": 3, "rd_expense": 105100, "revenue": 1143246, "salaries_expense": 254232, "service_revenue": 769925 }, { "depreciation": 59201, "expenses": 827357, "income_tax": 66407, "marketing_expense": 164444, "net_income": 327680, "net_profit": 261273, "operational_expense": 428223, "product_revenue": 277876, "quarter": 4, "rd_expense": 85665, "revenue": 1155037, "salaries_expense": 288056, "service_revenue": 877161 } ], "market_conditions": { "gdp_growth": [ 0.04616078405214452, 0.030760217788503505, 0.04051764155952658, 0.03700417561628297 ], "inflation_rate": [ 0.004615142195685168, 0.009122313733052827, 0.013403835860096414, 0.010723513264517037 ], "interest_rate": [ 0.015372925047851798, 0.016269405930921722, 0.01775356645089099, 0.015505129327625267 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 81179, "billable_hours_per_employee": 146, "client_concentration": 0.29, "client_retention_rate": 0.66, "employee_utilization_rate": 0.73, "gross_billings": 3338595, "net_revenue": 2594638, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 6192 }, { "average_project_size": 184470, "billable_hours_per_employee": 109, "client_concentration": 0.26, "client_retention_rate": 0.66, "employee_utilization_rate": 0.63, "gross_billings": 3087223, "net_revenue": 2596733, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 6197 }, { "average_project_size": 140157, "billable_hours_per_employee": 127, "client_concentration": 0.11, "client_retention_rate": 0.73, "employee_utilization_rate": 0.65, "gross_billings": 3174269, "net_revenue": 2598830, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 6202 }, { "average_project_size": 147791, "billable_hours_per_employee": 102, "client_concentration": 0.24, "client_retention_rate": 0.83, "employee_utilization_rate": 0.65, "gross_billings": 3103702, "net_revenue": 2600928, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 6207 } ], "balance_sheet": [ { "assets": 3384991, "current_assets": 1430498, "current_liabilities": 717363, "equity": 2687044, "fixed_assets": 1954493, "liabilities": 1464749, "long_term_liabilities": 747386, "quarter": 1 }, { "assets": 3455371, "current_assets": 1134286, "current_liabilities": 735409, "equity": 2701102, "fixed_assets": 2321085, "liabilities": 1506280, "long_term_liabilities": 770871, "quarter": 2 }, { "assets": 3527215, "current_assets": 1548980, "current_liabilities": 911689, "equity": 2719399, "fixed_assets": 1978235, "liabilities": 1548988, "long_term_liabilities": 637299, "quarter": 3 }, { "assets": 3600552, "current_assets": 1692533, "current_liabilities": 683416, "equity": 2718983, "fixed_assets": 1908019, "liabilities": 1592908, "long_term_liabilities": 909492, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 41059, "financing_cash_flow": 91572, "investing_cash_flow": -437459, "net_cash_flow": 415629, "operating_cash_flow": 851259, "quarter": 1 }, { "change_in_working_capital": -25397, "financing_cash_flow": 65288, "investing_cash_flow": -419381, "net_cash_flow": 394867, "operating_cash_flow": 845998, "quarter": 2 }, { "change_in_working_capital": -5863, "financing_cash_flow": 94767, "investing_cash_flow": -417365, "net_cash_flow": 692021, "operating_cash_flow": 888503, "quarter": 3 }, { "change_in_working_capital": -60032, "financing_cash_flow": 20349, "investing_cash_flow": -270908, "net_cash_flow": 286766, "operating_cash_flow": 845227, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7665125254395063, "current_ratio": 1.994106191704897, "debt_to_equity_ratio": 0.5451153758554009, "profit_margin": 0.29553332680705363, "quarter": 1, "return_on_assets": 0.22652999668241364, "return_on_equity": 0.2853700944234631 }, { "asset_turnover_ratio": 0.7515062781970445, "current_ratio": 1.5423879773024263, "debt_to_equity_ratio": 0.5576538760846499, "profit_margin": 0.2895988921464009, "quarter": 2, "return_on_assets": 0.21763538560692905, "return_on_equity": 0.2784089604909404 }, { "asset_turnover_ratio": 0.7367937593824022, "current_ratio": 1.6990223639859645, "debt_to_equity_ratio": 0.5696067403128412, "profit_margin": 0.2851944913672691, "quarter": 3, "return_on_assets": 0.21012952144964228, "return_on_equity": 0.2725499273920451 }, { "asset_turnover_ratio": 0.7223692367170367, "current_ratio": 2.476577955447341, "debt_to_equity_ratio": 0.5858469876420705, "profit_margin": 0.27349430664747354, "quarter": 4, "return_on_assets": 0.19756387353939062, "return_on_equity": 0.2616195099417687 } ], "income_statement": [ { "depreciation": 84457, "expenses": 1617029, "income_tax": 210807, "marketing_expense": 322200, "net_income": 977609, "net_profit": 766802, "operational_expense": 917070, "product_revenue": 979852, "quarter": 1, "rd_expense": 235299, "revenue": 2594638, "salaries_expense": 770292, "service_revenue": 1614786 }, { "depreciation": 93987, "expenses": 1606829, "income_tax": 237893, "marketing_expense": 319579, "net_income": 989904, "net_profit": 752011, "operational_expense": 935287, "product_revenue": 788811, "quarter": 2, "rd_expense": 237582, "revenue": 2596733, "salaries_expense": 749660, "service_revenue": 1807922 }, { "depreciation": 147331, "expenses": 1596693, "income_tax": 260965, "marketing_expense": 203490, "net_income": 1002137, "net_profit": 741172, "operational_expense": 1113254, "product_revenue": 930942, "quarter": 3, "rd_expense": 313582, "revenue": 2598830, "salaries_expense": 649567, "service_revenue": 1667888 }, { "depreciation": 133888, "expenses": 1586621, "income_tax": 302968, "marketing_expense": 158700, "net_income": 1014307, "net_profit": 711339, "operational_expense": 957348, "product_revenue": 744599, "quarter": 4, "rd_expense": 250424, "revenue": 2600928, "salaries_expense": 561263, "service_revenue": 1856329 } ], "market_conditions": { "gdp_growth": [ 0.04534385733421033, 0.04476089331641627, 0.04056627382564415, 0.04818798524192473 ], "inflation_rate": [ 0.00902513443090992, 0.006759230773240037, 0.010645940138949756, 0.006336545991160323 ], "interest_rate": [ 0.01839636526681181, 0.014633853134325813, 0.01972566536450363, 0.020888841097010613 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 175701, "billable_hours_per_employee": 160, "client_concentration": 0.36, "client_retention_rate": 0.75, "employee_utilization_rate": 0.69, "gross_billings": 1389562, "net_revenue": 1133636, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 2706 }, { "average_project_size": 127386, "billable_hours_per_employee": 145, "client_concentration": 0.3, "client_retention_rate": 0.67, "employee_utilization_rate": 0.65, "gross_billings": 1438881, "net_revenue": 1139236, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 2719 }, { "average_project_size": 108970, "billable_hours_per_employee": 134, "client_concentration": 0.23, "client_retention_rate": 0.9, "employee_utilization_rate": 0.71, "gross_billings": 1448242, "net_revenue": 1144864, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 2732 }, { "average_project_size": 147924, "billable_hours_per_employee": 146, "client_concentration": 0.24, "client_retention_rate": 0.66, "employee_utilization_rate": 0.77, "gross_billings": 1473729, "net_revenue": 1150520, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 2746 } ], "balance_sheet": [ { "assets": 1653401, "current_assets": 811646, "current_liabilities": 341707, "equity": 1077780, "fixed_assets": 841755, "liabilities": 756748, "long_term_liabilities": 415041, "quarter": 1 }, { "assets": 1684043, "current_assets": 642704, "current_liabilities": 381980, "equity": 1085373, "fixed_assets": 1041339, "liabilities": 771059, "long_term_liabilities": 389079, "quarter": 2 }, { "assets": 1715252, "current_assets": 619105, "current_liabilities": 396860, "equity": 1127749, "fixed_assets": 1096147, "liabilities": 785640, "long_term_liabilities": 388780, "quarter": 3 }, { "assets": 1747040, "current_assets": 581736, "current_liabilities": 342145, "equity": 1145414, "fixed_assets": 1165304, "liabilities": 800497, "long_term_liabilities": 458352, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -35733, "financing_cash_flow": -140047, "investing_cash_flow": -464929, "net_cash_flow": -353297, "operating_cash_flow": 239401, "quarter": 1 }, { "change_in_working_capital": 27515, "financing_cash_flow": 157101, "investing_cash_flow": -458610, "net_cash_flow": 110930, "operating_cash_flow": 237545, "quarter": 2 }, { "change_in_working_capital": 69752, "financing_cash_flow": 160534, "investing_cash_flow": -286994, "net_cash_flow": -256490, "operating_cash_flow": 267415, "quarter": 3 }, { "change_in_working_capital": -96086, "financing_cash_flow": 97800, "investing_cash_flow": -438134, "net_cash_flow": 72474, "operating_cash_flow": 253048, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6856388740541466, "current_ratio": 2.3752688706991663, "debt_to_equity_ratio": 0.7021358718848002, "profit_margin": 0.15977527178035983, "quarter": 1, "return_on_assets": 0.10954813744518117, "return_on_equity": 0.16805563287498376 }, { "asset_turnover_ratio": 0.6764886644818452, "current_ratio": 1.6825592962982354, "debt_to_equity_ratio": 0.7104092325864012, "profit_margin": 0.15131983188733503, "quarter": 2, "return_on_assets": 0.10236615098308059, "return_on_equity": 0.1588292688320052 }, { "asset_turnover_ratio": 0.6674611077555951, "current_ratio": 1.5600085672529356, "debt_to_equity_ratio": 0.696644377427956, "profit_margin": 0.17306597115465244, "quarter": 3, "return_on_assets": 0.11551480482168218, "return_on_equity": 0.1756924634825657 }, { "asset_turnover_ratio": 0.6585538968770034, "current_ratio": 1.7002615850005114, "debt_to_equity_ratio": 0.6988713251278577, "profit_margin": 0.17285314466502102, "quarter": 4, "return_on_assets": 0.11383311200659402, "return_on_equity": 0.17362368540981687 } ], "income_statement": [ { "depreciation": 58274, "expenses": 895058, "income_tax": 57451, "marketing_expense": 126221, "net_income": 238578, "net_profit": 181127, "operational_expense": 618200, "product_revenue": 255256, "quarter": 1, "rd_expense": 110842, "revenue": 1133636, "salaries_expense": 372697, "service_revenue": 878380 }, { "depreciation": 65156, "expenses": 895855, "income_tax": 70992, "marketing_expense": 150646, "net_income": 243381, "net_profit": 172389, "operational_expense": 565909, "product_revenue": 257829, "quarter": 2, "rd_expense": 171828, "revenue": 1139236, "salaries_expense": 279802, "service_revenue": 881407 }, { "depreciation": 69278, "expenses": 896653, "income_tax": 50074, "marketing_expense": 137837, "net_income": 248211, "net_profit": 198137, "operational_expense": 545530, "product_revenue": 445016, "quarter": 3, "rd_expense": 143242, "revenue": 1144864, "salaries_expense": 367020, "service_revenue": 699848 }, { "depreciation": 54177, "expenses": 897451, "income_tax": 54198, "marketing_expense": 161412, "net_income": 253069, "net_profit": 198871, "operational_expense": 560030, "product_revenue": 271683, "quarter": 4, "rd_expense": 117670, "revenue": 1150520, "salaries_expense": 408485, "service_revenue": 878837 } ], "market_conditions": { "gdp_growth": [ 0.04668617517778005, 0.04437719835397114, 0.049014252293275565, 0.04775064913470551 ], "inflation_rate": [ 0.010507010453072771, 0.007693532552809242, 0.0106586346960252, 0.008933417834633325 ], "interest_rate": [ 0.013538844821638071, 0.012709317893815346, 0.010904745444189498, 0.006998490776496684 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 131841, "billable_hours_per_employee": 155, "client_concentration": 0.32, "client_retention_rate": 0.69, "employee_utilization_rate": 0.72, "gross_billings": 4307159, "net_revenue": 3871533, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 9240 }, { "average_project_size": 172100, "billable_hours_per_employee": 80, "client_concentration": 0.24, "client_retention_rate": 0.81, "employee_utilization_rate": 0.79, "gross_billings": 4409725, "net_revenue": 3903415, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 9316 }, { "average_project_size": 149738, "billable_hours_per_employee": 130, "client_concentration": 0.4, "client_retention_rate": 0.72, "employee_utilization_rate": 0.61, "gross_billings": 5109136, "net_revenue": 3935560, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 9393 }, { "average_project_size": 52231, "billable_hours_per_employee": 116, "client_concentration": 0.3, "client_retention_rate": 0.68, "employee_utilization_rate": 0.71, "gross_billings": 4723516, "net_revenue": 3967969, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 9470 } ], "balance_sheet": [ { "assets": 4288269, "current_assets": 1375824, "current_liabilities": 850677, "equity": 3123821, "fixed_assets": 2912445, "liabilities": 1764325, "long_term_liabilities": 913648, "quarter": 1 }, { "assets": 4405380, "current_assets": 2135457, "current_liabilities": 735500, "equity": 3243634, "fixed_assets": 2269923, "liabilities": 1805078, "long_term_liabilities": 1069578, "quarter": 2 }, { "assets": 4525690, "current_assets": 2043904, "current_liabilities": 931268, "equity": 3348305, "fixed_assets": 2481786, "liabilities": 1846773, "long_term_liabilities": 915505, "quarter": 3 }, { "assets": 4649285, "current_assets": 2032993, "current_liabilities": 1103038, "equity": 3403210, "fixed_assets": 2616292, "liabilities": 1889431, "long_term_liabilities": 786393, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -28239, "financing_cash_flow": 33033, "investing_cash_flow": -365799, "net_cash_flow": 379075, "operating_cash_flow": 828583, "quarter": 1 }, { "change_in_working_capital": 36255, "financing_cash_flow": -168295, "investing_cash_flow": -383363, "net_cash_flow": 230120, "operating_cash_flow": 830595, "quarter": 2 }, { "change_in_working_capital": 31537, "financing_cash_flow": 140973, "investing_cash_flow": -416277, "net_cash_flow": 595243, "operating_cash_flow": 905969, "quarter": 3 }, { "change_in_working_capital": 96655, "financing_cash_flow": 112470, "investing_cash_flow": -310978, "net_cash_flow": 671867, "operating_cash_flow": 865601, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.902819529278597, "current_ratio": 1.6173283161528993, "debt_to_equity_ratio": 0.5647970866448494, "profit_margin": 0.15494559906889596, "quarter": 1, "return_on_assets": 0.13988791281517088, "return_on_equity": 0.19203309024428736 }, { "asset_turnover_ratio": 0.8860563674416282, "current_ratio": 2.9034085656016315, "debt_to_equity_ratio": 0.5564986678521683, "profit_margin": 0.16481260639721884, "quarter": 2, "return_on_assets": 0.1460332593329066, "return_on_equity": 0.19833680372076504 }, { "asset_turnover_ratio": 0.8696044139125747, "current_ratio": 2.1947538195234886, "debt_to_equity_ratio": 0.5515545925475726, "profit_margin": 0.170087103233085, "quarter": 3, "return_on_assets": 0.14790849572109446, "return_on_equity": 0.19991846620902218 }, { "asset_turnover_ratio": 0.8534578972895832, "current_ratio": 1.8430851883615977, "debt_to_equity_ratio": 0.5551908345356296, "profit_margin": 0.16213735540776655, "quarter": 4, "return_on_assets": 0.13837740641840626, "return_on_equity": 0.18904387328434039 } ], "income_statement": [ { "depreciation": 228706, "expenses": 3027066, "income_tax": 244590, "marketing_expense": 579636, "net_income": 844467, "net_profit": 599877, "operational_expense": 1877558, "product_revenue": 785284, "quarter": 1, "rd_expense": 483100, "revenue": 3871533, "salaries_expense": 1472455, "service_revenue": 3086249 }, { "depreciation": 187263, "expenses": 3040714, "income_tax": 219369, "marketing_expense": 445824, "net_income": 862701, "net_profit": 643332, "operational_expense": 2095820, "product_revenue": 1195599, "quarter": 2, "rd_expense": 492301, "revenue": 3903415, "salaries_expense": 1264282, "service_revenue": 2707816 }, { "depreciation": 236581, "expenses": 3054425, "income_tax": 211747, "marketing_expense": 601556, "net_income": 881135, "net_profit": 669388, "operational_expense": 2137513, "product_revenue": 1470037, "quarter": 3, "rd_expense": 540838, "revenue": 3935560, "salaries_expense": 1504725, "service_revenue": 2465523 }, { "depreciation": 222245, "expenses": 3068197, "income_tax": 256416, "marketing_expense": 449657, "net_income": 899772, "net_profit": 643356, "operational_expense": 1694338, "product_revenue": 1334766, "quarter": 4, "rd_expense": 543227, "revenue": 3967969, "salaries_expense": 1119864, "service_revenue": 2633203 } ], "market_conditions": { "gdp_growth": [ 0.03858624603959186, 0.027140373691463875, 0.03027271631208496, 0.03939945874405994 ], "inflation_rate": [ 0.010397371978620066, 0.0008423440900493882, 0.004564618667141013, 0.0038064490250709526 ], "interest_rate": [ 0.010694027703280212, 0.011063973178136201, 0.016497275292098112, 0.018386536690537077 ], "year": 2002 }, "random_event": { "description": "Morris, Brown and White Technology Adoption in 2002", "impact": 0.04, "type": "Technology Adoption" }, "year": 2002 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Distressed", "founding_year": 1992, "industry": "Advertising", "location": "Lake Cassandraport", "name": "Fisher-Sutton", "num_employees": 952, "region": "Asia-Pacific", "revenue_size": "Medium", "website": "www.fisher-sutton.com" }

[ { "advertising_kpis": [ { "average_project_size": 112596, "billable_hours_per_employee": 144, "client_concentration": 0.11, "client_retention_rate": 0.87, "employee_utilization_rate": 0.61, "gross_billings": 20806717, "net_revenue": 17960720, "new_client_acquisition": 3, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 18866 }, { "average_project_size": 91753, "billable_hours_per_employee": 135, "client_concentration": 0.36, "client_retention_rate": 0.85, "employee_utilization_rate": 0.77, "gross_billings": 22902338, "net_revenue": 17660185, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 18551 }, { "average_project_size": 77859, "billable_hours_per_employee": 130, "client_concentration": 0.25, "client_retention_rate": 0.67, "employee_utilization_rate": 0.69, "gross_billings": 22533504, "net_revenue": 17364679, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 18240 }, { "average_project_size": 188485, "billable_hours_per_employee": 120, "client_concentration": 0.17, "client_retention_rate": 0.61, "employee_utilization_rate": 0.65, "gross_billings": 21704748, "net_revenue": 17074117, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 17935 } ], "balance_sheet": [ { "assets": 23679924, "current_assets": 10744958, "current_liabilities": 7246468, "equity": 13593867, "fixed_assets": 12934966, "liabilities": 13912708, "long_term_liabilities": 6666240, "quarter": 1 }, { "assets": 24462239, "current_assets": 9920795, "current_liabilities": 6363452, "equity": 14046306, "fixed_assets": 14541444, "liabilities": 14130788, "long_term_liabilities": 7767336, "quarter": 2 }, { "assets": 25270399, "current_assets": 11061134, "current_liabilities": 7004249, "equity": 14660005, "fixed_assets": 14209265, "liabilities": 14352286, "long_term_liabilities": 7348037, "quarter": 3 }, { "assets": 26105258, "current_assets": 10860456, "current_liabilities": 6919316, "equity": 15236874, "fixed_assets": 15244802, "liabilities": 14577256, "long_term_liabilities": 7657940, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -13283, "financing_cash_flow": -101020, "investing_cash_flow": -231472, "net_cash_flow": 4609984, "operating_cash_flow": 4725353, "quarter": 1 }, { "change_in_working_capital": -71843, "financing_cash_flow": -17044, "investing_cash_flow": -115482, "net_cash_flow": 4481951, "operating_cash_flow": 4855848, "quarter": 2 }, { "change_in_working_capital": -74188, "financing_cash_flow": 23732, "investing_cash_flow": -485759, "net_cash_flow": 4257705, "operating_cash_flow": 4573173, "quarter": 3 }, { "change_in_working_capital": 72985, "financing_cash_flow": -15402, "investing_cash_flow": -130828, "net_cash_flow": 4036782, "operating_cash_flow": 4654749, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7584787856582648, "current_ratio": 1.4827855446267064, "debt_to_equity_ratio": 1.0234547682421786, "profit_margin": 0.21305665919851766, "quarter": 1, "return_on_assets": 0.16159895614529843, "return_on_equity": 0.28149834039129557 }, { "asset_turnover_ratio": 0.7219365733447376, "current_ratio": 1.5590272386748576, "debt_to_equity_ratio": 1.0060145350670846, "profit_margin": 0.21035198668643618, "quarter": 2, "return_on_assets": 0.1518607924646636, "return_on_equity": 0.2644720255987589 }, { "asset_turnover_ratio": 0.687154919872852, "current_ratio": 1.5792034235219221, "debt_to_equity_ratio": 0.9790096251672492, "profit_margin": 0.21548869403229395, "quarter": 3, "return_on_assets": 0.14807411628126646, "return_on_equity": 0.2552449334089586 }, { "asset_turnover_ratio": 0.6540489659209651, "current_ratio": 1.5695852017742795, "debt_to_equity_ratio": 0.9567090992548735, "profit_margin": 0.21722189206036246, "quarter": 4, "return_on_assets": 0.14207375387747556, "return_on_equity": 0.24341423312944638 } ], "income_statement": [ { "depreciation": 898702, "expenses": 13031178, "income_tax": 1102891, "marketing_expense": 1454020, "net_income": 4929542, "net_profit": 3826651, "operational_expense": 8502077, "product_revenue": 6160469, "quarter": 1, "rd_expense": 2398076, "revenue": 17960720, "salaries_expense": 5302130, "service_revenue": 11800251 }, { "depreciation": 1140993, "expenses": 12789832, "income_tax": 1155498, "marketing_expense": 2383183, "net_income": 4870353, "net_profit": 3714855, "operational_expense": 7141935, "product_revenue": 5710704, "quarter": 2, "rd_expense": 1787055, "revenue": 17660185, "salaries_expense": 5882585, "service_revenue": 11949481 }, { "depreciation": 831281, "expenses": 12552956, "income_tax": 1069831, "marketing_expense": 1868842, "net_income": 4811723, "net_profit": 3741892, "operational_expense": 8044193, "product_revenue": 6891408, "quarter": 3, "rd_expense": 2458239, "revenue": 17364679, "salaries_expense": 6156512, "service_revenue": 10473271 }, { "depreciation": 945877, "expenses": 12320467, "income_tax": 1044778, "marketing_expense": 1334318, "net_income": 4753650, "net_profit": 3708872, "operational_expense": 6870045, "product_revenue": 6604197, "quarter": 4, "rd_expense": 1860229, "revenue": 17074117, "salaries_expense": 4732372, "service_revenue": 10469920 } ], "market_conditions": { "gdp_growth": [ -0.012973064105413297, -0.009113107914921113, -0.0000019288198188360806, 0.001775491835548178 ], "inflation_rate": [ 0.033121738982476334, 0.03993769015145366, 0.030293437355414655, 0.03204199399354137 ], "interest_rate": [ 0.05642990680121028, 0.061803013279071894, 0.05804359815662043, 0.0575213370947201 ], "year": 1992 }, "random_event": null, "year": 1992 }, { "advertising_kpis": [ { "average_project_size": 174010, "billable_hours_per_employee": 85, "client_concentration": 0.21, "client_retention_rate": 0.8, "employee_utilization_rate": 0.73, "gross_billings": 7911824, "net_revenue": 6369268, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 6690 }, { "average_project_size": 99267, "billable_hours_per_employee": 114, "client_concentration": 0.14, "client_retention_rate": 0.89, "employee_utilization_rate": 0.64, "gross_billings": 8336748, "net_revenue": 6426360, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 6750 }, { "average_project_size": 184356, "billable_hours_per_employee": 144, "client_concentration": 0.19, "client_retention_rate": 0.71, "employee_utilization_rate": 0.78, "gross_billings": 7860990, "net_revenue": 6483964, "new_client_acquisition": 2, "organic_growth": 0.15, "quarter": 3, "revenue_per_employee": 6811 }, { "average_project_size": 50917, "billable_hours_per_employee": 86, "client_concentration": 0.12, "client_retention_rate": 0.65, "employee_utilization_rate": 0.75, "gross_billings": 8269555, "net_revenue": 6542084, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 6872 } ], "balance_sheet": [ { "assets": 6721972, "current_assets": 2203676, "current_liabilities": 1720851, "equity": 4647268, "fixed_assets": 4518296, "liabilities": 3185756, "long_term_liabilities": 1464905, "quarter": 1 }, { "assets": 6858818, "current_assets": 3400274, "current_liabilities": 1800988, "equity": 4757935, "fixed_assets": 3458544, "liabilities": 3274072, "long_term_liabilities": 1473084, "quarter": 2 }, { "assets": 6998449, "current_assets": 2918503, "current_liabilities": 1922811, "equity": 4757874, "fixed_assets": 4079946, "liabilities": 3364835, "long_term_liabilities": 1442024, "quarter": 3 }, { "assets": 7140924, "current_assets": 3259296, "current_liabilities": 2060134, "equity": 4879134, "fixed_assets": 3881628, "liabilities": 3458115, "long_term_liabilities": 1397981, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 37525, "financing_cash_flow": -131458, "investing_cash_flow": -146725, "net_cash_flow": 1201836, "operating_cash_flow": 1538683, "quarter": 1 }, { "change_in_working_capital": -37622, "financing_cash_flow": -54348, "investing_cash_flow": -177327, "net_cash_flow": 1530854, "operating_cash_flow": 1515275, "quarter": 2 }, { "change_in_working_capital": -63605, "financing_cash_flow": -103924, "investing_cash_flow": -247117, "net_cash_flow": 866541, "operating_cash_flow": 1429146, "quarter": 3 }, { "change_in_working_capital": -3424, "financing_cash_flow": -114175, "investing_cash_flow": -466535, "net_cash_flow": 1519278, "operating_cash_flow": 1692229, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9475296832536643, "current_ratio": 1.2805733907235433, "debt_to_equity_ratio": 0.6855115736815695, "profit_margin": 0.17443951173039038, "quarter": 1, "return_on_assets": 0.16528661529682065, "return_on_equity": 0.2390763777772231 }, { "asset_turnover_ratio": 0.9369486112621738, "current_ratio": 1.8880048062507913, "debt_to_equity_ratio": 0.6881287785562434, "profit_margin": 0.18255886691688608, "quarter": 2, "return_on_assets": 0.17104827683137241, "return_on_equity": 0.2465752474550409 }, { "asset_turnover_ratio": 0.9264858542228428, "current_ratio": 1.5178314457323159, "debt_to_equity_ratio": 0.7072139783441092, "profit_margin": 0.1733908454766251, "quarter": 3, "return_on_assets": 0.16064416558583194, "return_on_equity": 0.23629461393891474 }, { "asset_turnover_ratio": 0.916139704049504, "current_ratio": 1.5820796122970642, "debt_to_equity_ratio": 0.7087558980753552, "profit_margin": 0.18286604085181418, "quarter": 4, "return_on_assets": 0.16753084054668554, "return_on_equity": 0.2451920771186034 } ], "income_statement": [ { "depreciation": 427631, "expenses": 4821272, "income_tax": 436944, "marketing_expense": 702306, "net_income": 1547996, "net_profit": 1111052, "operational_expense": 2616125, "product_revenue": 1580793, "quarter": 1, "rd_expense": 829929, "revenue": 6369268, "salaries_expense": 1657444, "service_revenue": 4788475 }, { "depreciation": 342086, "expenses": 4869330, "income_tax": 383841, "marketing_expense": 544041, "net_income": 1557030, "net_profit": 1173189, "operational_expense": 3104330, "product_revenue": 2182417, "quarter": 2, "rd_expense": 921581, "revenue": 6426360, "salaries_expense": 2046052, "service_revenue": 4243943 }, { "depreciation": 304886, "expenses": 4917867, "income_tax": 441837, "marketing_expense": 666884, "net_income": 1566097, "net_profit": 1124260, "operational_expense": 3308148, "product_revenue": 2415652, "quarter": 3, "rd_expense": 614164, "revenue": 6483964, "salaries_expense": 1605836, "service_revenue": 4068312 }, { "depreciation": 495904, "expenses": 4966889, "income_tax": 378870, "marketing_expense": 690323, "net_income": 1575195, "net_profit": 1196325, "operational_expense": 2758382, "product_revenue": 1926920, "quarter": 4, "rd_expense": 790873, "revenue": 6542084, "salaries_expense": 1636340, "service_revenue": 4615164 } ], "market_conditions": { "gdp_growth": [ 0.005526544007745193, 0.0036908585261686833, -0.008441411475859625, 0.005528783432840233 ], "inflation_rate": [ 0.03279377133270109, 0.030704472923812474, 0.03825996412357734, 0.03261634340197786 ], "interest_rate": [ 0.04120777946648593, 0.04260490615684322, 0.041263295704097876, 0.039967303080732514 ], "year": 1993 }, "random_event": { "description": "Fisher-Sutton Partnership with Major Brand in 1993", "impact": -0.03, "type": "Partnership with Major Brand" }, "year": 1993 }, { "advertising_kpis": [ { "average_project_size": 135641, "billable_hours_per_employee": 93, "client_concentration": 0.32, "client_retention_rate": 0.65, "employee_utilization_rate": 0.78, "gross_billings": 7873244, "net_revenue": 6065025, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 6371 }, { "average_project_size": 188499, "billable_hours_per_employee": 135, "client_concentration": 0.11, "client_retention_rate": 0.75, "employee_utilization_rate": 0.75, "gross_billings": 7414019, "net_revenue": 6008698, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 6312 }, { "average_project_size": 170316, "billable_hours_per_employee": 141, "client_concentration": 0.13, "client_retention_rate": 0.77, "employee_utilization_rate": 0.76, "gross_billings": 7043729, "net_revenue": 5952894, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 6253 }, { "average_project_size": 146690, "billable_hours_per_employee": 105, "client_concentration": 0.17, "client_retention_rate": 0.74, "employee_utilization_rate": 0.72, "gross_billings": 7377369, "net_revenue": 5897608, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 6195 } ], "balance_sheet": [ { "assets": 6119959, "current_assets": 2837379, "current_liabilities": 1123347, "equity": 5282983, "fixed_assets": 3282580, "liabilities": 2623668, "long_term_liabilities": 1500321, "quarter": 1 }, { "assets": 6223068, "current_assets": 2999697, "current_liabilities": 1356991, "equity": 5181547, "fixed_assets": 3223371, "liabilities": 2648142, "long_term_liabilities": 1291151, "quarter": 2 }, { "assets": 6327915, "current_assets": 3064825, "current_liabilities": 1568810, "equity": 5338915, "fixed_assets": 3263090, "liabilities": 2672844, "long_term_liabilities": 1104034, "quarter": 3 }, { "assets": 6434527, "current_assets": 2642168, "current_liabilities": 1270463, "equity": 5268308, "fixed_assets": 3792359, "liabilities": 2697776, "long_term_liabilities": 1427313, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -39957, "financing_cash_flow": 197964, "investing_cash_flow": -115965, "net_cash_flow": 1882309, "operating_cash_flow": 2100675, "quarter": 1 }, { "change_in_working_capital": 20518, "financing_cash_flow": 168095, "investing_cash_flow": -352551, "net_cash_flow": 1644958, "operating_cash_flow": 1963421, "quarter": 2 }, { "change_in_working_capital": 9724, "financing_cash_flow": -45699, "investing_cash_flow": -431474, "net_cash_flow": 1578898, "operating_cash_flow": 2044168, "quarter": 3 }, { "change_in_working_capital": 34382, "financing_cash_flow": 63514, "investing_cash_flow": -472828, "net_cash_flow": 1823606, "operating_cash_flow": 1873755, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9910237960744508, "current_ratio": 2.5258259469246815, "debt_to_equity_ratio": 0.4966262431660295, "profit_margin": 0.2945893875128297, "quarter": 1, "return_on_assets": 0.2919450930962119, "return_on_equity": 0.3381975675484854 }, { "asset_turnover_ratio": 0.9655523609897884, "current_ratio": 2.2105504015870405, "debt_to_equity_ratio": 0.5110716934537118, "profit_margin": 0.2673825510950958, "quarter": 2, "return_on_assets": 0.25817185349734245, "return_on_equity": 0.3100658934484238 }, { "asset_turnover_ratio": 0.9407354555173386, "current_ratio": 1.9535985874643838, "debt_to_equity_ratio": 0.5006343049102674, "profit_margin": 0.2828614116092106, "quarter": 3, "return_on_assets": 0.26609775889846815, "return_on_equity": 0.3153906739477965 }, { "asset_turnover_ratio": 0.9165565705140409, "current_ratio": 2.079689058240972, "debt_to_equity_ratio": 0.5120763630372408, "profit_margin": 0.2596912171850011, "quarter": 4, "return_on_assets": 0.23802169141570156, "return_on_equity": 0.2907113631169628 } ], "income_statement": [ { "depreciation": 313983, "expenses": 3810006, "income_tax": 468327, "marketing_expense": 722711, "net_income": 2255019, "net_profit": 1786692, "operational_expense": 2454852, "product_revenue": 1302516, "quarter": 1, "rd_expense": 473747, "revenue": 6065025, "salaries_expense": 1322797, "service_revenue": 4762509 }, { "depreciation": 356800, "expenses": 3783825, "income_tax": 618252, "marketing_expense": 489206, "net_income": 2224873, "net_profit": 1606621, "operational_expense": 2286844, "product_revenue": 1436282, "quarter": 2, "rd_expense": 613250, "revenue": 6008698, "salaries_expense": 1582786, "service_revenue": 4572416 }, { "depreciation": 360324, "expenses": 3757825, "income_tax": 511225, "marketing_expense": 466054, "net_income": 2195069, "net_profit": 1683844, "operational_expense": 2564593, "product_revenue": 1354577, "quarter": 3, "rd_expense": 692369, "revenue": 5952894, "salaries_expense": 1143771, "service_revenue": 4598317 }, { "depreciation": 342198, "expenses": 3732003, "income_tax": 634048, "marketing_expense": 627346, "net_income": 2165605, "net_profit": 1531557, "operational_expense": 2011341, "product_revenue": 1648140, "quarter": 4, "rd_expense": 519229, "revenue": 5897608, "salaries_expense": 1266331, "service_revenue": 4249468 } ], "market_conditions": { "gdp_growth": [ 0.008931096638416914, 0.007812035158618795, 0.01355145056167026, 0.012489779537965241 ], "inflation_rate": [ 0.03713539728136632, 0.04048346562316898, 0.0386234028639249, 0.034250766631376675 ], "interest_rate": [ 0.06265523266637738, 0.06368101532099926, 0.055515704944790877, 0.06023056259851607 ], "year": 1994 }, "random_event": { "description": "Fisher-Sutton Award Nomination in 1994", "impact": 0.07, "type": "Award Nomination" }, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 85037, "billable_hours_per_employee": 116, "client_concentration": 0.15, "client_retention_rate": 0.84, "employee_utilization_rate": 0.76, "gross_billings": 15908183, "net_revenue": 13269110, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 13938 }, { "average_project_size": 151637, "billable_hours_per_employee": 82, "client_concentration": 0.12, "client_retention_rate": 0.71, "employee_utilization_rate": 0.76, "gross_billings": 14468098, "net_revenue": 12987974, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 13643 }, { "average_project_size": 197961, "billable_hours_per_employee": 111, "client_concentration": 0.11, "client_retention_rate": 0.82, "employee_utilization_rate": 0.66, "gross_billings": 14095292, "net_revenue": 12712794, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 13354 }, { "average_project_size": 125963, "billable_hours_per_employee": 101, "client_concentration": 0.36, "client_retention_rate": 0.85, "employee_utilization_rate": 0.65, "gross_billings": 14503862, "net_revenue": 12443445, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 13071 } ], "balance_sheet": [ { "assets": 19178561, "current_assets": 7745970, "current_liabilities": 3208681, "equity": 15531995, "fixed_assets": 11432591, "liabilities": 7782830, "long_term_liabilities": 4574149, "quarter": 1 }, { "assets": 19480590, "current_assets": 8542245, "current_liabilities": 3751913, "equity": 15332364, "fixed_assets": 10938345, "liabilities": 7915855, "long_term_liabilities": 4163942, "quarter": 2 }, { "assets": 19787375, "current_assets": 7245064, "current_liabilities": 4496457, "equity": 15567275, "fixed_assets": 12542311, "liabilities": 8051154, "long_term_liabilities": 3554697, "quarter": 3 }, { "assets": 20098992, "current_assets": 9374488, "current_liabilities": 3670123, "equity": 15626369, "fixed_assets": 10724504, "liabilities": 8188765, "long_term_liabilities": 4518642, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -60371, "financing_cash_flow": 20846, "investing_cash_flow": -418761, "net_cash_flow": 4436427, "operating_cash_flow": 4647788, "quarter": 1 }, { "change_in_working_capital": 78608, "financing_cash_flow": 15616, "investing_cash_flow": -462246, "net_cash_flow": 4085549, "operating_cash_flow": 4298663, "quarter": 2 }, { "change_in_working_capital": -64961, "financing_cash_flow": 89611, "investing_cash_flow": -328108, "net_cash_flow": 4115575, "operating_cash_flow": 4411182, "quarter": 3 }, { "change_in_working_capital": -99303, "financing_cash_flow": 62019, "investing_cash_flow": -185138, "net_cash_flow": 3667598, "operating_cash_flow": 4129265, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6918720335691505, "current_ratio": 2.414066714640689, "debt_to_equity_ratio": 0.5010837307119916, "profit_margin": 0.31172128349226136, "quarter": 1, "return_on_assets": 0.2156712383165765, "return_on_equity": 0.26630603473668385 }, { "asset_turnover_ratio": 0.6667135851634883, "current_ratio": 2.276770543453433, "debt_to_equity_ratio": 0.5162840511743656, "profit_margin": 0.29008596721859775, "quarter": 2, "return_on_assets": 0.19340425520992946, "return_on_equity": 0.2457304692218369 }, { "asset_turnover_ratio": 0.6424699587489497, "current_ratio": 1.6112828389107245, "debt_to_equity_ratio": 0.5171845425740857, "profit_margin": 0.3013542105692895, "quarter": 3, "return_on_assets": 0.19361102723327375, "return_on_equity": 0.24609663540985818 }, { "asset_turnover_ratio": 0.6191079134714815, "current_ratio": 2.554270796918795, "debt_to_equity_ratio": 0.524035046145397, "profit_margin": 0.2986425383002858, "quarter": 4, "return_on_assets": 0.18489195876091696, "return_on_equity": 0.23781225184174262 } ], "income_statement": [ { "depreciation": 511524, "expenses": 8055538, "income_tax": 1077308, "marketing_expense": 1540133, "net_income": 5213572, "net_profit": 4136264, "operational_expense": 5101889, "product_revenue": 4430002, "quarter": 1, "rd_expense": 1341828, "revenue": 13269110, "salaries_expense": 2981550, "service_revenue": 8839108 }, { "depreciation": 531034, "expenses": 7959560, "income_tax": 1260785, "marketing_expense": 1079691, "net_income": 5028414, "net_profit": 3767629, "operational_expense": 4759026, "product_revenue": 3760712, "quarter": 2, "rd_expense": 1314392, "revenue": 12987974, "salaries_expense": 3709293, "service_revenue": 9227262 }, { "depreciation": 580128, "expenses": 7864726, "income_tax": 1017014, "marketing_expense": 1012710, "net_income": 4848068, "net_profit": 3831054, "operational_expense": 4911678, "product_revenue": 4683382, "quarter": 3, "rd_expense": 1356705, "revenue": 12712794, "salaries_expense": 3453171, "service_revenue": 8029412 }, { "depreciation": 413123, "expenses": 7771022, "income_tax": 956281, "marketing_expense": 1025761, "net_income": 4672423, "net_profit": 3716142, "operational_expense": 5238687, "product_revenue": 3171269, "quarter": 4, "rd_expense": 1080811, "revenue": 12443445, "salaries_expense": 2375979, "service_revenue": 9272176 } ], "market_conditions": { "gdp_growth": [ -0.0006915530574333317, 0.010389633897956692, -0.00014058303470087033, 0.011178085432258782 ], "inflation_rate": [ 0.040274460986957535, 0.037662363871217255, 0.03517490481511845, 0.03990044505969821 ], "interest_rate": [ 0.03766374506372355, 0.03599587994038182, 0.04058866891945903, 0.03946116202211593 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 186949, "billable_hours_per_employee": 154, "client_concentration": 0.28, "client_retention_rate": 0.69, "employee_utilization_rate": 0.71, "gross_billings": 12490664, "net_revenue": 10421441, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 10947 }, { "average_project_size": 177780, "billable_hours_per_employee": 153, "client_concentration": 0.16, "client_retention_rate": 0.76, "employee_utilization_rate": 0.68, "gross_billings": 12605333, "net_revenue": 10345952, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 10868 }, { "average_project_size": 69955, "billable_hours_per_employee": 144, "client_concentration": 0.36, "client_retention_rate": 0.62, "employee_utilization_rate": 0.67, "gross_billings": 12906256, "net_revenue": 10271010, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 10789 }, { "average_project_size": 119764, "billable_hours_per_employee": 93, "client_concentration": 0.28, "client_retention_rate": 0.7, "employee_utilization_rate": 0.68, "gross_billings": 11996264, "net_revenue": 10196611, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 10711 } ], "balance_sheet": [ { "assets": 12517349, "current_assets": 4010959, "current_liabilities": 3316024, "equity": 8298129, "fixed_assets": 8506390, "liabilities": 6808614, "long_term_liabilities": 3492590, "quarter": 1 }, { "assets": 12706821, "current_assets": 4696286, "current_liabilities": 3835492, "equity": 8165114, "fixed_assets": 8010535, "liabilities": 6887637, "long_term_liabilities": 3052145, "quarter": 2 }, { "assets": 12899161, "current_assets": 5540464, "current_liabilities": 3500552, "equity": 8529822, "fixed_assets": 7358697, "liabilities": 6967577, "long_term_liabilities": 3467025, "quarter": 3 }, { "assets": 13094412, "current_assets": 4398657, "current_liabilities": 3814611, "equity": 8371203, "fixed_assets": 8695755, "liabilities": 7048445, "long_term_liabilities": 3233834, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 75976, "financing_cash_flow": -54064, "investing_cash_flow": -303608, "net_cash_flow": 2628878, "operating_cash_flow": 3054581, "quarter": 1 }, { "change_in_working_capital": -98190, "financing_cash_flow": 89700, "investing_cash_flow": -245198, "net_cash_flow": 2489243, "operating_cash_flow": 2777464, "quarter": 2 }, { "change_in_working_capital": -91555, "financing_cash_flow": -110134, "investing_cash_flow": -113249, "net_cash_flow": 2565856, "operating_cash_flow": 3124001, "quarter": 3 }, { "change_in_working_capital": 57755, "financing_cash_flow": -70722, "investing_cash_flow": -283902, "net_cash_flow": 2595939, "operating_cash_flow": 3012414, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8325597536666909, "current_ratio": 1.2095687485977182, "debt_to_equity_ratio": 0.8204998982300709, "profit_margin": 0.24846794219724508, "quarter": 1, "return_on_assets": 0.20686440874980797, "return_on_equity": 0.3120455225509268 }, { "asset_turnover_ratio": 0.8142045913765528, "current_ratio": 1.2244285739613066, "debt_to_equity_ratio": 0.8435444991949899, "profit_margin": 0.22674858727355396, "quarter": 2, "return_on_assets": 0.1846197408462746, "return_on_equity": 0.2873113590330766 }, { "asset_turnover_ratio": 0.7962541129613003, "current_ratio": 1.5827400935623868, "debt_to_equity_ratio": 0.8168490503084355, "profit_margin": 0.2529681112178841, "quarter": 3, "return_on_assets": 0.2014268990052919, "return_on_equity": 0.30460635638117656 }, { "asset_turnover_ratio": 0.7786994177363596, "current_ratio": 1.1531076170021006, "debt_to_equity_ratio": 0.8419871074683053, "profit_margin": 0.22804008116029925, "quarter": 4, "return_on_assets": 0.1775746784200772, "return_on_equity": 0.2777660510681679 } ], "income_statement": [ { "depreciation": 465187, "expenses": 7169465, "income_tax": 662582, "marketing_expense": 1303435, "net_income": 3251976, "net_profit": 2589394, "operational_expense": 3922998, "product_revenue": 2313380, "quarter": 1, "rd_expense": 1254763, "revenue": 10421441, "salaries_expense": 2417020, "service_revenue": 8108061 }, { "depreciation": 431534, "expenses": 7072909, "income_tax": 927113, "marketing_expense": 1285869, "net_income": 3273043, "net_profit": 2345930, "operational_expense": 3620202, "product_revenue": 3392275, "quarter": 2, "rd_expense": 1132799, "revenue": 10345952, "salaries_expense": 2859350, "service_revenue": 6953677 }, { "depreciation": 525763, "expenses": 6977655, "income_tax": 695117, "marketing_expense": 1209460, "net_income": 3293355, "net_profit": 2598238, "operational_expense": 3742820, "product_revenue": 2236506, "quarter": 3, "rd_expense": 1179694, "revenue": 10271010, "salaries_expense": 2322735, "service_revenue": 8034504 }, { "depreciation": 687178, "expenses": 6883683, "income_tax": 987692, "marketing_expense": 696000, "net_income": 3312928, "net_profit": 2325236, "operational_expense": 4248288, "product_revenue": 2909852, "quarter": 4, "rd_expense": 1259601, "revenue": 10196611, "salaries_expense": 2929829, "service_revenue": 7286759 } ], "market_conditions": { "gdp_growth": [ 0.005684996085789684, -0.0002714144366875691, 0.014058267637201081, 0.0031108000301920714 ], "inflation_rate": [ 0.0251307109591778, 0.021550859856265554, 0.021545139685916412, 0.02886664130866336 ], "interest_rate": [ 0.04732910177437093, 0.0519967323754343, 0.047783762824154745, 0.04258109259579347 ], "year": 1996 }, "random_event": { "description": "Fisher-Sutton Introduction of New Service in 1996", "impact": -0.01, "type": "Introduction of New Service" }, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 149129, "billable_hours_per_employee": 129, "client_concentration": 0.19, "client_retention_rate": 0.87, "employee_utilization_rate": 0.66, "gross_billings": 21760657, "net_revenue": 16768107, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 17614 }, { "average_project_size": 64435, "billable_hours_per_employee": 97, "client_concentration": 0.28, "client_retention_rate": 0.81, "employee_utilization_rate": 0.65, "gross_billings": 20670225, "net_revenue": 16594874, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 17432 }, { "average_project_size": 66103, "billable_hours_per_employee": 139, "client_concentration": 0.13, "client_retention_rate": 0.89, "employee_utilization_rate": 0.76, "gross_billings": 19235542, "net_revenue": 16423431, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 17252 }, { "average_project_size": 185069, "billable_hours_per_employee": 101, "client_concentration": 0.33, "client_retention_rate": 0.86, "employee_utilization_rate": 0.66, "gross_billings": 19665020, "net_revenue": 16253759, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 17073 } ], "balance_sheet": [ { "assets": 23005673, "current_assets": 11477523, "current_liabilities": 7943709, "equity": 14129685, "fixed_assets": 11528150, "liabilities": 13567283, "long_term_liabilities": 5623574, "quarter": 1 }, { "assets": 23499588, "current_assets": 9239376, "current_liabilities": 7804557, "equity": 14482529, "fixed_assets": 14260212, "liabilities": 13863148, "long_term_liabilities": 6058591, "quarter": 2 }, { "assets": 24004107, "current_assets": 8265731, "current_liabilities": 7048380, "equity": 14589055, "fixed_assets": 15738376, "liabilities": 14165464, "long_term_liabilities": 7117084, "quarter": 3 }, { "assets": 24519457, "current_assets": 7661731, "current_liabilities": 7102268, "equity": 14515209, "fixed_assets": 16857726, "liabilities": 14474374, "long_term_liabilities": 7372106, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -72990, "financing_cash_flow": -39747, "investing_cash_flow": -291867, "net_cash_flow": 5373204, "operating_cash_flow": 5668869, "quarter": 1 }, { "change_in_working_capital": 33802, "financing_cash_flow": -40175, "investing_cash_flow": -407659, "net_cash_flow": 5694096, "operating_cash_flow": 5719018, "quarter": 2 }, { "change_in_working_capital": 75919, "financing_cash_flow": 26536, "investing_cash_flow": -119558, "net_cash_flow": 5249964, "operating_cash_flow": 5427663, "quarter": 3 }, { "change_in_working_capital": -41506, "financing_cash_flow": -173390, "investing_cash_flow": -205177, "net_cash_flow": 5030035, "operating_cash_flow": 5263769, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7288683534709026, "current_ratio": 1.4448569301821101, "debt_to_equity_ratio": 0.9601971310754628, "profit_margin": 0.27977487261978945, "quarter": 1, "return_on_assets": 0.20391905074891745, "return_on_equity": 0.33201695579200813 }, { "asset_turnover_ratio": 0.7061772317029558, "current_ratio": 1.183843746672617, "debt_to_equity_ratio": 0.9572325385987489, "profit_margin": 0.2920232476606933, "quarter": 2, "return_on_assets": 0.20622016862593506, "return_on_equity": 0.33461621240323425 }, { "asset_turnover_ratio": 0.6841925425511559, "current_ratio": 1.172713588086908, "debt_to_equity_ratio": 0.9709651516153719, "profit_margin": 0.2892460168645638, "quarter": 3, "return_on_assets": 0.19789996770136045, "return_on_equity": 0.3256147845079753 }, { "asset_turnover_ratio": 0.6628922899883142, "current_ratio": 1.078772442830938, "debt_to_equity_ratio": 0.9971867439180517, "profit_margin": 0.27502105820567413, "quarter": 4, "return_on_assets": 0.1823093390689688, "return_on_equity": 0.3079615319352274 } ], "income_statement": [ { "depreciation": 977574, "expenses": 10534336, "income_tax": 1542476, "marketing_expense": 1477889, "net_income": 6233771, "net_profit": 4691295, "operational_expense": 5687684, "product_revenue": 3461241, "quarter": 1, "rd_expense": 1650312, "revenue": 16768107, "salaries_expense": 3328762, "service_revenue": 13306866 }, { "depreciation": 872929, "expenses": 10455868, "income_tax": 1292917, "marketing_expense": 1697979, "net_income": 6139006, "net_profit": 4846089, "operational_expense": 6621799, "product_revenue": 4081747, "quarter": 2, "rd_expense": 2085092, "revenue": 16594874, "salaries_expense": 4797896, "service_revenue": 12513127 }, { "depreciation": 677251, "expenses": 10377984, "income_tax": 1295035, "marketing_expense": 1916419, "net_income": 6045447, "net_profit": 4750412, "operational_expense": 7087866, "product_revenue": 4369420, "quarter": 3, "rd_expense": 1408027, "revenue": 16423431, "salaries_expense": 4124259, "service_revenue": 12054011 }, { "depreciation": 793643, "expenses": 10300681, "income_tax": 1482952, "marketing_expense": 1107939, "net_income": 5953078, "net_profit": 4470126, "operational_expense": 6592361, "product_revenue": 3595484, "quarter": 4, "rd_expense": 1744073, "revenue": 16253759, "salaries_expense": 4296914, "service_revenue": 12658275 } ], "market_conditions": { "gdp_growth": [ -0.008400717745736617, -0.012330122039262464, -0.003160228359416383, -0.014869909812183203 ], "inflation_rate": [ 0.032884042294370815, 0.02846720809889078, 0.0361750286328742, 0.03553017814814744 ], "interest_rate": [ 0.04859270769867638, 0.05155792073036787, 0.04696347984139888, 0.05030490436582673 ], "year": 1997 }, "random_event": null, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 81098, "billable_hours_per_employee": 83, "client_concentration": 0.12, "client_retention_rate": 0.79, "employee_utilization_rate": 0.77, "gross_billings": 14540812, "net_revenue": 12932185, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 13584 }, { "average_project_size": 126691, "billable_hours_per_employee": 96, "client_concentration": 0.15, "client_retention_rate": 0.66, "employee_utilization_rate": 0.66, "gross_billings": 16127702, "net_revenue": 13013709, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 13670 }, { "average_project_size": 168504, "billable_hours_per_employee": 144, "client_concentration": 0.27, "client_retention_rate": 0.8, "employee_utilization_rate": 0.68, "gross_billings": 16793698, "net_revenue": 13095746, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 13756 }, { "average_project_size": 93234, "billable_hours_per_employee": 81, "client_concentration": 0.36, "client_retention_rate": 0.89, "employee_utilization_rate": 0.61, "gross_billings": 16677308, "net_revenue": 13178302, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 13843 } ], "balance_sheet": [ { "assets": 18232233, "current_assets": 7040703, "current_liabilities": 5153239, "equity": 11054950, "fixed_assets": 11191530, "liabilities": 10675902, "long_term_liabilities": 5522663, "quarter": 1 }, { "assets": 18873707, "current_assets": 8257103, "current_liabilities": 6277311, "equity": 11284259, "fixed_assets": 10616604, "liabilities": 10825551, "long_term_liabilities": 4548240, "quarter": 2 }, { "assets": 19537750, "current_assets": 8132395, "current_liabilities": 4563485, "equity": 11995998, "fixed_assets": 11405355, "liabilities": 10977297, "long_term_liabilities": 6413812, "quarter": 3 }, { "assets": 20225156, "current_assets": 7449204, "current_liabilities": 5709266, "equity": 12557498, "fixed_assets": 12775952, "liabilities": 11131171, "long_term_liabilities": 5421905, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 82072, "financing_cash_flow": 114614, "investing_cash_flow": -490218, "net_cash_flow": 3940521, "operating_cash_flow": 4172372, "quarter": 1 }, { "change_in_working_capital": -3918, "financing_cash_flow": -130221, "investing_cash_flow": -146456, "net_cash_flow": 3450488, "operating_cash_flow": 3993279, "quarter": 2 }, { "change_in_working_capital": 95851, "financing_cash_flow": 96202, "investing_cash_flow": -304814, "net_cash_flow": 3764844, "operating_cash_flow": 4122800, "quarter": 3 }, { "change_in_working_capital": -72565, "financing_cash_flow": 129466, "investing_cash_flow": -107232, "net_cash_flow": 3497160, "operating_cash_flow": 3983386, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7093034078711039, "current_ratio": 1.366267506707917, "debt_to_equity_ratio": 0.9657123731902904, "profit_margin": 0.2705357988615226, "quarter": 1, "return_on_assets": 0.1918919640836095, "return_on_equity": 0.3164753345786277 }, { "asset_turnover_ratio": 0.6895152605685783, "current_ratio": 1.3153885477396292, "debt_to_equity_ratio": 0.9593497455171845, "profit_margin": 0.24866876921867548, "quarter": 2, "return_on_assets": 0.17146091120308268, "return_on_equity": 0.2867802839335751 }, { "asset_turnover_ratio": 0.6702791263067651, "current_ratio": 1.78205801048979, "debt_to_equity_ratio": 0.9150799291563737, "profit_margin": 0.26234053409404856, "quarter": 3, "return_on_assets": 0.17584138398740898, "return_on_equity": 0.2863909280411684 }, { "asset_turnover_ratio": 0.6515797455406525, "current_ratio": 1.3047568636668883, "debt_to_equity_ratio": 0.8864163068152588, "profit_margin": 0.2628193677759092, "quarter": 4, "return_on_assets": 0.17124777677858208, "return_on_equity": 0.27581234733224724 } ], "income_statement": [ { "depreciation": 673753, "expenses": 8364650, "income_tax": 1068916, "marketing_expense": 1196248, "net_income": 4567535, "net_profit": 3498619, "operational_expense": 5054047, "product_revenue": 5051411, "quarter": 1, "rd_expense": 1188167, "revenue": 12932185, "salaries_expense": 2598468, "service_revenue": 7880774 }, { "depreciation": 757176, "expenses": 8409916, "income_tax": 1367690, "marketing_expense": 1330895, "net_income": 4603793, "net_profit": 3236103, "operational_expense": 5314598, "product_revenue": 4741923, "quarter": 2, "rd_expense": 1350659, "revenue": 13013709, "salaries_expense": 3111724, "service_revenue": 8271786 }, { "depreciation": 687255, "expenses": 8455427, "income_tax": 1204774, "marketing_expense": 1185329, "net_income": 4640319, "net_profit": 3435545, "operational_expense": 5321393, "product_revenue": 2826504, "quarter": 3, "rd_expense": 1526049, "revenue": 13095746, "salaries_expense": 2721671, "service_revenue": 10269242 }, { "depreciation": 519873, "expenses": 8501185, "income_tax": 1213604, "marketing_expense": 914314, "net_income": 4677117, "net_profit": 3463513, "operational_expense": 5678093, "product_revenue": 4252009, "quarter": 4, "rd_expense": 1215574, "revenue": 13178302, "salaries_expense": 3132645, "service_revenue": 8926293 } ], "market_conditions": { "gdp_growth": [ 0.00413358338125326, -0.003030233828030795, -0.0034279250434994385, 0.006182527576499666 ], "inflation_rate": [ 0.039435139936861936, 0.038620940957918515, 0.034110487263512845, 0.03549968526598908 ], "interest_rate": [ 0.05130679729986467, 0.04797737654764375, 0.050364267057723185, 0.052113916859557956 ], "year": 1998 }, "random_event": null, "year": 1998 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Poor", "founding_year": 1993, "industry": "Advertising", "location": "Lake Shawnfurt", "name": "Salinas-Carter", "num_employees": 849, "region": "Asia-Pacific", "revenue_size": "Large", "website": "www.salinas-carter.com" }

[ { "advertising_kpis": [ { "average_project_size": 138691, "billable_hours_per_employee": 138, "client_concentration": 0.37, "client_retention_rate": 0.68, "employee_utilization_rate": 0.7, "gross_billings": 112739665, "net_revenue": 88837612, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 104638 }, { "average_project_size": 76257, "billable_hours_per_employee": 121, "client_concentration": 0.28, "client_retention_rate": 0.65, "employee_utilization_rate": 0.73, "gross_billings": 107079917, "net_revenue": 88403555, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 104127 }, { "average_project_size": 149519, "billable_hours_per_employee": 128, "client_concentration": 0.25, "client_retention_rate": 0.87, "employee_utilization_rate": 0.67, "gross_billings": 104053191, "net_revenue": 87971619, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 103618 }, { "average_project_size": 174118, "billable_hours_per_employee": 112, "client_concentration": 0.21, "client_retention_rate": 0.81, "employee_utilization_rate": 0.65, "gross_billings": 104399080, "net_revenue": 87541794, "new_client_acquisition": 4, "organic_growth": 0.15, "quarter": 4, "revenue_per_employee": 103112 } ], "balance_sheet": [ { "assets": 90567334, "current_assets": 45186853, "current_liabilities": 19439251, "equity": 72950674, "fixed_assets": 45380481, "liabilities": 36374199, "long_term_liabilities": 16934948, "quarter": 1 }, { "assets": 92155484, "current_assets": 28218754, "current_liabilities": 15759369, "equity": 72415575, "fixed_assets": 63936730, "liabilities": 37174000, "long_term_liabilities": 21414631, "quarter": 2 }, { "assets": 93771484, "current_assets": 28700807, "current_liabilities": 17348135, "equity": 73686676, "fixed_assets": 65070677, "liabilities": 37991388, "long_term_liabilities": 20643253, "quarter": 3 }, { "assets": 95415821, "current_assets": 37617882, "current_liabilities": 18163199, "equity": 73492658, "fixed_assets": 57797939, "liabilities": 38826748, "long_term_liabilities": 20663549, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -24938, "financing_cash_flow": 138630, "investing_cash_flow": -134598, "net_cash_flow": 22113563, "operating_cash_flow": 22534150, "quarter": 1 }, { "change_in_working_capital": -35933, "financing_cash_flow": -2277, "investing_cash_flow": -369743, "net_cash_flow": 20484838, "operating_cash_flow": 20650867, "quarter": 2 }, { "change_in_working_capital": 23584, "financing_cash_flow": 82302, "investing_cash_flow": -410916, "net_cash_flow": 21953177, "operating_cash_flow": 22283459, "quarter": 3 }, { "change_in_working_capital": -30542, "financing_cash_flow": 63844, "investing_cash_flow": -153316, "net_cash_flow": 21387920, "operating_cash_flow": 21703550, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9809012596086797, "current_ratio": 2.3245161554835625, "debt_to_equity_ratio": 0.49861361116416825, "profit_margin": 0.21114411540013028, "quarter": 1, "return_on_assets": 0.20711152875494823, "return_on_equity": 0.2571263289493391 }, { "asset_turnover_ratio": 0.9592869698345895, "current_ratio": 1.7906017683829853, "debt_to_equity_ratio": 0.5133426062003926, "profit_margin": 0.1972102931833454, "quarter": 2, "return_on_assets": 0.1891812645680424, "return_on_equity": 0.2407505705782216 }, { "asset_turnover_ratio": 0.9381489472855096, "current_ratio": 1.654403023725605, "debt_to_equity_ratio": 0.5155801572593667, "profit_margin": 0.20354951066661625, "quarter": 3, "return_on_assets": 0.19095975915236663, "return_on_equity": 0.24300974032266023 }, { "asset_turnover_ratio": 0.9174767148940636, "current_ratio": 2.071104434852032, "debt_to_equity_ratio": 0.5283078481118482, "profit_margin": 0.19309159919660773, "quarter": 4, "return_on_assets": 0.17715704610454486, "return_on_equity": 0.23000372363726457 } ], "income_statement": [ { "depreciation": 3776611, "expenses": 64202211, "income_tax": 5877862, "marketing_expense": 12449561, "net_income": 24635401, "net_profit": 18757539, "operational_expense": 35087012, "product_revenue": 29769226, "quarter": 1, "rd_expense": 9576029, "revenue": 88837612, "salaries_expense": 29627702, "service_revenue": 59068386 }, { "depreciation": 3216776, "expenses": 64212923, "income_tax": 6756541, "marketing_expense": 11105637, "net_income": 24190632, "net_profit": 17434091, "operational_expense": 43386856, "product_revenue": 26160450, "quarter": 2, "rd_expense": 9897462, "revenue": 88403555, "salaries_expense": 27265684, "service_revenue": 62243105 }, { "depreciation": 4376879, "expenses": 64223637, "income_tax": 5841402, "marketing_expense": 6850722, "net_income": 23747982, "net_profit": 17906580, "operational_expense": 33585482, "product_revenue": 35042188, "quarter": 3, "rd_expense": 7263185, "revenue": 87971619, "salaries_expense": 30726218, "service_revenue": 52929431 }, { "depreciation": 4799965, "expenses": 64234352, "income_tax": 6403857, "marketing_expense": 9517344, "net_income": 23307442, "net_profit": 16903585, "operational_expense": 38172460, "product_revenue": 29542474, "quarter": 4, "rd_expense": 7845660, "revenue": 87541794, "salaries_expense": 31349858, "service_revenue": 57999320 } ], "market_conditions": { "gdp_growth": [ 0.05071390511188714, 0.05051929653969187, 0.056198421928917594, 0.06488396116763431 ], "inflation_rate": [ 0.012812782756562304, 0.013144575832307583, 0.006372304324161247, 0.011098621905528233 ], "interest_rate": [ 0.01509678953617978, 0.01575031435927842, 0.01724265370531325, 0.016724431303884915 ], "year": 1993 }, "random_event": null, "year": 1993 }, { "advertising_kpis": [ { "average_project_size": 149739, "billable_hours_per_employee": 155, "client_concentration": 0.38, "client_retention_rate": 0.72, "employee_utilization_rate": 0.68, "gross_billings": 105224437, "net_revenue": 87519392, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 103085 }, { "average_project_size": 50901, "billable_hours_per_employee": 144, "client_concentration": 0.13, "client_retention_rate": 0.81, "employee_utilization_rate": 0.66, "gross_billings": 100272955, "net_revenue": 87998042, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 103649 }, { "average_project_size": 199802, "billable_hours_per_employee": 89, "client_concentration": 0.19, "client_retention_rate": 0.75, "employee_utilization_rate": 0.61, "gross_billings": 111817916, "net_revenue": 88479309, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 104216 }, { "average_project_size": 60728, "billable_hours_per_employee": 141, "client_concentration": 0.22, "client_retention_rate": 0.63, "employee_utilization_rate": 0.74, "gross_billings": 100402627, "net_revenue": 88963209, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 104786 } ], "balance_sheet": [ { "assets": 127634764, "current_assets": 48496625, "current_liabilities": 34337325, "equity": 80399487, "fixed_assets": 79138139, "liabilities": 69729587, "long_term_liabilities": 35392262, "quarter": 1 }, { "assets": 130771627, "current_assets": 50339304, "current_liabilities": 35185786, "equity": 84212647, "fixed_assets": 80432323, "liabilities": 71012942, "long_term_liabilities": 35827156, "quarter": 2 }, { "assets": 133985584, "current_assets": 58703690, "current_liabilities": 35630741, "equity": 85884337, "fixed_assets": 75281894, "liabilities": 72319916, "long_term_liabilities": 36689175, "quarter": 3 }, { "assets": 137278530, "current_assets": 63329683, "current_liabilities": 37914313, "equity": 86527258, "fixed_assets": 73948847, "liabilities": 73650944, "long_term_liabilities": 35736631, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 4809, "financing_cash_flow": 172570, "investing_cash_flow": -262243, "net_cash_flow": 25623993, "operating_cash_flow": 25906603, "quarter": 1 }, { "change_in_working_capital": 38848, "financing_cash_flow": 143820, "investing_cash_flow": -362658, "net_cash_flow": 28524746, "operating_cash_flow": 28716634, "quarter": 2 }, { "change_in_working_capital": 65521, "financing_cash_flow": 53302, "investing_cash_flow": -366274, "net_cash_flow": 29369883, "operating_cash_flow": 29573757, "quarter": 3 }, { "change_in_working_capital": 81948, "financing_cash_flow": 63963, "investing_cash_flow": -316261, "net_cash_flow": 26728954, "operating_cash_flow": 26926460, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6857018359042055, "current_ratio": 1.4123588543953263, "debt_to_equity_ratio": 0.8672889542193223, "profit_margin": 0.2570208668725669, "quarter": 1, "return_on_assets": 0.17623968028020956, "return_on_equity": 0.2797817602990427 }, { "asset_turnover_ratio": 0.672913872976437, "current_ratio": 1.4306715785743709, "debt_to_equity_ratio": 0.8432574503922196, "profit_margin": 0.27789211491773874, "quarter": 2, "return_on_assets": 0.18699745931890868, "return_on_equity": 0.2903834859863745 }, { "asset_turnover_ratio": 0.6603643941276548, "current_ratio": 1.6475573718772787, "debt_to_equity_ratio": 0.8420617603417023, "profit_margin": 0.27372127194166945, "quarter": 3, "return_on_assets": 0.1807557819056116, "return_on_equity": 0.28199168609754766 }, { "asset_turnover_ratio": 0.6480489629368846, "current_ratio": 1.6703370835177733, "debt_to_equity_ratio": 0.8511877725282824, "profit_margin": 0.25740609244434964, "quarter": 4, "return_on_assets": 0.16681175126219663, "return_on_equity": 0.2646526947612277 } ], "income_statement": [ { "depreciation": 3412293, "expenses": 55838370, "income_tax": 9186712, "marketing_expense": 9101657, "net_income": 31681022, "net_profit": 22494310, "operational_expense": 38521181, "product_revenue": 21893500, "quarter": 1, "rd_expense": 5869022, "revenue": 87519392, "salaries_expense": 24673685, "service_revenue": 65625892 }, { "depreciation": 4262672, "expenses": 56050451, "income_tax": 7493629, "marketing_expense": 10454790, "net_income": 31947591, "net_profit": 24453962, "operational_expense": 33519023, "product_revenue": 34190726, "quarter": 2, "rd_expense": 6801215, "revenue": 87998042, "salaries_expense": 20647433, "service_revenue": 53807316 }, { "depreciation": 5355088, "expenses": 56263337, "income_tax": 7997303, "marketing_expense": 8522618, "net_income": 32215972, "net_profit": 24218669, "operational_expense": 30082480, "product_revenue": 30252199, "quarter": 3, "rd_expense": 9431664, "revenue": 88479309, "salaries_expense": 25146290, "service_revenue": 58227110 }, { "depreciation": 4026788, "expenses": 56477033, "income_tax": 9586504, "marketing_expense": 6423211, "net_income": 32486176, "net_profit": 22899672, "operational_expense": 29804919, "product_revenue": 19691794, "quarter": 4, "rd_expense": 9537105, "revenue": 88963209, "salaries_expense": 25456746, "service_revenue": 69271415 } ], "market_conditions": { "gdp_growth": [ 0.03726781983188517, 0.03658167413363904, 0.04379910159266919, 0.034260110744443587 ], "inflation_rate": [ 0.007677044223211143, 0.01135423943999304, 0.009615688033366914, 0.008083542910784204 ], "interest_rate": [ 0.016415260105896813, 0.01226204145165149, 0.019377813902496616, 0.016627412058670535 ], "year": 1994 }, "random_event": null, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 176898, "billable_hours_per_employee": 118, "client_concentration": 0.18, "client_retention_rate": 0.71, "employee_utilization_rate": 0.69, "gross_billings": 111640423, "net_revenue": 98415413, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 115919 }, { "average_project_size": 149439, "billable_hours_per_employee": 138, "client_concentration": 0.29, "client_retention_rate": 0.62, "employee_utilization_rate": 0.7, "gross_billings": 112670662, "net_revenue": 96679929, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 113875 }, { "average_project_size": 167998, "billable_hours_per_employee": 89, "client_concentration": 0.24, "client_retention_rate": 0.78, "employee_utilization_rate": 0.67, "gross_billings": 107196012, "net_revenue": 94975049, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 111867 }, { "average_project_size": 81115, "billable_hours_per_employee": 104, "client_concentration": 0.38, "client_retention_rate": 0.73, "employee_utilization_rate": 0.7, "gross_billings": 114292127, "net_revenue": 93300233, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 109894 } ], "balance_sheet": [ { "assets": 106201299, "current_assets": 35206776, "current_liabilities": 29926551, "equity": 81731258, "fixed_assets": 70994523, "liabilities": 51891298, "long_term_liabilities": 21964747, "quarter": 1 }, { "assets": 108819019, "current_assets": 49710098, "current_liabilities": 28084535, "equity": 84961817, "fixed_assets": 59108921, "liabilities": 52913084, "long_term_liabilities": 24828549, "quarter": 2 }, { "assets": 111501262, "current_assets": 35961707, "current_liabilities": 27233253, "equity": 85510806, "fixed_assets": 75539555, "liabilities": 53954990, "long_term_liabilities": 26721737, "quarter": 3 }, { "assets": 114249618, "current_assets": 57012152, "current_liabilities": 23469263, "equity": 86333028, "fixed_assets": 57237466, "liabilities": 55017412, "long_term_liabilities": 31548149, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 2936, "financing_cash_flow": 160136, "investing_cash_flow": -250800, "net_cash_flow": 30942160, "operating_cash_flow": 31327988, "quarter": 1 }, { "change_in_working_capital": -5773, "financing_cash_flow": 170646, "investing_cash_flow": -254694, "net_cash_flow": 33010252, "operating_cash_flow": 33254582, "quarter": 2 }, { "change_in_working_capital": 28002, "financing_cash_flow": -161686, "investing_cash_flow": -466703, "net_cash_flow": 32057923, "operating_cash_flow": 32282923, "quarter": 3 }, { "change_in_working_capital": 78747, "financing_cash_flow": 110591, "investing_cash_flow": -232424, "net_cash_flow": 30286540, "operating_cash_flow": 30551354, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9266874692370759, "current_ratio": 1.1764394767709785, "debt_to_equity_ratio": 0.634901496316134, "profit_margin": 0.2786276678024, "quarter": 1, "return_on_assets": 0.25820076833523475, "return_on_equity": 0.3355051380709202 }, { "asset_turnover_ratio": 0.8884469818644478, "current_ratio": 1.7700167725760814, "debt_to_equity_ratio": 0.6227866336709819, "profit_margin": 0.3005368570347212, "quarter": 2, "return_on_assets": 0.2670110635715251, "return_on_equity": 0.34198753070452814 }, { "asset_turnover_ratio": 0.8517845206092824, "current_ratio": 1.320507212267297, "debt_to_equity_ratio": 0.6309727685177006, "profit_margin": 0.2944408483537608, "quarter": 3, "return_on_assets": 0.25080015686279855, "return_on_equity": 0.32702924119321247 }, { "asset_turnover_ratio": 0.8166349667794951, "current_ratio": 2.4292263459657852, "debt_to_equity_ratio": 0.6372695742815832, "profit_margin": 0.29046896378061565, "quarter": 4, "return_on_assets": 0.2372071125874574, "return_on_equity": 0.31391024533507617 } ], "income_statement": [ { "depreciation": 3906731, "expenses": 59998515, "income_tax": 10995641, "marketing_expense": 11882732, "net_income": 38416898, "net_profit": 27421257, "operational_expense": 41436915, "product_revenue": 35311433, "quarter": 1, "rd_expense": 6206068, "revenue": 98415413, "salaries_expense": 23123673, "service_revenue": 63103980 }, { "depreciation": 4198700, "expenses": 59389874, "income_tax": 8234173, "marketing_expense": 9770759, "net_income": 37290055, "net_profit": 29055882, "operational_expense": 37766699, "product_revenue": 29046669, "quarter": 2, "rd_expense": 7802704, "revenue": 96679929, "salaries_expense": 29688529, "service_revenue": 67633260 }, { "depreciation": 4318389, "expenses": 58787409, "income_tax": 8223106, "marketing_expense": 9110996, "net_income": 36187640, "net_profit": 27964534, "operational_expense": 35397038, "product_revenue": 31354957, "quarter": 3, "rd_expense": 5931579, "revenue": 94975049, "salaries_expense": 21230493, "service_revenue": 63620092 }, { "depreciation": 3450532, "expenses": 58191054, "income_tax": 8008357, "marketing_expense": 8157531, "net_income": 35109179, "net_profit": 27100822, "operational_expense": 31774095, "product_revenue": 26374268, "quarter": 4, "rd_expense": 11269828, "revenue": 93300233, "salaries_expense": 18017674, "service_revenue": 66925965 } ], "market_conditions": { "gdp_growth": [ 0.05289328833286879, 0.06205389864709375, 0.06099739022468889, 0.05982936552691695 ], "inflation_rate": [ 0.0025516498582624364, 0.009649863009384864, 0.008705136801701204, 0.004924283705836719 ], "interest_rate": [ 0.007128178738962322, 0.009227924884916715, 0.012993610186777877, 0.016373300846642052 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 188213, "billable_hours_per_employee": 127, "client_concentration": 0.17, "client_retention_rate": 0.75, "employee_utilization_rate": 0.73, "gross_billings": 78384998, "net_revenue": 63330514, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 74594 }, { "average_project_size": 56408, "billable_hours_per_employee": 97, "client_concentration": 0.39, "client_retention_rate": 0.71, "employee_utilization_rate": 0.78, "gross_billings": 70959071, "net_revenue": 63055374, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 74270 }, { "average_project_size": 51771, "billable_hours_per_employee": 108, "client_concentration": 0.3, "client_retention_rate": 0.84, "employee_utilization_rate": 0.77, "gross_billings": 77860969, "net_revenue": 62781429, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 73948 }, { "average_project_size": 146782, "billable_hours_per_employee": 106, "client_concentration": 0.19, "client_retention_rate": 0.67, "employee_utilization_rate": 0.76, "gross_billings": 75677348, "net_revenue": 62508675, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 73626 } ], "balance_sheet": [ { "assets": 92557037, "current_assets": 36236345, "current_liabilities": 27660882, "equity": 54934013, "fixed_assets": 56320692, "liabilities": 51124112, "long_term_liabilities": 23463230, "quarter": 1 }, { "assets": 94873551, "current_assets": 29763906, "current_liabilities": 22907348, "equity": 57327380, "fixed_assets": 65109645, "liabilities": 52450741, "long_term_liabilities": 29543393, "quarter": 2 }, { "assets": 97248043, "current_assets": 32962811, "current_liabilities": 21751581, "equity": 58119732, "fixed_assets": 64285232, "liabilities": 53811794, "long_term_liabilities": 32060213, "quarter": 3 }, { "assets": 99681964, "current_assets": 30971655, "current_liabilities": 23092294, "equity": 59993710, "fixed_assets": 68710309, "liabilities": 55208165, "long_term_liabilities": 32115871, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -71533, "financing_cash_flow": 132278, "investing_cash_flow": -461714, "net_cash_flow": 15692294, "operating_cash_flow": 16111797, "quarter": 1 }, { "change_in_working_capital": -29584, "financing_cash_flow": -179965, "investing_cash_flow": -400150, "net_cash_flow": 18920820, "operating_cash_flow": 18857811, "quarter": 2 }, { "change_in_working_capital": -16732, "financing_cash_flow": 139181, "investing_cash_flow": -147408, "net_cash_flow": 17689532, "operating_cash_flow": 17808110, "quarter": 3 }, { "change_in_working_capital": -29834, "financing_cash_flow": -82620, "investing_cash_flow": -333157, "net_cash_flow": 18123117, "operating_cash_flow": 18029274, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6842322966756164, "current_ratio": 1.310021314577026, "debt_to_equity_ratio": 0.930645864157057, "profit_margin": 0.21318456376337006, "quarter": 1, "return_on_assets": 0.14586776367960008, "return_on_equity": 0.24576919221248228 }, { "asset_turnover_ratio": 0.6646254233701023, "current_ratio": 1.2993169702577532, "debt_to_equity_ratio": 0.9149335099563245, "profit_margin": 0.23637271582910602, "quarter": 2, "return_on_assets": 0.15709931633106047, "return_on_equity": 0.2599904269129341 }, { "asset_turnover_ratio": 0.6455803845841915, "current_ratio": 1.515421384771985, "debt_to_equity_ratio": 0.9258782198100982, "profit_margin": 0.23388258652092803, "quarter": 3, "return_on_assets": 0.15099001015372618, "return_on_equity": 0.25264195987689686 }, { "asset_turnover_ratio": 0.6270810936269273, "current_ratio": 1.3412117046491787, "debt_to_equity_ratio": 0.9202325543794507, "profit_margin": 0.2482841141649539, "quarter": 4, "return_on_assets": 0.15569427384075218, "return_on_equity": 0.25869230290975503 } ], "income_statement": [ { "depreciation": 2610709, "expenses": 44048571, "income_tax": 5780855, "marketing_expense": 7594040, "net_income": 19281943, "net_profit": 13501088, "operational_expense": 28022876, "product_revenue": 21774658, "quarter": 1, "rd_expense": 7142127, "revenue": 63330514, "salaries_expense": 13909067, "service_revenue": 41555856 }, { "depreciation": 3953241, "expenses": 43645691, "income_tax": 4505113, "marketing_expense": 6133370, "net_income": 19409683, "net_profit": 14904570, "operational_expense": 24087095, "product_revenue": 21326257, "quarter": 2, "rd_expense": 6648705, "revenue": 63055374, "salaries_expense": 14818924, "service_revenue": 41729117 }, { "depreciation": 3124627, "expenses": 43246496, "income_tax": 4851450, "marketing_expense": 7375658, "net_income": 19534933, "net_profit": 14683483, "operational_expense": 24784693, "product_revenue": 18787576, "quarter": 3, "rd_expense": 6300288, "revenue": 62781429, "salaries_expense": 15950145, "service_revenue": 43993853 }, { "depreciation": 2509363, "expenses": 42850952, "income_tax": 4137812, "marketing_expense": 8322962, "net_income": 19657723, "net_profit": 15519911, "operational_expense": 23892451, "product_revenue": 23566984, "quarter": 4, "rd_expense": 5354912, "revenue": 62508675, "salaries_expense": 17040192, "service_revenue": 38941691 } ], "market_conditions": { "gdp_growth": [ 0.03655085031417935, 0.031650049967991464, 0.03336434078842114, 0.03157031063843181 ], "inflation_rate": [ 0.004258271861743388, 0.004104285120521443, 0.011589982680118613, 0.011829651290560829 ], "interest_rate": [ 0.012655771122372577, 0.011103574162279613, 0.018088695796490917, 0.019200754627681896 ], "year": 1996 }, "random_event": { "description": "Salinas-Carter New Ad Campaign Launch in 1996", "impact": 0, "type": "New Ad Campaign Launch" }, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 110617, "billable_hours_per_employee": 139, "client_concentration": 0.21, "client_retention_rate": 0.77, "employee_utilization_rate": 0.7, "gross_billings": 59550538, "net_revenue": 47989379, "new_client_acquisition": 3, "organic_growth": -0.05, "quarter": 1, "revenue_per_employee": 56525 }, { "average_project_size": 152620, "billable_hours_per_employee": 148, "client_concentration": 0.23, "client_retention_rate": 0.76, "employee_utilization_rate": 0.74, "gross_billings": 59292316, "net_revenue": 47992132, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 56528 }, { "average_project_size": 197831, "billable_hours_per_employee": 82, "client_concentration": 0.25, "client_retention_rate": 0.84, "employee_utilization_rate": 0.67, "gross_billings": 62255919, "net_revenue": 47994886, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 56531 }, { "average_project_size": 97050, "billable_hours_per_employee": 131, "client_concentration": 0.24, "client_retention_rate": 0.78, "employee_utilization_rate": 0.72, "gross_billings": 57219311, "net_revenue": 47997640, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 56534 } ], "balance_sheet": [ { "assets": 58629063, "current_assets": 19806414, "current_liabilities": 12558474, "equity": 42356020, "fixed_assets": 38822649, "liabilities": 28256046, "long_term_liabilities": 15697572, "quarter": 1 }, { "assets": 59814695, "current_assets": 27558477, "current_liabilities": 12122004, "equity": 42801472, "fixed_assets": 32256218, "liabilities": 28838761, "long_term_liabilities": 16716757, "quarter": 2 }, { "assets": 61024304, "current_assets": 30110483, "current_liabilities": 12284014, "equity": 43662663, "fixed_assets": 30913821, "liabilities": 29433493, "long_term_liabilities": 17149479, "quarter": 3 }, { "assets": 62258374, "current_assets": 30650311, "current_liabilities": 14800236, "equity": 44542572, "fixed_assets": 31608063, "liabilities": 30040491, "long_term_liabilities": 15240255, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 69644, "financing_cash_flow": 105729, "investing_cash_flow": -309089, "net_cash_flow": 14208546, "operating_cash_flow": 14477723, "quarter": 1 }, { "change_in_working_capital": 33427, "financing_cash_flow": 91782, "investing_cash_flow": -410884, "net_cash_flow": 13792991, "operating_cash_flow": 14340744, "quarter": 2 }, { "change_in_working_capital": 56229, "financing_cash_flow": 132682, "investing_cash_flow": -398890, "net_cash_flow": 13667587, "operating_cash_flow": 13995384, "quarter": 3 }, { "change_in_working_capital": -18162, "financing_cash_flow": -73228, "investing_cash_flow": -190006, "net_cash_flow": 14650845, "operating_cash_flow": 15201376, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8185254299561294, "current_ratio": 1.5771354067381116, "debt_to_equity_ratio": 0.6671081466105645, "profit_margin": 0.249701147414306, "quarter": 1, "return_on_assets": 0.20438673904783367, "return_on_equity": 0.28291144918715216 }, { "asset_turnover_ratio": 0.8023468480446151, "current_ratio": 2.2734258295905527, "debt_to_equity_ratio": 0.6737796541203069, "profit_margin": 0.24640576501164815, "quarter": 2, "return_on_assets": 0.197702888897118, "return_on_equity": 0.276288114576994 }, { "asset_turnover_ratio": 0.7864880523668079, "current_ratio": 2.451192501083115, "debt_to_equity_ratio": 0.6741112652702836, "profit_margin": 0.2515237144224074, "quarter": 3, "return_on_assets": 0.1978203962801444, "return_on_equity": 0.2764799755800511 }, { "asset_turnover_ratio": 0.7709427168785359, "current_ratio": 2.070933936458851, "debt_to_equity_ratio": 0.6744220113737482, "profit_margin": 0.25677697903480257, "quarter": 4, "return_on_assets": 0.19796034184895353, "return_on_equity": 0.27669459680056196 } ], "income_statement": [ { "depreciation": 2494720, "expenses": 31169851, "income_tax": 4836525, "marketing_expense": 5322023, "net_income": 16819528, "net_profit": 11983003, "operational_expense": 18730399, "product_revenue": 18018060, "quarter": 1, "rd_expense": 3894409, "revenue": 47989379, "salaries_expense": 13801679, "service_revenue": 29971319 }, { "depreciation": 2515206, "expenses": 31418749, "income_tax": 4747845, "marketing_expense": 3666997, "net_income": 16573383, "net_profit": 11825538, "operational_expense": 17954873, "product_revenue": 14616801, "quarter": 2, "rd_expense": 4916056, "revenue": 47992132, "salaries_expense": 9799275, "service_revenue": 33375331 }, { "depreciation": 1923532, "expenses": 31669635, "income_tax": 4253399, "marketing_expense": 6114799, "net_income": 16325251, "net_profit": 12071852, "operational_expense": 18317054, "product_revenue": 13370417, "quarter": 3, "rd_expense": 5783654, "revenue": 47994886, "salaries_expense": 13280377, "service_revenue": 34624469 }, { "depreciation": 2876687, "expenses": 31922525, "income_tax": 3750426, "marketing_expense": 3460159, "net_income": 16075115, "net_profit": 12324689, "operational_expense": 18103734, "product_revenue": 13707721, "quarter": 4, "rd_expense": 3358763, "revenue": 47997640, "salaries_expense": 10336045, "service_revenue": 34289919 } ], "market_conditions": { "gdp_growth": [ 0.05274941036066076, 0.06831972798200904, 0.06263580610872761, 0.0613845828301703 ], "inflation_rate": [ 0.006874099508131275, 0.009684678250732305, 0.0096671777637648, 0.008289090785070168 ], "interest_rate": [ 0.014699159472018181, 0.022173514055790308, 0.01733682129814308, 0.01758512969045988 ], "year": 1997 }, "random_event": null, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 124297, "billable_hours_per_employee": 129, "client_concentration": 0.24, "client_retention_rate": 0.6, "employee_utilization_rate": 0.67, "gross_billings": 80792607, "net_revenue": 64661894, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 76162 }, { "average_project_size": 190660, "billable_hours_per_employee": 121, "client_concentration": 0.38, "client_retention_rate": 0.8, "employee_utilization_rate": 0.66, "gross_billings": 83671293, "net_revenue": 64625699, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 76120 }, { "average_project_size": 93184, "billable_hours_per_employee": 111, "client_concentration": 0.4, "client_retention_rate": 0.87, "employee_utilization_rate": 0.79, "gross_billings": 79697485, "net_revenue": 64589525, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 76077 }, { "average_project_size": 187954, "billable_hours_per_employee": 121, "client_concentration": 0.21, "client_retention_rate": 0.84, "employee_utilization_rate": 0.76, "gross_billings": 74732626, "net_revenue": 64553371, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 76035 } ], "balance_sheet": [ { "assets": 73343524, "current_assets": 25418856, "current_liabilities": 23367357, "equity": 46795506, "fixed_assets": 47924668, "liabilities": 40794340, "long_term_liabilities": 17426983, "quarter": 1 }, { "assets": 75116138, "current_assets": 36427937, "current_liabilities": 19085231, "equity": 49285120, "fixed_assets": 38688201, "liabilities": 41199657, "long_term_liabilities": 22114426, "quarter": 2 }, { "assets": 76931593, "current_assets": 25884614, "current_liabilities": 22513060, "equity": 51189820, "fixed_assets": 51046979, "liabilities": 41609000, "long_term_liabilities": 19095940, "quarter": 3 }, { "assets": 78790925, "current_assets": 25109094, "current_liabilities": 24801665, "equity": 51684913, "fixed_assets": 53681831, "liabilities": 42022410, "long_term_liabilities": 17220745, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -60897, "financing_cash_flow": 88543, "investing_cash_flow": -186054, "net_cash_flow": 16944166, "operating_cash_flow": 17294484, "quarter": 1 }, { "change_in_working_capital": 12613, "financing_cash_flow": 19213, "investing_cash_flow": -302471, "net_cash_flow": 18416431, "operating_cash_flow": 18975149, "quarter": 2 }, { "change_in_working_capital": 43025, "financing_cash_flow": -141247, "investing_cash_flow": -249386, "net_cash_flow": 19518885, "operating_cash_flow": 19943240, "quarter": 3 }, { "change_in_working_capital": -78188, "financing_cash_flow": 4845, "investing_cash_flow": -488992, "net_cash_flow": 16980571, "operating_cash_flow": 17302488, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8816305854079223, "current_ratio": 1.0877933691859119, "debt_to_equity_ratio": 0.8717576427103919, "profit_margin": 0.2203202089935689, "quarter": 1, "return_on_assets": 0.19424103483219596, "return_on_equity": 0.30443782358075155 }, { "asset_turnover_ratio": 0.8603437386517395, "current_ratio": 1.9086977254820756, "debt_to_equity_ratio": 0.8359451493675981, "profit_margin": 0.2378100235325888, "quarter": 2, "return_on_assets": 0.2045983647348856, "return_on_equity": 0.31183121802280284 }, { "asset_turnover_ratio": 0.839570876947784, "current_ratio": 1.1497599171325443, "debt_to_equity_ratio": 0.8128373961854134, "profit_margin": 0.24566254357808018, "quarter": 3, "return_on_assets": 0.206251117145072, "return_on_equity": 0.30996840778107837 }, { "asset_turnover_ratio": 0.8192995703502656, "current_ratio": 1.0123954984473824, "debt_to_equity_ratio": 0.8130498352585018, "profit_margin": 0.23107078327481922, "quarter": 4, "return_on_assets": 0.18931619345755873, "return_on_equity": 0.2886025560302288 } ], "income_statement": [ { "depreciation": 3048162, "expenses": 44926755, "income_tax": 5488817, "marketing_expense": 8890628, "net_income": 19735139, "net_profit": 14246322, "operational_expense": 22638462, "product_revenue": 19713615, "quarter": 1, "rd_expense": 5262161, "revenue": 64661894, "salaries_expense": 21319965, "service_revenue": 44948279 }, { "depreciation": 3606510, "expenses": 44834120, "income_tax": 4422940, "marketing_expense": 6283509, "net_income": 19791579, "net_profit": 15368639, "operational_expense": 28729640, "product_revenue": 15811003, "quarter": 2, "rd_expense": 8470864, "revenue": 64625699, "salaries_expense": 14707027, "service_revenue": 48814696 }, { "depreciation": 4076013, "expenses": 44741677, "income_tax": 3980621, "marketing_expense": 8109301, "net_income": 19847848, "net_profit": 15867227, "operational_expense": 24146195, "product_revenue": 17458416, "quarter": 3, "rd_expense": 6593508, "revenue": 64589525, "salaries_expense": 17550719, "service_revenue": 47131109 }, { "depreciation": 2386090, "expenses": 44649425, "income_tax": 4987548, "marketing_expense": 6233760, "net_income": 19903946, "net_profit": 14916398, "operational_expense": 25553825, "product_revenue": 17286584, "quarter": 4, "rd_expense": 5639331, "revenue": 64553371, "salaries_expense": 15180145, "service_revenue": 47266787 } ], "market_conditions": { "gdp_growth": [ 0.0341895059264739, 0.03949261589029765, 0.036509525444349586, 0.042554006612077346 ], "inflation_rate": [ 0.011964562987485966, 0.01150447981889275, 0.00541005659772768, 0.008451584329030433 ], "interest_rate": [ 0.014730635468286622, 0.021091671986303247, 0.01733723864738542, 0.014543816137132223 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 61636, "billable_hours_per_employee": 157, "client_concentration": 0.33, "client_retention_rate": 0.86, "employee_utilization_rate": 0.64, "gross_billings": 87932806, "net_revenue": 79778899, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 93968 }, { "average_project_size": 159910, "billable_hours_per_employee": 121, "client_concentration": 0.21, "client_retention_rate": 0.83, "employee_utilization_rate": 0.77, "gross_billings": 91273651, "net_revenue": 78985456, "new_client_acquisition": 3, "organic_growth": 0.15, "quarter": 2, "revenue_per_employee": 93034 }, { "average_project_size": 153347, "billable_hours_per_employee": 133, "client_concentration": 0.31, "client_retention_rate": 0.75, "employee_utilization_rate": 0.75, "gross_billings": 89126805, "net_revenue": 78199904, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 92108 }, { "average_project_size": 114150, "billable_hours_per_employee": 109, "client_concentration": 0.37, "client_retention_rate": 0.86, "employee_utilization_rate": 0.61, "gross_billings": 91775426, "net_revenue": 77422166, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 91192 } ], "balance_sheet": [ { "assets": 100274404, "current_assets": 38281320, "current_liabilities": 30632511, "equity": 61208819, "fixed_assets": 61993084, "liabilities": 52851739, "long_term_liabilities": 22219228, "quarter": 1 }, { "assets": 103731571, "current_assets": 50729559, "current_liabilities": 25840558, "equity": 64656354, "fixed_assets": 53002012, "liabilities": 53537679, "long_term_liabilities": 27697121, "quarter": 2 }, { "assets": 107307931, "current_assets": 42444937, "current_liabilities": 25229320, "equity": 67531141, "fixed_assets": 64862994, "liabilities": 54232522, "long_term_liabilities": 29003202, "quarter": 3 }, { "assets": 111007593, "current_assets": 52890909, "current_liabilities": 31905950, "equity": 71100207, "fixed_assets": 58116684, "liabilities": 54936383, "long_term_liabilities": 23030433, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -72063, "financing_cash_flow": 32960, "investing_cash_flow": -498336, "net_cash_flow": 17273430, "operating_cash_flow": 17769746, "quarter": 1 }, { "change_in_working_capital": -49619, "financing_cash_flow": 129328, "investing_cash_flow": -200074, "net_cash_flow": 17543331, "operating_cash_flow": 17785489, "quarter": 2 }, { "change_in_working_capital": 97970, "financing_cash_flow": -150101, "investing_cash_flow": -404507, "net_cash_flow": 19710424, "operating_cash_flow": 20114243, "quarter": 3 }, { "change_in_working_capital": -13940, "financing_cash_flow": -10678, "investing_cash_flow": -175270, "net_cash_flow": 18744437, "operating_cash_flow": 18674418, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.795605815817165, "current_ratio": 1.2496957888956606, "debt_to_equity_ratio": 0.8634660799451138, "profit_margin": 0.17280451564015692, "quarter": 1, "return_on_assets": 0.13748427764277713, "return_on_equity": 0.22523149809507026 }, { "asset_turnover_ratio": 0.7614408539132218, "current_ratio": 1.9631758338964662, "debt_to_equity_ratio": 0.8280343027075111, "profit_margin": 0.183102848706729, "quarter": 2, "return_on_assets": 0.1394219894731952, "return_on_equity": 0.2236819911002096 }, { "asset_turnover_ratio": 0.7287430040935184, "current_ratio": 1.682365477943916, "debt_to_equity_ratio": 0.8030742735414466, "profit_margin": 0.18485613486175123, "quarter": 3, "return_on_assets": 0.13471261504426918, "return_on_equity": 0.2140602362989839 }, { "asset_turnover_ratio": 0.6974492816901273, "current_ratio": 1.657713028447672, "debt_to_equity_ratio": 0.7726613651068555, "profit_margin": 0.19411749601528844, "quarter": 4, "return_on_assets": 0.13538710815934907, "return_on_equity": 0.2113776827682091 } ], "income_statement": [ { "depreciation": 3983592, "expenses": 61349766, "income_tax": 4642979, "marketing_expense": 10942576, "net_income": 18429133, "net_profit": 13786154, "operational_expense": 33008712, "product_revenue": 24226338, "quarter": 1, "rd_expense": 11106002, "revenue": 79778899, "salaries_expense": 29880172, "service_revenue": 55552561 }, { "depreciation": 3323027, "expenses": 60413464, "income_tax": 4109530, "marketing_expense": 7491430, "net_income": 18571992, "net_profit": 14462462, "operational_expense": 36961411, "product_revenue": 26495426, "quarter": 2, "rd_expense": 7720808, "revenue": 78985456, "salaries_expense": 19498255, "service_revenue": 52490030 }, { "depreciation": 5658511, "expenses": 59491453, "income_tax": 4252719, "marketing_expense": 9552005, "net_income": 18708451, "net_profit": 14455732, "operational_expense": 35279375, "product_revenue": 26017972, "quarter": 3, "rd_expense": 9394048, "revenue": 78199904, "salaries_expense": 21187011, "service_revenue": 52181932 }, { "depreciation": 3645421, "expenses": 58583512, "income_tax": 3809657, "marketing_expense": 6623598, "net_income": 18838654, "net_profit": 15028997, "operational_expense": 33957268, "product_revenue": 23075489, "quarter": 4, "rd_expense": 7896525, "revenue": 77422166, "salaries_expense": 21125914, "service_revenue": 54346677 } ], "market_conditions": { "gdp_growth": [ 0.038635186144110364, 0.048620230359280286, 0.05243912831776956, 0.04863333312592317 ], "inflation_rate": [ 0.00595271088696425, 0.011138325361002937, 0.009897974031627819, 0.008980332973104087 ], "interest_rate": [ 0.015780585811469613, 0.014633725935991371, 0.014023447282372705, 0.015022172667532831 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 187816, "billable_hours_per_employee": 100, "client_concentration": 0.13, "client_retention_rate": 0.7, "employee_utilization_rate": 0.66, "gross_billings": 87451012, "net_revenue": 68415727, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 80584 }, { "average_project_size": 67194, "billable_hours_per_employee": 121, "client_concentration": 0.24, "client_retention_rate": 0.79, "employee_utilization_rate": 0.75, "gross_billings": 78807451, "net_revenue": 68792514, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 81028 }, { "average_project_size": 169483, "billable_hours_per_employee": 131, "client_concentration": 0.23, "client_retention_rate": 0.81, "employee_utilization_rate": 0.65, "gross_billings": 88157903, "net_revenue": 69171377, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 81474 }, { "average_project_size": 91260, "billable_hours_per_employee": 80, "client_concentration": 0.32, "client_retention_rate": 0.79, "employee_utilization_rate": 0.79, "gross_billings": 83665312, "net_revenue": 69552326, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 81923 } ], "balance_sheet": [ { "assets": 96110617, "current_assets": 47879745, "current_liabilities": 23120570, "equity": 63997891, "fixed_assets": 48230872, "liabilities": 47785102, "long_term_liabilities": 24664532, "quarter": 1 }, { "assets": 97755088, "current_assets": 42552464, "current_liabilities": 25100435, "equity": 64683318, "fixed_assets": 55202624, "liabilities": 48579361, "long_term_liabilities": 23478926, "quarter": 2 }, { "assets": 99427697, "current_assets": 41792790, "current_liabilities": 21079364, "equity": 66253512, "fixed_assets": 57634907, "liabilities": 49386823, "long_term_liabilities": 28307459, "quarter": 3 }, { "assets": 101128924, "current_assets": 40153707, "current_liabilities": 29103985, "equity": 69125399, "fixed_assets": 60975217, "liabilities": 50207706, "long_term_liabilities": 21103721, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -50098, "financing_cash_flow": 135688, "investing_cash_flow": -227443, "net_cash_flow": 18627048, "operating_cash_flow": 18873384, "quarter": 1 }, { "change_in_working_capital": -68429, "financing_cash_flow": 34485, "investing_cash_flow": -467956, "net_cash_flow": 18853718, "operating_cash_flow": 18897261, "quarter": 2 }, { "change_in_working_capital": -65866, "financing_cash_flow": 93793, "investing_cash_flow": -305206, "net_cash_flow": 19827152, "operating_cash_flow": 20312342, "quarter": 3 }, { "change_in_working_capital": -14568, "financing_cash_flow": -155020, "investing_cash_flow": -368266, "net_cash_flow": 22450336, "operating_cash_flow": 22596797, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7118435937207644, "current_ratio": 2.0708721714040785, "debt_to_equity_ratio": 0.7466668237551766, "profit_margin": 0.22907563344317017, "quarter": 1, "return_on_assets": 0.16306602214404678, "return_on_equity": 0.24488894485601095 }, { "asset_turnover_ratio": 0.7037231044178488, "current_ratio": 1.695287910348964, "debt_to_equity_ratio": 0.7510338446150829, "profit_margin": 0.22542556011254364, "quarter": 2, "return_on_assets": 0.1586371749775316, "return_on_equity": 0.23974637479171987 }, { "asset_turnover_ratio": 0.6956952548141591, "current_ratio": 1.982639988568915, "debt_to_equity_ratio": 0.7454219634424814, "profit_margin": 0.2343836237350024, "quarter": 3, "return_on_assets": 0.1630595748385885, "return_on_equity": 0.24470609195781198 }, { "asset_turnover_ratio": 0.6877589837700636, "current_ratio": 1.379663540920599, "debt_to_equity_ratio": 0.7263279015575737, "profit_margin": 0.26173360471079, "quarter": 4, "return_on_assets": 0.18000963799436845, "return_on_equity": 0.26335010377299956 } ], "income_statement": [ { "depreciation": 3201008, "expenses": 47138711, "income_tax": 5604640, "marketing_expense": 7716612, "net_income": 21277016, "net_profit": 15672376, "operational_expense": 24323388, "product_revenue": 18250565, "quarter": 1, "rd_expense": 7085356, "revenue": 68415727, "salaries_expense": 20098884, "service_revenue": 50165162 }, { "depreciation": 3389670, "expenses": 46920497, "income_tax": 6364426, "marketing_expense": 5369997, "net_income": 21872017, "net_profit": 15507591, "operational_expense": 28245157, "product_revenue": 20896009, "quarter": 2, "rd_expense": 5570245, "revenue": 68792514, "salaries_expense": 17803389, "service_revenue": 47896505 }, { "depreciation": 4099704, "expenses": 46703294, "income_tax": 6255445, "marketing_expense": 5597816, "net_income": 22468083, "net_profit": 16212638, "operational_expense": 23893247, "product_revenue": 25109756, "quarter": 3, "rd_expense": 6941511, "revenue": 69171377, "salaries_expense": 18078764, "service_revenue": 44061621 }, { "depreciation": 4392616, "expenses": 46487097, "income_tax": 4861048, "marketing_expense": 6009126, "net_income": 23065229, "net_profit": 18204181, "operational_expense": 24612435, "product_revenue": 25508754, "quarter": 4, "rd_expense": 7271540, "revenue": 69552326, "salaries_expense": 19144295, "service_revenue": 44043572 } ], "market_conditions": { "gdp_growth": [ 0.061274750886883216, 0.05634400160953927, 0.05098491282809499, 0.054875645711200884 ], "inflation_rate": [ 0.005259788690537401, 0.007694279148471053, 0.004151794534401364, 0.007913073764582616 ], "interest_rate": [ 0.011689699311760168, 0.015090304226764134, 0.016459053311933248, 0.00872348539039185 ], "year": 2000 }, "random_event": null, "year": 2000 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Excellent", "founding_year": 2009, "industry": "Advertising", "location": "Kaitlynport", "name": "Adams, Wilson and Guzman", "num_employees": 795, "region": "Latin America", "revenue_size": "Large", "website": "www.adams,wilsonandguzman.com" }

[ { "advertising_kpis": [ { "average_project_size": 138634, "billable_hours_per_employee": 125, "client_concentration": 0.2, "client_retention_rate": 0.69, "employee_utilization_rate": 0.7, "gross_billings": 29771137, "net_revenue": 23543428, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 29614 }, { "average_project_size": 125147, "billable_hours_per_employee": 106, "client_concentration": 0.36, "client_retention_rate": 0.71, "employee_utilization_rate": 0.72, "gross_billings": 29630147, "net_revenue": 24080351, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 30290 }, { "average_project_size": 71938, "billable_hours_per_employee": 117, "client_concentration": 0.1, "client_retention_rate": 0.77, "employee_utilization_rate": 0.76, "gross_billings": 28348549, "net_revenue": 24629519, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 30981 }, { "average_project_size": 185970, "billable_hours_per_employee": 83, "client_concentration": 0.2, "client_retention_rate": 0.84, "employee_utilization_rate": 0.7, "gross_billings": 32745906, "net_revenue": 25191211, "new_client_acquisition": 5, "organic_growth": 0.15, "quarter": 4, "revenue_per_employee": 31687 } ], "balance_sheet": [ { "assets": 25666127, "current_assets": 9177180, "current_liabilities": 4350807, "equity": 18603240, "fixed_assets": 16488947, "liabilities": 10595082, "long_term_liabilities": 6244275, "quarter": 1 }, { "assets": 26464728, "current_assets": 8940870, "current_liabilities": 4754407, "equity": 19266567, "fixed_assets": 17523858, "liabilities": 10717083, "long_term_liabilities": 5962676, "quarter": 2 }, { "assets": 27288179, "current_assets": 10486759, "current_liabilities": 4624674, "equity": 20066474, "fixed_assets": 16801420, "liabilities": 10840488, "long_term_liabilities": 6215814, "quarter": 3 }, { "assets": 28137251, "current_assets": 10345297, "current_liabilities": 5860453, "equity": 20758557, "fixed_assets": 17791954, "liabilities": 10965315, "long_term_liabilities": 5104862, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -12794, "financing_cash_flow": 141723, "investing_cash_flow": -349436, "net_cash_flow": 4395802, "operating_cash_flow": 4854199, "quarter": 1 }, { "change_in_working_capital": 50726, "financing_cash_flow": 115320, "investing_cash_flow": -373975, "net_cash_flow": 4009202, "operating_cash_flow": 4495721, "quarter": 2 }, { "change_in_working_capital": -92607, "financing_cash_flow": -128518, "investing_cash_flow": -396255, "net_cash_flow": 5074526, "operating_cash_flow": 5450623, "quarter": 3 }, { "change_in_working_capital": 61089, "financing_cash_flow": 146274, "investing_cash_flow": -167426, "net_cash_flow": 4732638, "operating_cash_flow": 5096134, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.917295702620033, "current_ratio": 2.1093052392349283, "debt_to_equity_ratio": 0.5695288562637476, "profit_margin": 0.15002891677456656, "quarter": 1, "return_on_assets": 0.1376208806260485, "return_on_equity": 0.1898698828806165 }, { "asset_turnover_ratio": 0.9099035894115367, "current_ratio": 1.880543672428549, "debt_to_equity_ratio": 0.556252860200782, "profit_margin": 0.14613250446390919, "quarter": 2, "return_on_assets": 0.1329664903414084, "return_on_equity": 0.18264395519969903 }, { "asset_turnover_ratio": 0.9025709996991738, "current_ratio": 2.267567184195037, "debt_to_equity_ratio": 0.5402288413998394, "profit_margin": 0.14692869154285962, "quarter": 3, "return_on_assets": 0.13261357601033033, "return_on_equity": 0.18033975475711378 }, { "asset_turnover_ratio": 0.8952975185813283, "current_ratio": 1.7652725821706956, "debt_to_equity_ratio": 0.5282310808020038, "profit_margin": 0.14237588657409125, "quarter": 4, "return_on_assets": 0.12746877795560058, "return_on_equity": 0.1727779536891702 } ], "income_statement": [ { "depreciation": 1322004, "expenses": 18748464, "income_tax": 1262769, "marketing_expense": 3458072, "net_income": 4794964, "net_profit": 3532195, "operational_expense": 12363426, "product_revenue": 5058348, "quarter": 1, "rd_expense": 3219332, "revenue": 23543428, "salaries_expense": 6312759, "service_revenue": 18485080 }, { "depreciation": 976799, "expenses": 19235202, "income_tax": 1326227, "marketing_expense": 2438300, "net_income": 4845149, "net_profit": 3518922, "operational_expense": 9846596, "product_revenue": 8994695, "quarter": 2, "rd_expense": 2357081, "revenue": 24080351, "salaries_expense": 6549823, "service_revenue": 15085656 }, { "depreciation": 1831840, "expenses": 19734578, "income_tax": 1276158, "marketing_expense": 3402157, "net_income": 4894941, "net_profit": 3618783, "operational_expense": 10032741, "product_revenue": 5362241, "quarter": 3, "rd_expense": 2404154, "revenue": 24629519, "salaries_expense": 8291733, "service_revenue": 19267278 }, { "depreciation": 1509513, "expenses": 20246918, "income_tax": 1357672, "marketing_expense": 3698831, "net_income": 4944293, "net_profit": 3586621, "operational_expense": 12120341, "product_revenue": 6548315, "quarter": 4, "rd_expense": 2633978, "revenue": 25191211, "salaries_expense": 9763030, "service_revenue": 18642896 } ], "market_conditions": { "gdp_growth": [ 0.04563780885378129, 0.03333840922540615, 0.0365596511702445, 0.03367847944068728 ], "inflation_rate": [ 0.007273807547406302, 0.004154440897357011, 0.003689511776849378, 0.0010383521187630551 ], "interest_rate": [ 0.019525043861781565, 0.012515957740417895, 0.014243982621115536, 0.01613307026603229 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 181809, "billable_hours_per_employee": 126, "client_concentration": 0.16, "client_retention_rate": 0.68, "employee_utilization_rate": 0.64, "gross_billings": 75759411, "net_revenue": 59344058, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 74647 }, { "average_project_size": 123153, "billable_hours_per_employee": 133, "client_concentration": 0.23, "client_retention_rate": 0.78, "employee_utilization_rate": 0.71, "gross_billings": 69750709, "net_revenue": 59907680, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 75356 }, { "average_project_size": 174627, "billable_hours_per_employee": 85, "client_concentration": 0.16, "client_retention_rate": 0.8, "employee_utilization_rate": 0.73, "gross_billings": 68717357, "net_revenue": 60476656, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 76071 }, { "average_project_size": 75859, "billable_hours_per_employee": 132, "client_concentration": 0.29, "client_retention_rate": 0.76, "employee_utilization_rate": 0.75, "gross_billings": 79264781, "net_revenue": 61051035, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 76794 } ], "balance_sheet": [ { "assets": 79899736, "current_assets": 29536302, "current_liabilities": 15150641, "equity": 58209743, "fixed_assets": 50363434, "liabilities": 36996077, "long_term_liabilities": 21845436, "quarter": 1 }, { "assets": 81875225, "current_assets": 33316263, "current_liabilities": 15515529, "equity": 59165149, "fixed_assets": 48558962, "liabilities": 37671972, "long_term_liabilities": 22156443, "quarter": 2 }, { "assets": 83899556, "current_assets": 40763656, "current_liabilities": 22602569, "equity": 60131988, "fixed_assets": 43135900, "liabilities": 38360216, "long_term_liabilities": 15757647, "quarter": 3 }, { "assets": 85973939, "current_assets": 38855917, "current_liabilities": 21980163, "equity": 62955246, "fixed_assets": 47118022, "liabilities": 39061033, "long_term_liabilities": 17080870, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 27172, "financing_cash_flow": 119748, "investing_cash_flow": -361282, "net_cash_flow": 16968085, "operating_cash_flow": 17332922, "quarter": 1 }, { "change_in_working_capital": -88277, "financing_cash_flow": -9290, "investing_cash_flow": -186897, "net_cash_flow": 17499520, "operating_cash_flow": 17781904, "quarter": 2 }, { "change_in_working_capital": -75242, "financing_cash_flow": -128646, "investing_cash_flow": -334648, "net_cash_flow": 16652140, "operating_cash_flow": 16982927, "quarter": 3 }, { "change_in_working_capital": 2372, "financing_cash_flow": 80701, "investing_cash_flow": -123421, "net_cash_flow": 18181928, "operating_cash_flow": 18690280, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7427315905023766, "current_ratio": 1.94950840693803, "debt_to_equity_ratio": 0.6355650290364622, "profit_margin": 0.25792108790403245, "quarter": 1, "return_on_assets": 0.1915661398430653, "return_on_equity": 0.2629471152277721 }, { "asset_turnover_ratio": 0.7316948441973747, "current_ratio": 2.1472850200595803, "debt_to_equity_ratio": 0.6367257183785677, "profit_margin": 0.24974921412413234, "quarter": 2, "return_on_assets": 0.1827402123169738, "return_on_equity": 0.2528836021354396 }, { "asset_turnover_ratio": 0.7208221221099191, "current_ratio": 1.8034965848351132, "debt_to_equity_ratio": 0.6379336069846884, "profit_margin": 0.24129389693768782, "quarter": 3, "return_on_assets": 0.17392997884279626, "return_on_equity": 0.24267695922509663 }, { "asset_turnover_ratio": 0.7101109442013585, "current_ratio": 1.7677720133376627, "debt_to_equity_ratio": 0.6204571577720465, "profit_margin": 0.26276933716193346, "quarter": 4, "return_on_assets": 0.1865953821192257, "return_on_equity": 0.25482133768486903 } ], "income_statement": [ { "depreciation": 2026838, "expenses": 39512280, "income_tax": 4525694, "marketing_expense": 6318300, "net_income": 19831778, "net_profit": 15306084, "operational_expense": 22670120, "product_revenue": 16442111, "quarter": 1, "rd_expense": 6884974, "revenue": 59344058, "salaries_expense": 18543654, "service_revenue": 42901947 }, { "depreciation": 2820008, "expenses": 39889567, "income_tax": 5056217, "marketing_expense": 5651634, "net_income": 20018113, "net_profit": 14961896, "operational_expense": 22892547, "product_revenue": 19811367, "quarter": 2, "rd_expense": 5290480, "revenue": 59907680, "salaries_expense": 19744410, "service_revenue": 40096313 }, { "depreciation": 2390279, "expenses": 40270458, "income_tax": 5613550, "marketing_expense": 5757506, "net_income": 20206198, "net_profit": 14592648, "operational_expense": 20473774, "product_revenue": 13649794, "quarter": 3, "rd_expense": 7523928, "revenue": 60476656, "salaries_expense": 16654689, "service_revenue": 46826862 }, { "depreciation": 2647940, "expenses": 40654985, "income_tax": 4353710, "marketing_expense": 7543798, "net_income": 20396050, "net_profit": 16042340, "operational_expense": 26202432, "product_revenue": 18412475, "quarter": 4, "rd_expense": 7155606, "revenue": 61051035, "salaries_expense": 15277420, "service_revenue": 42638560 } ], "market_conditions": { "gdp_growth": [ 0.038168037914096724, 0.03916495041307589, 0.04007828336770962, 0.03593293961841361 ], "inflation_rate": [ 0.009757920146620351, 0.004202948993654391, 0.002430980054660358, 0.010939290934855475 ], "interest_rate": [ 0.009420147323070008, 0.01587561909451415, 0.010492896190049023, 0.012967836796113663 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 140748, "billable_hours_per_employee": 102, "client_concentration": 0.11, "client_retention_rate": 0.79, "employee_utilization_rate": 0.67, "gross_billings": 55040387, "net_revenue": 49620563, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 62416 }, { "average_project_size": 184774, "billable_hours_per_employee": 147, "client_concentration": 0.39, "client_retention_rate": 0.61, "employee_utilization_rate": 0.61, "gross_billings": 63532528, "net_revenue": 51110371, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 64290 }, { "average_project_size": 121358, "billable_hours_per_employee": 80, "client_concentration": 0.11, "client_retention_rate": 0.77, "employee_utilization_rate": 0.69, "gross_billings": 67994291, "net_revenue": 52644910, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 66220 }, { "average_project_size": 57072, "billable_hours_per_employee": 136, "client_concentration": 0.13, "client_retention_rate": 0.74, "employee_utilization_rate": 0.68, "gross_billings": 63207055, "net_revenue": 54225521, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 68208 } ], "balance_sheet": [ { "assets": 65423139, "current_assets": 19929522, "current_liabilities": 19123396, "equity": 35962008, "fixed_assets": 45493617, "liabilities": 37697771, "long_term_liabilities": 18574375, "quarter": 1 }, { "assets": 66458552, "current_assets": 30885058, "current_liabilities": 19710004, "equity": 37310167, "fixed_assets": 35573494, "liabilities": 38061868, "long_term_liabilities": 18351864, "quarter": 2 }, { "assets": 67510352, "current_assets": 25418217, "current_liabilities": 16323114, "equity": 38991922, "fixed_assets": 42092135, "liabilities": 38429481, "long_term_liabilities": 22106367, "quarter": 3 }, { "assets": 68578798, "current_assets": 26178298, "current_liabilities": 16168906, "equity": 39514344, "fixed_assets": 42400500, "liabilities": 38800645, "long_term_liabilities": 22631739, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 30096, "financing_cash_flow": 193185, "investing_cash_flow": -311183, "net_cash_flow": 11068114, "operating_cash_flow": 11071266, "quarter": 1 }, { "change_in_working_capital": 2384, "financing_cash_flow": 131515, "investing_cash_flow": -474123, "net_cash_flow": 10960321, "operating_cash_flow": 11015242, "quarter": 2 }, { "change_in_working_capital": -200, "financing_cash_flow": 12695, "investing_cash_flow": -332534, "net_cash_flow": 13253478, "operating_cash_flow": 13546605, "quarter": 3 }, { "change_in_working_capital": 27763, "financing_cash_flow": 92652, "investing_cash_flow": -315947, "net_cash_flow": 11985592, "operating_cash_flow": 12397384, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7584558576438835, "current_ratio": 1.04215391450347, "debt_to_equity_ratio": 1.048266576215655, "profit_margin": 0.1659924737250563, "quarter": 1, "return_on_assets": 0.12589796402156736, "return_on_equity": 0.22903726621717008 }, { "asset_turnover_ratio": 0.7690563435688458, "current_ratio": 1.5669737053325814, "debt_to_equity_ratio": 1.0201473501847365, "profit_margin": 0.17439675794957543, "quarter": 2, "return_on_assets": 0.13412093299896152, "return_on_equity": 0.23890225417645544 }, { "asset_turnover_ratio": 0.7798049993873533, "current_ratio": 1.5571916608558882, "debt_to_equity_ratio": 0.9855754481659047, "profit_margin": 0.18826228404607398, "quarter": 3, "return_on_assets": 0.14680787029521042, "return_on_equity": 0.25418216111532027 }, { "asset_turnover_ratio": 0.7907038703128042, "current_ratio": 1.6190519012232492, "debt_to_equity_ratio": 0.98193822982358, "profit_margin": 0.17954997610811338, "quarter": 4, "return_on_assets": 0.1419708610232568, "return_on_equity": 0.24639637190990693 } ], "income_statement": [ { "depreciation": 2834626, "expenses": 37949362, "income_tax": 3434561, "marketing_expense": 6994915, "net_income": 11671201, "net_profit": 8236640, "operational_expense": 24659964, "product_revenue": 16477904, "quarter": 1, "rd_expense": 5074439, "revenue": 49620563, "salaries_expense": 11456962, "service_revenue": 33142659 }, { "depreciation": 2101759, "expenses": 38758701, "income_tax": 3438187, "marketing_expense": 6480861, "net_income": 12351670, "net_profit": 8913483, "operational_expense": 20097157, "product_revenue": 14272802, "quarter": 2, "rd_expense": 5906659, "revenue": 51110371, "salaries_expense": 13285071, "service_revenue": 36837569 }, { "depreciation": 3635554, "expenses": 39585302, "income_tax": 3148557, "marketing_expense": 5386361, "net_income": 13059608, "net_profit": 9911051, "operational_expense": 23662042, "product_revenue": 20250488, "quarter": 3, "rd_expense": 7018395, "revenue": 52644910, "salaries_expense": 15096630, "service_revenue": 32394422 }, { "depreciation": 2661193, "expenses": 40429531, "income_tax": 4059799, "marketing_expense": 7717547, "net_income": 13795990, "net_profit": 9736191, "operational_expense": 26386293, "product_revenue": 17913081, "quarter": 4, "rd_expense": 6486207, "revenue": 54225521, "salaries_expense": 19596464, "service_revenue": 36312440 } ], "market_conditions": { "gdp_growth": [ 0.02268769698606305, 0.02300364102954388, 0.021426401405766963, 0.031005860768991 ], "inflation_rate": [ 0.008875036762440544, 0.014359884388483297, 0.012332199339770146, 0.012251548843989168 ], "interest_rate": [ 0.014368278713855582, 0.01216830001857358, 0.011317401414021058, 0.016716480132061444 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 52488, "billable_hours_per_employee": 134, "client_concentration": 0.13, "client_retention_rate": 0.87, "employee_utilization_rate": 0.73, "gross_billings": 115127390, "net_revenue": 94240072, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 118541 }, { "average_project_size": 161165, "billable_hours_per_employee": 131, "client_concentration": 0.11, "client_retention_rate": 0.86, "employee_utilization_rate": 0.67, "gross_billings": 125949301, "net_revenue": 97463955, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 122596 }, { "average_project_size": 51119, "billable_hours_per_employee": 97, "client_concentration": 0.2, "client_retention_rate": 0.87, "employee_utilization_rate": 0.79, "gross_billings": 130741859, "net_revenue": 100798126, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 126790 }, { "average_project_size": 108713, "billable_hours_per_employee": 140, "client_concentration": 0.2, "client_retention_rate": 0.7, "employee_utilization_rate": 0.78, "gross_billings": 118743692, "net_revenue": 104246356, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 131127 } ], "balance_sheet": [ { "assets": 107031881, "current_assets": 41603509, "current_liabilities": 23278254, "equity": 76405665, "fixed_assets": 65428372, "liabilities": 47756570, "long_term_liabilities": 24478316, "quarter": 1 }, { "assets": 110629726, "current_assets": 47495939, "current_liabilities": 26554324, "equity": 79410373, "fixed_assets": 63133787, "liabilities": 48400918, "long_term_liabilities": 21846594, "quarter": 2 }, { "assets": 114348511, "current_assets": 40550672, "current_liabilities": 26432358, "equity": 82963806, "fixed_assets": 73797839, "liabilities": 49053959, "long_term_liabilities": 22621601, "quarter": 3 }, { "assets": 118192303, "current_assets": 41398408, "current_liabilities": 24106176, "equity": 88654169, "fixed_assets": 76793895, "liabilities": 49715812, "long_term_liabilities": 25609636, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 40888, "financing_cash_flow": 34386, "investing_cash_flow": -118825, "net_cash_flow": 21598797, "operating_cash_flow": 21956251, "quarter": 1 }, { "change_in_working_capital": -18585, "financing_cash_flow": 35791, "investing_cash_flow": -101773, "net_cash_flow": 21716363, "operating_cash_flow": 21662989, "quarter": 2 }, { "change_in_working_capital": -6557, "financing_cash_flow": 151357, "investing_cash_flow": -202156, "net_cash_flow": 24377611, "operating_cash_flow": 25071831, "quarter": 3 }, { "change_in_working_capital": 42093, "financing_cash_flow": -55375, "investing_cash_flow": -208726, "net_cash_flow": 26194591, "operating_cash_flow": 26169511, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8804859927669588, "current_ratio": 1.7872263529730366, "debt_to_equity_ratio": 0.6250396485653256, "profit_margin": 0.18177356655669788, "quarter": 1, "return_on_assets": 0.160049079208465, "return_on_equity": 0.22420266874190545 }, { "asset_turnover_ratio": 0.8809924649004374, "current_ratio": 1.7886329548438138, "debt_to_equity_ratio": 0.6095037231471007, "profit_margin": 0.17628635119516747, "quarter": 2, "return_on_assets": 0.15530694706773476, "return_on_equity": 0.2163642399715211 }, { "asset_turnover_ratio": 0.8814992440085205, "current_ratio": 1.5341299478464994, "debt_to_equity_ratio": 0.5912693904134533, "profit_margin": 0.17529347718230395, "quarter": 3, "return_on_assets": 0.1545210676158258, "return_on_equity": 0.21297545100570722 }, { "asset_turnover_ratio": 0.882006301205587, "current_ratio": 1.7173361714441975, "debt_to_equity_ratio": 0.5607836897100688, "profit_margin": 0.19355763380352595, "quarter": 4, "return_on_assets": 0.17071905266115342, "return_on_equity": 0.22759987745189963 } ], "income_statement": [ { "depreciation": 4825897, "expenses": 71940089, "income_tax": 5169629, "marketing_expense": 8261127, "net_income": 22299983, "net_profit": 17130354, "operational_expense": 41539358, "product_revenue": 26971212, "quarter": 1, "rd_expense": 8562853, "revenue": 94240072, "salaries_expense": 26913853, "service_revenue": 67268860 }, { "depreciation": 4481424, "expenses": 73938034, "income_tax": 6344356, "marketing_expense": 8513384, "net_income": 23525921, "net_profit": 17181565, "operational_expense": 45196423, "product_revenue": 36303803, "quarter": 2, "rd_expense": 13546922, "revenue": 97463955, "salaries_expense": 27519574, "service_revenue": 61160152 }, { "depreciation": 7402577, "expenses": 75991467, "income_tax": 7137405, "marketing_expense": 8448684, "net_income": 24806659, "net_profit": 17669254, "operational_expense": 50822493, "product_revenue": 23480035, "quarter": 3, "rd_expense": 10628831, "revenue": 100798126, "salaries_expense": 32570414, "service_revenue": 77318091 }, { "depreciation": 5991833, "expenses": 78101928, "income_tax": 5966750, "marketing_expense": 10705278, "net_income": 26144428, "net_profit": 20177678, "operational_expense": 40085271, "product_revenue": 35983333, "quarter": 4, "rd_expense": 9704630, "revenue": 104246356, "salaries_expense": 37207654, "service_revenue": 68263023 } ], "market_conditions": { "gdp_growth": [ 0.05528962042696675, 0.04711162606219398, 0.06272330915900695, 0.058679821209480995 ], "inflation_rate": [ 0.010533380465622445, 0.009169532700066516, 0.007081047613255953, 0.004864030070153995 ], "interest_rate": [ 0.006930901659438799, 0.008965579712824434, 0.011061694623604769, 0.008913124221984816 ], "year": 2012 }, "random_event": { "description": "Adams, Wilson and Guzman Partnership with Major Brand in 2012", "impact": -0.06, "type": "Partnership with Major Brand" }, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 90880, "billable_hours_per_employee": 96, "client_concentration": 0.17, "client_retention_rate": 0.81, "employee_utilization_rate": 0.7, "gross_billings": 121650141, "net_revenue": 98338679, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 123696 }, { "average_project_size": 139153, "billable_hours_per_employee": 84, "client_concentration": 0.16, "client_retention_rate": 0.69, "employee_utilization_rate": 0.73, "gross_billings": 118175407, "net_revenue": 99832976, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 125576 }, { "average_project_size": 146359, "billable_hours_per_employee": 121, "client_concentration": 0.23, "client_retention_rate": 0.9, "employee_utilization_rate": 0.69, "gross_billings": 118918034, "net_revenue": 101349981, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 127484 }, { "average_project_size": 114562, "billable_hours_per_employee": 126, "client_concentration": 0.11, "client_retention_rate": 0.61, "employee_utilization_rate": 0.69, "gross_billings": 123005874, "net_revenue": 102890036, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 129421 } ], "balance_sheet": [ { "assets": 132456201, "current_assets": 43278072, "current_liabilities": 30786354, "equity": 81903422, "fixed_assets": 89178129, "liabilities": 71974442, "long_term_liabilities": 41188088, "quarter": 1 }, { "assets": 135000573, "current_assets": 66888147, "current_liabilities": 30616682, "equity": 85002276, "fixed_assets": 68112426, "liabilities": 73727857, "long_term_liabilities": 43111175, "quarter": 2 }, { "assets": 137593820, "current_assets": 66232369, "current_liabilities": 35164758, "equity": 84919965, "fixed_assets": 71361451, "liabilities": 75523988, "long_term_liabilities": 40359230, "quarter": 3 }, { "assets": 140236881, "current_assets": 64143019, "current_liabilities": 31311559, "equity": 85664200, "fixed_assets": 76093862, "liabilities": 77363876, "long_term_liabilities": 46052317, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -30733, "financing_cash_flow": -22790, "investing_cash_flow": -200299, "net_cash_flow": 27372231, "operating_cash_flow": 27892294, "quarter": 1 }, { "change_in_working_capital": -80026, "financing_cash_flow": 132063, "investing_cash_flow": -219137, "net_cash_flow": 29401362, "operating_cash_flow": 29433868, "quarter": 2 }, { "change_in_working_capital": 32931, "financing_cash_flow": -120086, "investing_cash_flow": -210136, "net_cash_flow": 28673849, "operating_cash_flow": 28929818, "quarter": 3 }, { "change_in_working_capital": 65854, "financing_cash_flow": -194818, "investing_cash_flow": -187372, "net_cash_flow": 26664714, "operating_cash_flow": 27156651, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7424241240317621, "current_ratio": 1.4057550302968647, "debt_to_equity_ratio": 0.8787720981914529, "profit_margin": 0.21783557820621122, "quarter": 1, "return_on_assets": 0.16172638833269876, "return_on_equity": 0.2615478386238856 }, { "asset_turnover_ratio": 0.739500387157616, "current_ratio": 2.1846961404896845, "debt_to_equity_ratio": 0.8673633280125347, "profit_margin": 0.23769260369439452, "quarter": 2, "return_on_assets": 0.17577377245650655, "return_on_equity": 0.27916381909585575 }, { "asset_turnover_ratio": 0.736588176707355, "current_ratio": 1.8834871265145632, "debt_to_equity_ratio": 0.8893549120044975, "profit_margin": 0.2254576939683886, "quarter": 3, "return_on_assets": 0.1660694717248202, "return_on_equity": 0.2690784552254585 }, { "asset_turnover_ratio": 0.7336874242090424, "current_ratio": 2.0485412112504524, "debt_to_equity_ratio": 0.903106268429519, "profit_margin": 0.22151022476073387, "quarter": 4, "return_on_assets": 0.1625192662406689, "return_on_equity": 0.2660527384835205 } ], "income_statement": [ { "depreciation": 6470631, "expenses": 69352297, "income_tax": 7564719, "marketing_expense": 12376004, "net_income": 28986382, "net_profit": 21421663, "operational_expense": 45283470, "product_revenue": 37851429, "quarter": 1, "rd_expense": 11313226, "revenue": 98338679, "salaries_expense": 24173269, "service_revenue": 60487250 }, { "depreciation": 5704308, "expenses": 69935502, "income_tax": 6167914, "marketing_expense": 7279412, "net_income": 29897474, "net_profit": 23729560, "operational_expense": 37078062, "product_revenue": 34333072, "quarter": 2, "rd_expense": 12954349, "revenue": 99832976, "salaries_expense": 21124493, "service_revenue": 65499904 }, { "depreciation": 6079685, "expenses": 70523612, "income_tax": 7976236, "marketing_expense": 9710545, "net_income": 30826369, "net_profit": 22850133, "operational_expense": 39998470, "product_revenue": 36472365, "quarter": 3, "rd_expense": 7346284, "revenue": 101349981, "salaries_expense": 29331926, "service_revenue": 64877616 }, { "depreciation": 4365456, "expenses": 71116668, "income_tax": 8982173, "marketing_expense": 10688005, "net_income": 31773368, "net_profit": 22791195, "operational_expense": 42776423, "product_revenue": 41058554, "quarter": 4, "rd_expense": 9968089, "revenue": 102890036, "salaries_expense": 30818504, "service_revenue": 61831482 } ], "market_conditions": { "gdp_growth": [ 0.053833989417344956, 0.05209241187470299, 0.040898790131167685, 0.036443893510556144 ], "inflation_rate": [ 0.0015671572383906744, 0.003494242990490202, 0.001022462258343502, 0.005739760964160963 ], "interest_rate": [ 0.01481275724198131, 0.012276019631741499, 0.011034326727034782, 0.011289773381012653 ], "year": 2013 }, "random_event": { "description": "Adams, Wilson and Guzman Award Nomination in 2013", "impact": -0.01, "type": "Award Nomination" }, "year": 2013 }, { "advertising_kpis": [ { "average_project_size": 129620, "billable_hours_per_employee": 83, "client_concentration": 0.23, "client_retention_rate": 0.7, "employee_utilization_rate": 0.63, "gross_billings": 95314148, "net_revenue": 75189716, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 94578 }, { "average_project_size": 129480, "billable_hours_per_employee": 145, "client_concentration": 0.3, "client_retention_rate": 0.71, "employee_utilization_rate": 0.69, "gross_billings": 99259448, "net_revenue": 76848859, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 96665 }, { "average_project_size": 174822, "billable_hours_per_employee": 146, "client_concentration": 0.3, "client_retention_rate": 0.7, "employee_utilization_rate": 0.79, "gross_billings": 90748602, "net_revenue": 78544613, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 98798 }, { "average_project_size": 195180, "billable_hours_per_employee": 116, "client_concentration": 0.34, "client_retention_rate": 0.62, "employee_utilization_rate": 0.62, "gross_billings": 89258086, "net_revenue": 80277786, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 100978 } ], "balance_sheet": [ { "assets": 96541323, "current_assets": 41979704, "current_liabilities": 22883289, "equity": 58867742, "fixed_assets": 54561619, "liabilities": 48609763, "long_term_liabilities": 25726474, "quarter": 1 }, { "assets": 98222458, "current_assets": 30067631, "current_liabilities": 25494217, "equity": 59911414, "fixed_assets": 68154827, "liabilities": 49980821, "long_term_liabilities": 24486604, "quarter": 2 }, { "assets": 99932867, "current_assets": 35038384, "current_liabilities": 24235659, "equity": 61963259, "fixed_assets": 64894483, "liabilities": 51390550, "long_term_liabilities": 27154891, "quarter": 3 }, { "assets": 101673061, "current_assets": 37304477, "current_liabilities": 30492939, "equity": 61945210, "fixed_assets": 64368584, "liabilities": 52840041, "long_term_liabilities": 22347102, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -52990, "financing_cash_flow": -145170, "investing_cash_flow": -141482, "net_cash_flow": 15596861, "operating_cash_flow": 16040927, "quarter": 1 }, { "change_in_working_capital": -58040, "financing_cash_flow": -38868, "investing_cash_flow": -276912, "net_cash_flow": 14937623, "operating_cash_flow": 15121654, "quarter": 2 }, { "change_in_working_capital": 22513, "financing_cash_flow": 35860, "investing_cash_flow": -243421, "net_cash_flow": 18846786, "operating_cash_flow": 19298623, "quarter": 3 }, { "change_in_working_capital": 77951, "financing_cash_flow": -53083, "investing_cash_flow": -215617, "net_cash_flow": 18854003, "operating_cash_flow": 19091690, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7788345307842943, "current_ratio": 1.8345135614028212, "debt_to_equity_ratio": 0.825745329250101, "profit_margin": 0.14544784289383406, "quarter": 1, "return_on_assets": 0.11327980247380699, "return_on_equity": 0.1857754625614823 }, { "asset_turnover_ratio": 0.7823960076421627, "current_ratio": 1.1793902515225316, "debt_to_equity_ratio": 0.8342453910368398, "profit_margin": 0.15185361437832148, "quarter": 2, "return_on_assets": 0.11880966163563124, "return_on_equity": 0.19478386872992182 }, { "asset_turnover_ratio": 0.7859737777762346, "current_ratio": 1.4457367963462433, "debt_to_equity_ratio": 0.8293713214793947, "profit_margin": 0.17087030526205535, "quarter": 3, "return_on_assets": 0.13429957933659603, "return_on_equity": 0.21659516004476137 }, { "asset_turnover_ratio": 0.789567907274868, "current_ratio": 1.2233808292470594, "debt_to_equity_ratio": 0.8530125412441091, "profit_margin": 0.16333522202518141, "quarter": 4, "return_on_assets": 0.12896424943869841, "return_on_equity": 0.211673993840686 } ], "income_statement": [ { "depreciation": 5104745, "expenses": 60147226, "income_tax": 4106308, "marketing_expense": 6577022, "net_income": 15042490, "net_profit": 10936182, "operational_expense": 41949605, "product_revenue": 26112223, "quarter": 1, "rd_expense": 11339094, "revenue": 75189716, "salaries_expense": 29651759, "service_revenue": 49077493 }, { "depreciation": 3451877, "expenses": 60908574, "income_tax": 4270508, "marketing_expense": 7706946, "net_income": 15940285, "net_profit": 11669777, "operational_expense": 34215110, "product_revenue": 23575961, "quarter": 2, "rd_expense": 9319655, "revenue": 76848859, "salaries_expense": 27704907, "service_revenue": 53272898 }, { "depreciation": 5877681, "expenses": 61679559, "income_tax": 3444112, "marketing_expense": 12180475, "net_income": 16865054, "net_profit": 13420942, "operational_expense": 37226878, "product_revenue": 30660338, "quarter": 3, "rd_expense": 9408927, "revenue": 78544613, "salaries_expense": 20500074, "service_revenue": 47884275 }, { "depreciation": 5979500, "expenses": 62460303, "income_tax": 4705293, "marketing_expense": 11387824, "net_income": 17817483, "net_profit": 13112190, "operational_expense": 41563486, "product_revenue": 23838795, "quarter": 4, "rd_expense": 9017054, "revenue": 80277786, "salaries_expense": 22098798, "service_revenue": 56438991 } ], "market_conditions": { "gdp_growth": [ 0.05323521918213077, 0.04613462174094823, 0.03746813165784074, 0.042675467835600375 ], "inflation_rate": [ 0.008615593971122586, 0.01225541722179875, 0.011666240072382698, 0.010891648697544078 ], "interest_rate": [ 0.01752770638692295, 0.019066978552008004, 0.017329469958733013, 0.019513352397615247 ], "year": 2014 }, "random_event": null, "year": 2014 }, { "advertising_kpis": [ { "average_project_size": 171675, "billable_hours_per_employee": 155, "client_concentration": 0.27, "client_retention_rate": 0.69, "employee_utilization_rate": 0.66, "gross_billings": 40464739, "net_revenue": 34535218, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 43441 }, { "average_project_size": 161029, "billable_hours_per_employee": 159, "client_concentration": 0.4, "client_retention_rate": 0.85, "employee_utilization_rate": 0.68, "gross_billings": 46148159, "net_revenue": 36022943, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 45312 }, { "average_project_size": 91942, "billable_hours_per_employee": 108, "client_concentration": 0.33, "client_retention_rate": 0.73, "employee_utilization_rate": 0.7, "gross_billings": 48090830, "net_revenue": 37574757, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 47264 }, { "average_project_size": 114303, "billable_hours_per_employee": 144, "client_concentration": 0.14, "client_retention_rate": 0.61, "employee_utilization_rate": 0.8, "gross_billings": 49694808, "net_revenue": 39193420, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 49300 } ], "balance_sheet": [ { "assets": 45576589, "current_assets": 17032035, "current_liabilities": 13130280, "equity": 29309944, "fixed_assets": 28544554, "liabilities": 25347552, "long_term_liabilities": 12217272, "quarter": 1 }, { "assets": 47180830, "current_assets": 21426103, "current_liabilities": 13564704, "equity": 31129204, "fixed_assets": 25754727, "liabilities": 25693255, "long_term_liabilities": 12128551, "quarter": 2 }, { "assets": 48841537, "current_assets": 19646065, "current_liabilities": 15041560, "equity": 32181066, "fixed_assets": 29195472, "liabilities": 26043672, "long_term_liabilities": 11002112, "quarter": 3 }, { "assets": 50560700, "current_assets": 15838309, "current_liabilities": 12394192, "equity": 34115872, "fixed_assets": 34722391, "liabilities": 26398869, "long_term_liabilities": 14004677, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -29312, "financing_cash_flow": 182308, "investing_cash_flow": -282501, "net_cash_flow": 10303064, "operating_cash_flow": 10730133, "quarter": 1 }, { "change_in_working_capital": -65952, "financing_cash_flow": -15593, "investing_cash_flow": -169076, "net_cash_flow": 10846832, "operating_cash_flow": 11217550, "quarter": 2 }, { "change_in_working_capital": 95789, "financing_cash_flow": 76582, "investing_cash_flow": -346829, "net_cash_flow": 10519827, "operating_cash_flow": 11227780, "quarter": 3 }, { "change_in_working_capital": -30299, "financing_cash_flow": 89421, "investing_cash_flow": -381080, "net_cash_flow": 12162582, "operating_cash_flow": 12377315, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7577402951326612, "current_ratio": 1.297157029400744, "debt_to_equity_ratio": 0.864810659481301, "profit_margin": 0.262946277043915, "quarter": 1, "return_on_assets": 0.19924498957129064, "return_on_equity": 0.309823416926351 }, { "asset_turnover_ratio": 0.7635080391760807, "current_ratio": 1.5795481420014768, "debt_to_equity_ratio": 0.8253746224927563, "profit_margin": 0.267652451383553, "quarter": 2, "return_on_assets": 0.20435479833652778, "return_on_equity": 0.3097293782391609 }, { "asset_turnover_ratio": 0.7693197083457878, "current_ratio": 1.3061188467153673, "debt_to_equity_ratio": 0.8092855594031596, "profit_margin": 0.24972086978499955, "quarter": 3, "return_on_assets": 0.1921151867108523, "return_on_equity": 0.29157520760810096 }, { "asset_turnover_ratio": 0.7751755810342815, "current_ratio": 1.2778815270894626, "debt_to_equity_ratio": 0.7738002124055338, "profit_margin": 0.2539722484029207, "quarter": 4, "return_on_assets": 0.19687308522231695, "return_on_equity": 0.29177155430762547 } ], "income_statement": [ { "depreciation": 1649226, "expenses": 22744000, "income_tax": 2710311, "marketing_expense": 3720889, "net_income": 11791218, "net_profit": 9080907, "operational_expense": 14193683, "product_revenue": 10702246, "quarter": 1, "rd_expense": 3162925, "revenue": 34535218, "salaries_expense": 10078831, "service_revenue": 23832972 }, { "depreciation": 1575921, "expenses": 23656793, "income_tax": 2724521, "marketing_expense": 4259045, "net_income": 12366150, "net_profit": 9641629, "operational_expense": 13690527, "product_revenue": 11272397, "quarter": 2, "rd_expense": 3219407, "revenue": 36022943, "salaries_expense": 11188450, "service_revenue": 24750546 }, { "depreciation": 1844579, "expenses": 24606220, "income_tax": 3585336, "marketing_expense": 3650892, "net_income": 12968537, "net_profit": 9383201, "operational_expense": 15967942, "product_revenue": 11762654, "quarter": 3, "rd_expense": 4071892, "revenue": 37574757, "salaries_expense": 8806739, "service_revenue": 25812103 }, { "depreciation": 2423274, "expenses": 25593750, "income_tax": 3645629, "marketing_expense": 4536652, "net_income": 13599670, "net_profit": 9954041, "operational_expense": 14433581, "product_revenue": 8048906, "quarter": 4, "rd_expense": 4311136, "revenue": 39193420, "salaries_expense": 10576463, "service_revenue": 31144514 } ], "market_conditions": { "gdp_growth": [ 0.047509210304233766, 0.041016057255730584, 0.034603003473023544, 0.041693782335885755 ], "inflation_rate": [ 0.010894472754771636, 0.009385055183101447, 0.00396104754219797, 0.0060518986694610526 ], "interest_rate": [ 0.008523013757727373, 0.01317077082064181, 0.015442777371613783, 0.010424612193924203 ], "year": 2015 }, "random_event": { "description": "Adams, Wilson and Guzman Partnership with Major Brand in 2015", "impact": -0.07, "type": "Partnership with Major Brand" }, "year": 2015 }, { "advertising_kpis": [ { "average_project_size": 182518, "billable_hours_per_employee": 128, "client_concentration": 0.18, "client_retention_rate": 0.6, "employee_utilization_rate": 0.61, "gross_billings": 92341958, "net_revenue": 74906261, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 94222 }, { "average_project_size": 63565, "billable_hours_per_employee": 114, "client_concentration": 0.28, "client_retention_rate": 0.66, "employee_utilization_rate": 0.61, "gross_billings": 86243141, "net_revenue": 76246397, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 95907 }, { "average_project_size": 79569, "billable_hours_per_employee": 134, "client_concentration": 0.16, "client_retention_rate": 0.69, "employee_utilization_rate": 0.62, "gross_billings": 91000850, "net_revenue": 77610510, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 97623 }, { "average_project_size": 156895, "billable_hours_per_employee": 120, "client_concentration": 0.38, "client_retention_rate": 0.73, "employee_utilization_rate": 0.73, "gross_billings": 92780052, "net_revenue": 78999028, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 99370 } ], "balance_sheet": [ { "assets": 97219370, "current_assets": 31706633, "current_liabilities": 30813181, "equity": 56263089, "fixed_assets": 65512737, "liabilities": 54697501, "long_term_liabilities": 23884320, "quarter": 1 }, { "assets": 99876311, "current_assets": 47342184, "current_liabilities": 27498487, "equity": 58298470, "fixed_assets": 52534127, "liabilities": 55588085, "long_term_liabilities": 28089598, "quarter": 2 }, { "assets": 102605864, "current_assets": 40166401, "current_liabilities": 27566270, "equity": 59151860, "fixed_assets": 62439463, "liabilities": 56493170, "long_term_liabilities": 28926900, "quarter": 3 }, { "assets": 105410015, "current_assets": 42214255, "current_liabilities": 24677189, "equity": 60979523, "fixed_assets": 63195760, "liabilities": 57412992, "long_term_liabilities": 32735803, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -10026, "financing_cash_flow": 190744, "investing_cash_flow": -458927, "net_cash_flow": 18438910, "operating_cash_flow": 18755145, "quarter": 1 }, { "change_in_working_capital": -31776, "financing_cash_flow": 139224, "investing_cash_flow": -137411, "net_cash_flow": 18676716, "operating_cash_flow": 19000616, "quarter": 2 }, { "change_in_working_capital": -49084, "financing_cash_flow": -17051, "investing_cash_flow": -480225, "net_cash_flow": 16856260, "operating_cash_flow": 17222841, "quarter": 3 }, { "change_in_working_capital": -10644, "financing_cash_flow": -79302, "investing_cash_flow": -135864, "net_cash_flow": 16295814, "operating_cash_flow": 16587571, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.770487002744412, "current_ratio": 1.028995772945351, "debt_to_equity_ratio": 0.9721737994158124, "profit_margin": 0.18344554669468818, "quarter": 1, "return_on_assets": 0.14134240943960036, "return_on_equity": 0.2442315245080127 }, { "asset_turnover_ratio": 0.7634082219957042, "current_ratio": 1.7216286845163518, "debt_to_equity_ratio": 0.9535084711485567, "profit_margin": 0.1837495875378872, "quarter": 2, "return_on_assets": 0.1402759459147425, "return_on_equity": 0.2403192399388869 }, { "asset_turnover_ratio": 0.7563944883306085, "current_ratio": 1.4570850898580041, "debt_to_equity_ratio": 0.9550531462577846, "profit_margin": 0.16800773503485547, "quarter": 3, "return_on_assets": 0.12708012477727393, "return_on_equity": 0.2204354351663667 }, { "asset_turnover_ratio": 0.7494451831735344, "current_ratio": 1.7106589814585447, "debt_to_equity_ratio": 0.9415126451546694, "profit_margin": 0.16433746501286067, "quarter": 4, "return_on_assets": 0.12316192156883765, "return_on_equity": 0.21289933671668768 } ], "income_statement": [ { "depreciation": 5013925, "expenses": 57418794, "income_tax": 3746247, "marketing_expense": 9569981, "net_income": 17487467, "net_profit": 13741220, "operational_expense": 35677224, "product_revenue": 23895511, "quarter": 1, "rd_expense": 7348130, "revenue": 74906261, "salaries_expense": 26987626, "service_revenue": 51010750 }, { "depreciation": 4990372, "expenses": 58647129, "income_tax": 3589024, "marketing_expense": 8364907, "net_income": 17599268, "net_profit": 14010244, "operational_expense": 29953971, "product_revenue": 26854074, "quarter": 2, "rd_expense": 9568189, "revenue": 76246397, "salaries_expense": 23209905, "service_revenue": 49392323 }, { "depreciation": 4183675, "expenses": 59901741, "income_tax": 4669603, "marketing_expense": 6135337, "net_income": 17708769, "net_profit": 13039166, "operational_expense": 40801701, "product_revenue": 16037132, "quarter": 3, "rd_expense": 11859674, "revenue": 77610510, "salaries_expense": 27683729, "service_revenue": 61573378 }, { "depreciation": 3605071, "expenses": 61183193, "income_tax": 4833335, "marketing_expense": 9726435, "net_income": 17815835, "net_profit": 12982500, "operational_expense": 40606274, "product_revenue": 17492479, "quarter": 4, "rd_expense": 11934894, "revenue": 78999028, "salaries_expense": 22037597, "service_revenue": 61506549 } ], "market_conditions": { "gdp_growth": [ 0.0567938754716535, 0.05020107307052933, 0.05026604391274298, 0.04919018757932764 ], "inflation_rate": [ 0.005166422858607347, 0.005183025401100327, 0.0037575851778732564, 0.009638455175739954 ], "interest_rate": [ 0.008363606986156673, 0.013807477480948738, 0.014790798565987574, 0.007572499105809146 ], "year": 2016 }, "random_event": null, "year": 2016 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Average", "founding_year": 1991, "industry": "Advertising", "location": "Lake William", "name": "Ross-Molina", "num_employees": 443, "region": "Asia-Pacific", "revenue_size": "Medium", "website": "www.ross-molina.com" }

[ { "advertising_kpis": [ { "average_project_size": 138825, "billable_hours_per_employee": 145, "client_concentration": 0.15, "client_retention_rate": 0.63, "employee_utilization_rate": 0.64, "gross_billings": 22743144, "net_revenue": 19819809, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 44740 }, { "average_project_size": 151224, "billable_hours_per_employee": 120, "client_concentration": 0.24, "client_retention_rate": 0.71, "employee_utilization_rate": 0.77, "gross_billings": 24832545, "net_revenue": 19331217, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 43637 }, { "average_project_size": 177498, "billable_hours_per_employee": 143, "client_concentration": 0.26, "client_retention_rate": 0.65, "employee_utilization_rate": 0.65, "gross_billings": 22808278, "net_revenue": 18854671, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 42561 }, { "average_project_size": 182998, "billable_hours_per_employee": 105, "client_concentration": 0.14, "client_retention_rate": 0.7, "employee_utilization_rate": 0.65, "gross_billings": 20824931, "net_revenue": 18389872, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 41512 } ], "balance_sheet": [ { "assets": 21471623, "current_assets": 8945075, "current_liabilities": 4489956, "equity": 15103870, "fixed_assets": 12526548, "liabilities": 10760296, "long_term_liabilities": 6270340, "quarter": 1 }, { "assets": 22001857, "current_assets": 6948041, "current_liabilities": 5059780, "equity": 15168504, "fixed_assets": 15053816, "liabilities": 11067692, "long_term_liabilities": 6007912, "quarter": 2 }, { "assets": 22545185, "current_assets": 9277287, "current_liabilities": 5433631, "equity": 15300109, "fixed_assets": 13267898, "liabilities": 11383869, "long_term_liabilities": 5950238, "quarter": 3 }, { "assets": 23101930, "current_assets": 10364926, "current_liabilities": 6415321, "equity": 15500077, "fixed_assets": 12737004, "liabilities": 11709079, "long_term_liabilities": 5293758, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -44570, "financing_cash_flow": 65347, "investing_cash_flow": -229483, "net_cash_flow": 4730094, "operating_cash_flow": 5176991, "quarter": 1 }, { "change_in_working_capital": -48529, "financing_cash_flow": -62206, "investing_cash_flow": -326780, "net_cash_flow": 5463262, "operating_cash_flow": 5552342, "quarter": 2 }, { "change_in_working_capital": 80589, "financing_cash_flow": -94534, "investing_cash_flow": -366725, "net_cash_flow": 4439056, "operating_cash_flow": 4836657, "quarter": 3 }, { "change_in_working_capital": 94368, "financing_cash_flow": -112290, "investing_cash_flow": -457457, "net_cash_flow": 4743350, "operating_cash_flow": 5101627, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9230699048693245, "current_ratio": 1.992241126639103, "debt_to_equity_ratio": 0.712419797045393, "profit_margin": 0.2216238814410371, "quarter": 1, "return_on_assets": 0.20457433515854856, "return_on_equity": 0.29082235215213054 }, { "asset_turnover_ratio": 0.8786175185121874, "current_ratio": 1.373190336338734, "debt_to_equity_ratio": 0.7296495422356747, "profit_margin": 0.2190415119751643, "quarter": 2, "return_on_assets": 0.19245370970277645, "return_on_equity": 0.2791533693764395 }, { "asset_turnover_ratio": 0.8363058897054959, "current_ratio": 1.707382595542465, "debt_to_equity_ratio": 0.7440384248242937, "profit_margin": 0.21951022110117965, "quarter": 3, "return_on_assets": 0.18357769075747216, "return_on_equity": 0.2705074192608693 }, { "asset_turnover_ratio": 0.7960318466898653, "current_ratio": 1.6156519681556074, "debt_to_equity_ratio": 0.7554206988778185, "profit_margin": 0.22334173940960547, "quarter": 4, "return_on_assets": 0.1777871372651549, "return_on_equity": 0.26498100622338844 } ], "income_statement": [ { "depreciation": 784448, "expenses": 13813584, "income_tax": 1613682, "marketing_expense": 2337155, "net_income": 6006225, "net_profit": 4392543, "operational_expense": 9066035, "product_revenue": 5249847, "quarter": 1, "rd_expense": 2595804, "revenue": 19819809, "salaries_expense": 5910599, "service_revenue": 14569962 }, { "depreciation": 1318003, "expenses": 13489666, "income_tax": 1607212, "marketing_expense": 1679290, "net_income": 5841551, "net_profit": 4234339, "operational_expense": 9192077, "product_revenue": 4776222, "quarter": 2, "rd_expense": 1796241, "revenue": 19331217, "salaries_expense": 6037924, "service_revenue": 14554995 }, { "depreciation": 697864, "expenses": 13173344, "income_tax": 1542534, "marketing_expense": 1622455, "net_income": 5681327, "net_profit": 4138793, "operational_expense": 9139227, "product_revenue": 5263157, "quarter": 3, "rd_expense": 2191661, "revenue": 18854671, "salaries_expense": 6438369, "service_revenue": 13591514 }, { "depreciation": 994401, "expenses": 12864440, "income_tax": 1418206, "marketing_expense": 1535538, "net_income": 5525432, "net_profit": 4107226, "operational_expense": 6509270, "product_revenue": 6099148, "quarter": 4, "rd_expense": 2016620, "revenue": 18389872, "salaries_expense": 5646652, "service_revenue": 12290724 } ], "market_conditions": { "gdp_growth": [ -0.007454942841790458, 0.0074689865615255955, -0.0021054476782127046, 0.006328958728635722 ], "inflation_rate": [ 0.027097625558876022, 0.026873794845937042, 0.03020533271586686, 0.02753893329734268 ], "interest_rate": [ 0.05316317223115351, 0.051638944948614145, 0.05361308520864039, 0.05016339040836176 ], "year": 1991 }, "random_event": null, "year": 1991 }, { "advertising_kpis": [ { "average_project_size": 85636, "billable_hours_per_employee": 147, "client_concentration": 0.12, "client_retention_rate": 0.65, "employee_utilization_rate": 0.73, "gross_billings": 7509055, "net_revenue": 6249688, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 14108 }, { "average_project_size": 60239, "billable_hours_per_employee": 99, "client_concentration": 0.32, "client_retention_rate": 0.68, "employee_utilization_rate": 0.65, "gross_billings": 7110952, "net_revenue": 6311468, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 14247 }, { "average_project_size": 67494, "billable_hours_per_employee": 139, "client_concentration": 0.31, "client_retention_rate": 0.67, "employee_utilization_rate": 0.64, "gross_billings": 7384930, "net_revenue": 6373859, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 14388 }, { "average_project_size": 82707, "billable_hours_per_employee": 101, "client_concentration": 0.29, "client_retention_rate": 0.81, "employee_utilization_rate": 0.68, "gross_billings": 8128379, "net_revenue": 6436867, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 14530 } ], "balance_sheet": [ { "assets": 7036603, "current_assets": 2259137, "current_liabilities": 1453412, "equity": 5697049, "fixed_assets": 4777466, "liabilities": 3084406, "long_term_liabilities": 1630994, "quarter": 1 }, { "assets": 7173653, "current_assets": 2860686, "current_liabilities": 1629503, "equity": 5750964, "fixed_assets": 4312967, "liabilities": 3148592, "long_term_liabilities": 1519089, "quarter": 2 }, { "assets": 7313371, "current_assets": 2424437, "current_liabilities": 1384065, "equity": 6003978, "fixed_assets": 4888934, "liabilities": 3214114, "long_term_liabilities": 1830049, "quarter": 3 }, { "assets": 7455812, "current_assets": 3657063, "current_liabilities": 1791108, "equity": 5938004, "fixed_assets": 3798749, "liabilities": 3281000, "long_term_liabilities": 1489892, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -32409, "financing_cash_flow": -131832, "investing_cash_flow": -420918, "net_cash_flow": 1881668, "operating_cash_flow": 2039475, "quarter": 1 }, { "change_in_working_capital": 3866, "financing_cash_flow": -159484, "investing_cash_flow": -300603, "net_cash_flow": 1770857, "operating_cash_flow": 1976361, "quarter": 2 }, { "change_in_working_capital": 24663, "financing_cash_flow": -33276, "investing_cash_flow": -428074, "net_cash_flow": 1625011, "operating_cash_flow": 2131244, "quarter": 3 }, { "change_in_working_capital": 6396, "financing_cash_flow": -31739, "investing_cash_flow": -197657, "net_cash_flow": 2018901, "operating_cash_flow": 2142376, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8881683391829837, "current_ratio": 1.554367928708446, "debt_to_equity_ratio": 0.5414041550283313, "profit_margin": 0.2791902571776383, "quarter": 1, "return_on_assets": 0.2479679470335331, "return_on_equity": 0.3062729493813376 }, { "asset_turnover_ratio": 0.8798122797408796, "current_ratio": 1.7555573693328579, "debt_to_equity_ratio": 0.5474894295982378, "profit_margin": 0.27345508208233016, "quarter": 2, "return_on_assets": 0.24058913917358424, "return_on_equity": 0.30010672993258175 }, { "asset_turnover_ratio": 0.8715350281012683, "current_ratio": 1.7516785700093565, "debt_to_equity_ratio": 0.5353307423844658, "profit_margin": 0.2988332499981565, "quarter": 3, "return_on_assets": 0.26044364493473665, "return_on_equity": 0.317243167779762 }, { "asset_turnover_ratio": 0.863335475733562, "current_ratio": 2.0417880998800744, "debt_to_equity_ratio": 0.5525425715442428, "profit_margin": 0.2739208375751744, "quarter": 4, "return_on_assets": 0.23648557662129893, "return_on_equity": 0.2969334476702946 } ], "income_statement": [ { "depreciation": 294623, "expenses": 3799312, "income_tax": 705524, "marketing_expense": 688129, "net_income": 2450376, "net_profit": 1744852, "operational_expense": 2385378, "product_revenue": 1905041, "quarter": 1, "rd_expense": 416568, "revenue": 6249688, "salaries_expense": 1397729, "service_revenue": 4344647 }, { "depreciation": 250458, "expenses": 3857064, "income_tax": 728501, "marketing_expense": 506345, "net_income": 2454404, "net_profit": 1725903, "operational_expense": 1954387, "product_revenue": 1652114, "quarter": 2, "rd_expense": 595721, "revenue": 6311468, "salaries_expense": 1693775, "service_revenue": 4659354 }, { "depreciation": 226523, "expenses": 3915695, "income_tax": 553443, "marketing_expense": 544836, "net_income": 2458164, "net_profit": 1904721, "operational_expense": 2199044, "product_revenue": 2455459, "quarter": 3, "rd_expense": 545731, "revenue": 6373859, "salaries_expense": 1468794, "service_revenue": 3918400 }, { "depreciation": 379184, "expenses": 3975217, "income_tax": 698458, "marketing_expense": 455918, "net_income": 2461650, "net_profit": 1763192, "operational_expense": 2112803, "product_revenue": 1639103, "quarter": 4, "rd_expense": 456191, "revenue": 6436867, "salaries_expense": 1414120, "service_revenue": 4797764 } ], "market_conditions": { "gdp_growth": [ -0.0049537558551658225, -0.014511241055777419, -0.0168998038145557, -0.011530402498240194 ], "inflation_rate": [ 0.03156779716437767, 0.02504832049767132, 0.025379153681629393, 0.025438156713078364 ], "interest_rate": [ 0.05414868111125563, 0.05232275927786542, 0.05293095617019714, 0.05501411872292325 ], "year": 1992 }, "random_event": null, "year": 1992 }, { "advertising_kpis": [ { "average_project_size": 162420, "billable_hours_per_employee": 156, "client_concentration": 0.38, "client_retention_rate": 0.78, "employee_utilization_rate": 0.65, "gross_billings": 12211983, "net_revenue": 10536859, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 23785 }, { "average_project_size": 197534, "billable_hours_per_employee": 88, "client_concentration": 0.38, "client_retention_rate": 0.67, "employee_utilization_rate": 0.72, "gross_billings": 12513600, "net_revenue": 10716012, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 24190 }, { "average_project_size": 136728, "billable_hours_per_employee": 151, "client_concentration": 0.35, "client_retention_rate": 0.7, "employee_utilization_rate": 0.61, "gross_billings": 13745450, "net_revenue": 10898211, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 24601 }, { "average_project_size": 158946, "billable_hours_per_employee": 122, "client_concentration": 0.38, "client_retention_rate": 0.82, "employee_utilization_rate": 0.68, "gross_billings": 13556698, "net_revenue": 11083509, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 25019 } ], "balance_sheet": [ { "assets": 11774642, "current_assets": 4705697, "current_liabilities": 3225898, "equity": 7968214, "fixed_assets": 7068945, "liabilities": 5805934, "long_term_liabilities": 2580036, "quarter": 1 }, { "assets": 11928483, "current_assets": 4668900, "current_liabilities": 3060772, "equity": 8051968, "fixed_assets": 7259583, "liabilities": 5895625, "long_term_liabilities": 2834853, "quarter": 2 }, { "assets": 12084333, "current_assets": 6034721, "current_liabilities": 3482959, "equity": 8362241, "fixed_assets": 6049612, "liabilities": 5986702, "long_term_liabilities": 2503743, "quarter": 3 }, { "assets": 12242219, "current_assets": 4289827, "current_liabilities": 2882088, "equity": 8312686, "fixed_assets": 7952392, "liabilities": 6079185, "long_term_liabilities": 3197097, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -21962, "financing_cash_flow": -98667, "investing_cash_flow": -274705, "net_cash_flow": 2470148, "operating_cash_flow": 2583156, "quarter": 1 }, { "change_in_working_capital": -50002, "financing_cash_flow": -49764, "investing_cash_flow": -307785, "net_cash_flow": 2032301, "operating_cash_flow": 2446726, "quarter": 2 }, { "change_in_working_capital": -76628, "financing_cash_flow": 88410, "investing_cash_flow": -363907, "net_cash_flow": 2527174, "operating_cash_flow": 3018157, "quarter": 3 }, { "change_in_working_capital": -21330, "financing_cash_flow": 17175, "investing_cash_flow": -329929, "net_cash_flow": 2322665, "operating_cash_flow": 2657844, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8948772285390927, "current_ratio": 1.4587246713938258, "debt_to_equity_ratio": 0.7286368061901952, "profit_margin": 0.18976300242795316, "quarter": 1, "return_on_assets": 0.16981458969198385, "return_on_equity": 0.25093527859568027 }, { "asset_turnover_ratio": 0.8983549710386476, "current_ratio": 1.5253994743809731, "debt_to_equity_ratio": 0.7321967747512161, "profit_margin": 0.18841990845101703, "quarter": 2, "return_on_assets": 0.16926796139961803, "return_on_equity": 0.2507598142466537 }, { "asset_turnover_ratio": 0.9018462996675116, "current_ratio": 1.732641986311065, "debt_to_equity_ratio": 0.7159207681290218, "profit_margin": 0.20779649063502256, "quarter": 3, "return_on_assets": 0.18740049616308985, "return_on_equity": 0.27081376870147605 }, { "asset_turnover_ratio": 0.9053513092683606, "current_ratio": 1.4884441418860215, "debt_to_equity_ratio": 0.7313141624740788, "profit_margin": 0.19395048986742375, "quarter": 4, "return_on_assets": 0.175593329934712, "return_on_equity": 0.2585989654848024 } ], "income_statement": [ { "depreciation": 583650, "expenses": 7925634, "income_tax": 611719, "marketing_expense": 812214, "net_income": 2611225, "net_profit": 1999506, "operational_expense": 5011943, "product_revenue": 2564599, "quarter": 1, "rd_expense": 1017847, "revenue": 10536859, "salaries_expense": 3189774, "service_revenue": 7972260 }, { "depreciation": 427616, "expenses": 7977544, "income_tax": 719358, "marketing_expense": 855556, "net_income": 2738468, "net_profit": 2019110, "operational_expense": 4833391, "product_revenue": 3872746, "quarter": 2, "rd_expense": 1431352, "revenue": 10716012, "salaries_expense": 3017051, "service_revenue": 6843266 }, { "depreciation": 753547, "expenses": 8029794, "income_tax": 603807, "marketing_expense": 1241852, "net_income": 2868417, "net_profit": 2264610, "operational_expense": 4920937, "product_revenue": 3564068, "quarter": 3, "rd_expense": 865297, "revenue": 10898211, "salaries_expense": 3593165, "service_revenue": 7334143 }, { "depreciation": 508192, "expenses": 8082386, "income_tax": 851471, "marketing_expense": 1205575, "net_income": 3001123, "net_profit": 2149652, "operational_expense": 4472387, "product_revenue": 3889102, "quarter": 4, "rd_expense": 957626, "revenue": 11083509, "salaries_expense": 3231039, "service_revenue": 7194407 } ], "market_conditions": { "gdp_growth": [ 0.008942807986317648, 0.010889188264542835, 0.002921561800318115, -0.007223804837232412 ], "inflation_rate": [ 0.03797497646352429, 0.03155276318590121, 0.03661531228651575, 0.03750331578511565 ], "interest_rate": [ 0.056648115106019706, 0.059909721472531846, 0.05798680634859275, 0.060343775804820726 ], "year": 1993 }, "random_event": null, "year": 1993 }, { "advertising_kpis": [ { "average_project_size": 199734, "billable_hours_per_employee": 146, "client_concentration": 0.26, "client_retention_rate": 0.78, "employee_utilization_rate": 0.63, "gross_billings": 13363608, "net_revenue": 10403866, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 23485 }, { "average_project_size": 110239, "billable_hours_per_employee": 97, "client_concentration": 0.23, "client_retention_rate": 0.62, "employee_utilization_rate": 0.66, "gross_billings": 13194612, "net_revenue": 10536224, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 23784 }, { "average_project_size": 99468, "billable_hours_per_employee": 128, "client_concentration": 0.11, "client_retention_rate": 0.75, "employee_utilization_rate": 0.67, "gross_billings": 13789283, "net_revenue": 10670267, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 24086 }, { "average_project_size": 128022, "billable_hours_per_employee": 107, "client_concentration": 0.1, "client_retention_rate": 0.74, "employee_utilization_rate": 0.68, "gross_billings": 13969544, "net_revenue": 10806014, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 24393 } ], "balance_sheet": [ { "assets": 12703014, "current_assets": 5636840, "current_liabilities": 3384956, "equity": 8551490, "fixed_assets": 7066174, "liabilities": 6230357, "long_term_liabilities": 2845401, "quarter": 1 }, { "assets": 12928923, "current_assets": 5691091, "current_liabilities": 2894404, "equity": 8719980, "fixed_assets": 7237832, "liabilities": 6365039, "long_term_liabilities": 3470635, "quarter": 2 }, { "assets": 13158850, "current_assets": 4567470, "current_liabilities": 3895912, "equity": 8871923, "fixed_assets": 8591380, "liabilities": 6502633, "long_term_liabilities": 2606721, "quarter": 3 }, { "assets": 13392867, "current_assets": 4769762, "current_liabilities": 2926649, "equity": 8851471, "fixed_assets": 8623105, "liabilities": 6643201, "long_term_liabilities": 3716552, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 36275, "financing_cash_flow": -21608, "investing_cash_flow": -282356, "net_cash_flow": 2464417, "operating_cash_flow": 2764684, "quarter": 1 }, { "change_in_working_capital": 96678, "financing_cash_flow": -151211, "investing_cash_flow": -218443, "net_cash_flow": 2533990, "operating_cash_flow": 2859495, "quarter": 2 }, { "change_in_working_capital": 2940, "financing_cash_flow": -144580, "investing_cash_flow": -156301, "net_cash_flow": 2352010, "operating_cash_flow": 2762032, "quarter": 3 }, { "change_in_working_capital": 58363, "financing_cash_flow": -2591, "investing_cash_flow": -176213, "net_cash_flow": 2578363, "operating_cash_flow": 2669684, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8190076780203501, "current_ratio": 1.66526241404615, "debt_to_equity_ratio": 0.728569758018778, "profit_margin": 0.1998135116311571, "quarter": 1, "return_on_assets": 0.16364880019812622, "return_on_equity": 0.24309599847511953 }, { "asset_turnover_ratio": 0.8149343916736143, "current_ratio": 1.9662393363193251, "debt_to_equity_ratio": 0.729937339305824, "profit_margin": 0.20463649975551013, "quarter": 2, "return_on_assets": 0.16676532144247436, "return_on_equity": 0.24725928270477684 }, { "asset_turnover_ratio": 0.8108814220087621, "current_ratio": 1.1723750433788032, "debt_to_equity_ratio": 0.7329451574365557, "profit_margin": 0.20765234834329824, "quarter": 3, "return_on_assets": 0.16838143150807253, "return_on_equity": 0.24974360124631378 }, { "asset_turnover_ratio": 0.806848451492873, "current_ratio": 1.6297690635262376, "debt_to_equity_ratio": 0.750519433436544, "profit_margin": 0.19450326457100647, "quarter": 4, "return_on_assets": 0.15693465782942517, "return_on_equity": 0.2374526222816524 } ], "income_statement": [ { "depreciation": 685851, "expenses": 7667214, "income_tax": 657819, "marketing_expense": 1278306, "net_income": 2736652, "net_profit": 2078833, "operational_expense": 5170814, "product_revenue": 2252750, "quarter": 1, "rd_expense": 1286249, "revenue": 10403866, "salaries_expense": 3580806, "service_revenue": 8151116 }, { "depreciation": 703399, "expenses": 7741934, "income_tax": 638194, "marketing_expense": 1334063, "net_income": 2794290, "net_profit": 2156096, "operational_expense": 4327514, "product_revenue": 2435468, "quarter": 2, "rd_expense": 1365212, "revenue": 10536224, "salaries_expense": 2543639, "service_revenue": 8100756 }, { "depreciation": 546326, "expenses": 7817383, "income_tax": 637178, "marketing_expense": 998897, "net_income": 2852884, "net_profit": 2215706, "operational_expense": 4219067, "product_revenue": 3594788, "quarter": 3, "rd_expense": 1125213, "revenue": 10670267, "salaries_expense": 2898983, "service_revenue": 7075479 }, { "depreciation": 567879, "expenses": 7893567, "income_tax": 810642, "marketing_expense": 1086095, "net_income": 2912447, "net_profit": 2101805, "operational_expense": 5405859, "product_revenue": 2180620, "quarter": 4, "rd_expense": 1386787, "revenue": 10806014, "salaries_expense": 2835255, "service_revenue": 8625394 } ], "market_conditions": { "gdp_growth": [ -0.01183080127773085, -0.003457549157632165, -0.006830487449626663, 0.0008863795000830753 ], "inflation_rate": [ 0.019164386366779855, 0.01921599691122557, 0.026482162453574976, 0.024047324652587725 ], "interest_rate": [ 0.06047944321132267, 0.056589497305781965, 0.05918791326093761, 0.06167303292826132 ], "year": 1994 }, "random_event": null, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 118517, "billable_hours_per_employee": 107, "client_concentration": 0.3, "client_retention_rate": 0.61, "employee_utilization_rate": 0.75, "gross_billings": 17329645, "net_revenue": 15504015, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 34998 }, { "average_project_size": 198180, "billable_hours_per_employee": 154, "client_concentration": 0.15, "client_retention_rate": 0.67, "employee_utilization_rate": 0.66, "gross_billings": 19621348, "net_revenue": 15711406, "new_client_acquisition": 2, "organic_growth": 0.15, "quarter": 2, "revenue_per_employee": 35466 }, { "average_project_size": 163248, "billable_hours_per_employee": 104, "client_concentration": 0.32, "client_retention_rate": 0.77, "employee_utilization_rate": 0.74, "gross_billings": 17739571, "net_revenue": 15921573, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 35940 }, { "average_project_size": 78779, "billable_hours_per_employee": 138, "client_concentration": 0.18, "client_retention_rate": 0.69, "employee_utilization_rate": 0.65, "gross_billings": 18015712, "net_revenue": 16134550, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 36421 } ], "balance_sheet": [ { "assets": 20151856, "current_assets": 9167599, "current_liabilities": 5367175, "equity": 13456475, "fixed_assets": 10984257, "liabilities": 9215596, "long_term_liabilities": 3848421, "quarter": 1 }, { "assets": 20555938, "current_assets": 7181387, "current_liabilities": 4207881, "equity": 13709319, "fixed_assets": 13374551, "liabilities": 9362213, "long_term_liabilities": 5154332, "quarter": 2 }, { "assets": 20968122, "current_assets": 7053107, "current_liabilities": 5466338, "equity": 13945951, "fixed_assets": 13915015, "liabilities": 9511163, "long_term_liabilities": 4044825, "quarter": 3 }, { "assets": 21388571, "current_assets": 10588234, "current_liabilities": 5285384, "equity": 14547217, "fixed_assets": 10800337, "liabilities": 9662483, "long_term_liabilities": 4377099, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -30861, "financing_cash_flow": -1474, "investing_cash_flow": -174121, "net_cash_flow": 3039424, "operating_cash_flow": 3492354, "quarter": 1 }, { "change_in_working_capital": -70606, "financing_cash_flow": 1420, "investing_cash_flow": -219846, "net_cash_flow": 3371404, "operating_cash_flow": 3723466, "quarter": 2 }, { "change_in_working_capital": -85533, "financing_cash_flow": 9552, "investing_cash_flow": -376654, "net_cash_flow": 3516114, "operating_cash_flow": 3550205, "quarter": 3 }, { "change_in_working_capital": -64706, "financing_cash_flow": -136595, "investing_cash_flow": -441325, "net_cash_flow": 3383055, "operating_cash_flow": 3794348, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7693591597716856, "current_ratio": 1.7080864700703815, "debt_to_equity_ratio": 0.6848447308823448, "profit_margin": 0.162552409811265, "quarter": 1, "return_on_assets": 0.12506118543125755, "return_on_equity": 0.1872864178768957 }, { "asset_turnover_ratio": 0.7643244497040222, "current_ratio": 1.706651637724546, "debt_to_equity_ratio": 0.6829086842315071, "profit_margin": 0.16011259590643892, "quarter": 2, "return_on_assets": 0.12237797175687141, "return_on_equity": 0.18349518309406906 }, { "asset_turnover_ratio": 0.75932279485974, "current_ratio": 1.290280074155678, "debt_to_equity_ratio": 0.6820017509024663, "profit_margin": 0.1563282723384178, "quarter": 3, "return_on_assets": 0.118703620667602, "return_on_equity": 0.1784741678785477 }, { "asset_turnover_ratio": 0.7543538088636216, "current_ratio": 2.003304584870276, "debt_to_equity_ratio": 0.6642152241215622, "profit_margin": 0.17485018175282235, "quarter": 4, "return_on_assets": 0.13189890058573805, "return_on_equity": 0.1939291206008682 } ], "income_statement": [ { "depreciation": 972139, "expenses": 12109576, "income_tax": 874224, "marketing_expense": 2081726, "net_income": 3394439, "net_profit": 2520215, "operational_expense": 6222957, "product_revenue": 5628581, "quarter": 1, "rd_expense": 1676229, "revenue": 15504015, "salaries_expense": 5098763, "service_revenue": 9875434 }, { "depreciation": 1207872, "expenses": 12239122, "income_tax": 956690, "marketing_expense": 2331367, "net_income": 3472284, "net_profit": 2515594, "operational_expense": 6434957, "product_revenue": 3502275, "quarter": 2, "rd_expense": 1870734, "revenue": 15711406, "salaries_expense": 6061097, "service_revenue": 12209131 }, { "depreciation": 1061213, "expenses": 12370053, "income_tax": 1062528, "marketing_expense": 1866123, "net_income": 3551520, "net_profit": 2488992, "operational_expense": 7166417, "product_revenue": 4137710, "quarter": 3, "rd_expense": 2019102, "revenue": 15921573, "salaries_expense": 5385642, "service_revenue": 11783863 }, { "depreciation": 973219, "expenses": 12502386, "income_tax": 811035, "marketing_expense": 2383374, "net_income": 3632164, "net_profit": 2821129, "operational_expense": 7722497, "product_revenue": 5340915, "quarter": 4, "rd_expense": 1826626, "revenue": 16134550, "salaries_expense": 5595736, "service_revenue": 10793635 } ], "market_conditions": { "gdp_growth": [ -0.018952292171132035, -0.015353118018921306, -0.012175479722494244, -0.01951755958653311 ], "inflation_rate": [ 0.03211070764881707, 0.03313431043195065, 0.041384786709515, 0.037710930289337585 ], "interest_rate": [ 0.043130579295415035, 0.047161411438209004, 0.037889175980752, 0.04172395035191533 ], "year": 1995 }, "random_event": { "description": "Ross-Molina New Ad Campaign Launch in 1995", "impact": 0.08, "type": "New Ad Campaign Launch" }, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 55906, "billable_hours_per_employee": 86, "client_concentration": 0.15, "client_retention_rate": 0.87, "employee_utilization_rate": 0.74, "gross_billings": 15462700, "net_revenue": 12116174, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 27350 }, { "average_project_size": 187465, "billable_hours_per_employee": 98, "client_concentration": 0.13, "client_retention_rate": 0.65, "employee_utilization_rate": 0.73, "gross_billings": 13265306, "net_revenue": 11765254, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 26558 }, { "average_project_size": 58675, "billable_hours_per_employee": 116, "client_concentration": 0.15, "client_retention_rate": 0.88, "employee_utilization_rate": 0.72, "gross_billings": 13882917, "net_revenue": 11424499, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 25789 }, { "average_project_size": 147771, "billable_hours_per_employee": 151, "client_concentration": 0.35, "client_retention_rate": 0.75, "employee_utilization_rate": 0.71, "gross_billings": 13678976, "net_revenue": 11093612, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 25042 } ], "balance_sheet": [ { "assets": 15788879, "current_assets": 5841199, "current_liabilities": 5543196, "equity": 9753753, "fixed_assets": 9947680, "liabilities": 9301916, "long_term_liabilities": 3758720, "quarter": 1 }, { "assets": 16041482, "current_assets": 7798070, "current_liabilities": 4847931, "equity": 9780607, "fixed_assets": 8243412, "liabilities": 9467129, "long_term_liabilities": 4619198, "quarter": 2 }, { "assets": 16298127, "current_assets": 6277812, "current_liabilities": 3889913, "equity": 9595279, "fixed_assets": 10020315, "liabilities": 9635276, "long_term_liabilities": 5745363, "quarter": 3 }, { "assets": 16558877, "current_assets": 6932124, "current_liabilities": 5377690, "equity": 9752203, "fixed_assets": 9626753, "liabilities": 9806410, "long_term_liabilities": 4428720, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -83234, "financing_cash_flow": -170519, "investing_cash_flow": -133999, "net_cash_flow": 3669596, "operating_cash_flow": 3898354, "quarter": 1 }, { "change_in_working_capital": -80583, "financing_cash_flow": -173397, "investing_cash_flow": -355081, "net_cash_flow": 3809664, "operating_cash_flow": 3966054, "quarter": 2 }, { "change_in_working_capital": -13157, "financing_cash_flow": -138491, "investing_cash_flow": -108022, "net_cash_flow": 3307133, "operating_cash_flow": 3666225, "quarter": 3 }, { "change_in_working_capital": -12704, "financing_cash_flow": -190452, "investing_cash_flow": -362812, "net_cash_flow": 3403175, "operating_cash_flow": 3647692, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7673865890035638, "current_ratio": 1.0537601412614672, "debt_to_equity_ratio": 0.9536755749299782, "profit_margin": 0.26962224213683295, "quarter": 1, "return_on_assets": 0.2069044927128772, "return_on_equity": 0.33492646369043794 }, { "asset_turnover_ratio": 0.7334268741504057, "current_ratio": 1.6085356825416863, "debt_to_equity_ratio": 0.9679490240227422, "profit_margin": 0.2725188933447591, "quarter": 2, "return_on_assets": 0.19987268009277448, "return_on_equity": 0.3278174861744266 }, { "asset_turnover_ratio": 0.7009700562524761, "current_ratio": 1.6138695132770322, "debt_to_equity_ratio": 1.004168404066208, "profit_margin": 0.25667891432263246, "quarter": 3, "return_on_assets": 0.17992423301156016, "return_on_equity": 0.3056115408421162 }, { "asset_turnover_ratio": 0.6699495382446528, "current_ratio": 1.2890523626315389, "debt_to_equity_ratio": 1.005558436386117, "profit_margin": 0.2704021016779747, "quarter": 4, "return_on_assets": 0.18115576315954277, "return_on_equity": 0.30759572990841144 } ], "income_statement": [ { "depreciation": 631564, "expenses": 7814334, "income_tax": 1035050, "marketing_expense": 907826, "net_income": 4301840, "net_profit": 3266790, "operational_expense": 5055951, "product_revenue": 4367612, "quarter": 1, "rd_expense": 864590, "revenue": 12116174, "salaries_expense": 2351783, "service_revenue": 7748562 }, { "depreciation": 759800, "expenses": 7636436, "income_tax": 922564, "marketing_expense": 1121470, "net_income": 4128818, "net_profit": 3206254, "operational_expense": 4108002, "product_revenue": 4324701, "quarter": 2, "rd_expense": 881241, "revenue": 11765254, "salaries_expense": 3438303, "service_revenue": 7440553 }, { "depreciation": 733797, "expenses": 7462588, "income_tax": 1029483, "marketing_expense": 1191291, "net_income": 3961911, "net_profit": 2932428, "operational_expense": 4427233, "product_revenue": 4131597, "quarter": 3, "rd_expense": 754007, "revenue": 11424499, "salaries_expense": 2318526, "service_revenue": 7292902 }, { "depreciation": 647956, "expenses": 7292697, "income_tax": 801179, "marketing_expense": 1071114, "net_income": 3800915, "net_profit": 2999736, "operational_expense": 5023084, "product_revenue": 3360511, "quarter": 4, "rd_expense": 1303757, "revenue": 11093612, "salaries_expense": 2498178, "service_revenue": 7733101 } ], "market_conditions": { "gdp_growth": [ -0.0027429429340192126, -0.009177796296457801, -0.007100072648267117, -0.007318873805387325 ], "inflation_rate": [ 0.030098717815941374, 0.029024225053735423, 0.03529482489741213, 0.028752704988494915 ], "interest_rate": [ 0.04797170865585208, 0.05684900711875123, 0.05312170832971628, 0.053975829762216695 ], "year": 1996 }, "random_event": null, "year": 1996 } ]

{ "advertising_type": "Traditional Advertising", "financial_health": "Good", "founding_year": 1990, "industry": "Advertising", "location": "Victorshire", "name": "Gonzalez LLC", "num_employees": 110, "region": "Europe", "revenue_size": "Large", "website": "www.gonzalezllc.com" }

[ { "advertising_kpis": [ { "average_project_size": 65588, "billable_hours_per_employee": 137, "client_concentration": 0.28, "client_retention_rate": 0.66, "employee_utilization_rate": 0.74, "gross_billings": 107686764, "net_revenue": 92756381, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 843240 }, { "average_project_size": 184684, "billable_hours_per_employee": 147, "client_concentration": 0.3, "client_retention_rate": 0.65, "employee_utilization_rate": 0.8, "gross_billings": 119697681, "net_revenue": 97326327, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 884785 }, { "average_project_size": 178771, "billable_hours_per_employee": 152, "client_concentration": 0.13, "client_retention_rate": 0.77, "employee_utilization_rate": 0.76, "gross_billings": 127184502, "net_revenue": 102121427, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 928377 }, { "average_project_size": 53608, "billable_hours_per_employee": 106, "client_concentration": 0.21, "client_retention_rate": 0.68, "employee_utilization_rate": 0.79, "gross_billings": 127713954, "net_revenue": 107152773, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 974116 } ], "balance_sheet": [ { "assets": 101115740, "current_assets": 36601469, "current_liabilities": 19814736, "equity": 70090587, "fixed_assets": 64514271, "liabilities": 48375489, "long_term_liabilities": 28560753, "quarter": 1 }, { "assets": 103398667, "current_assets": 31132489, "current_liabilities": 23931330, "equity": 73286357, "fixed_assets": 72266178, "liabilities": 48941592, "long_term_liabilities": 25010262, "quarter": 2 }, { "assets": 105733136, "current_assets": 32103796, "current_liabilities": 20874969, "equity": 75505626, "fixed_assets": 73629340, "liabilities": 49514320, "long_term_liabilities": 28639351, "quarter": 3 }, { "assets": 108120312, "current_assets": 48578084, "current_liabilities": 25079285, "equity": 78382938, "fixed_assets": 59542228, "liabilities": 50093750, "long_term_liabilities": 25014465, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 11780, "financing_cash_flow": 114521, "investing_cash_flow": -341946, "net_cash_flow": 22600256, "operating_cash_flow": 23097183, "quarter": 1 }, { "change_in_working_capital": -69660, "financing_cash_flow": 61455, "investing_cash_flow": -212624, "net_cash_flow": 24236144, "operating_cash_flow": 24157885, "quarter": 2 }, { "change_in_working_capital": -63015, "financing_cash_flow": -17033, "investing_cash_flow": -336820, "net_cash_flow": 25983487, "operating_cash_flow": 26381661, "quarter": 3 }, { "change_in_working_capital": 18757, "financing_cash_flow": 104776, "investing_cash_flow": -105010, "net_cash_flow": 26316790, "operating_cash_flow": 26261602, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9173288055845708, "current_ratio": 1.847184287491895, "debt_to_equity_ratio": 0.6901852455594358, "profit_margin": 0.18705274842493047, "quarter": 1, "return_on_assets": 0.17158887429395264, "return_on_equity": 0.24754159927352298 }, { "asset_turnover_ratio": 0.94127255044787, "current_ratio": 1.3009092683106205, "debt_to_equity_ratio": 0.6678131374438492, "profit_margin": 0.19346545359715464, "quarter": 2, "return_on_assets": 0.1821037209309478, "return_on_equity": 0.25692752062979474 }, { "asset_turnover_ratio": 0.9658412760972114, "current_ratio": 1.5379086790500145, "debt_to_equity_ratio": 0.6557699422292056, "profit_margin": 0.18886154029163732, "quarter": 3, "return_on_assets": 0.1824102710809599, "return_on_equity": 0.2554354029195122 }, { "asset_turnover_ratio": 0.9910512744358341, "current_ratio": 1.9369804202950762, "debt_to_equity_ratio": 0.639089976443598, "profit_margin": 0.1899752608362268, "quarter": 4, "return_on_assets": 0.18827522436302255, "return_on_equity": 0.2597041718441327 } ], "income_statement": [ { "depreciation": 5746847, "expenses": 68598903, "income_tax": 6807142, "marketing_expense": 8299397, "net_income": 24157478, "net_profit": 17350336, "operational_expense": 36908838, "product_revenue": 20823148, "quarter": 1, "rd_expense": 10674467, "revenue": 92756381, "salaries_expense": 26462749, "service_revenue": 71933233 }, { "depreciation": 5328603, "expenses": 71717773, "income_tax": 6779272, "marketing_expense": 11067122, "net_income": 25608554, "net_profit": 18829282, "operational_expense": 43004915, "product_revenue": 37982959, "quarter": 2, "rd_expense": 9726998, "revenue": 97326327, "salaries_expense": 22048608, "service_revenue": 59343368 }, { "depreciation": 7094851, "expenses": 74978443, "income_tax": 7856174, "marketing_expense": 7926028, "net_income": 27142984, "net_profit": 19286810, "operational_expense": 49402636, "product_revenue": 40295004, "quarter": 3, "rd_expense": 8903622, "revenue": 102121427, "salaries_expense": 24496272, "service_revenue": 61826423 }, { "depreciation": 5905226, "expenses": 78387361, "income_tax": 8409036, "marketing_expense": 12246668, "net_income": 28765412, "net_profit": 20356376, "operational_expense": 43056893, "product_revenue": 24950166, "quarter": 4, "rd_expense": 10227318, "revenue": 107152773, "salaries_expense": 25286674, "service_revenue": 82202607 } ], "market_conditions": { "gdp_growth": [ 0.049560961594762934, 0.0592693785963559, 0.05278996763231861, 0.048598787018957125 ], "inflation_rate": [ 0.006305395731658478, 0.006384474377614132, 0.004794456758778708, 0.009894179271064719 ], "interest_rate": [ 0.01640640920491449, 0.018922419206699896, 0.01777277968019388, 0.010033688451739697 ], "year": 1990 }, "random_event": null, "year": 1990 }, { "advertising_kpis": [ { "average_project_size": 99745, "billable_hours_per_employee": 100, "client_concentration": 0.23, "client_retention_rate": 0.68, "employee_utilization_rate": 0.63, "gross_billings": 28073983, "net_revenue": 22721246, "new_client_acquisition": 2, "organic_growth": -0.05, "quarter": 1, "revenue_per_employee": 206557 }, { "average_project_size": 52772, "billable_hours_per_employee": 84, "client_concentration": 0.11, "client_retention_rate": 0.78, "employee_utilization_rate": 0.64, "gross_billings": 26768868, "net_revenue": 23661618, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 215106 }, { "average_project_size": 142267, "billable_hours_per_employee": 92, "client_concentration": 0.15, "client_retention_rate": 0.73, "employee_utilization_rate": 0.63, "gross_billings": 30419050, "net_revenue": 24640910, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 224008 }, { "average_project_size": 199288, "billable_hours_per_employee": 81, "client_concentration": 0.25, "client_retention_rate": 0.86, "employee_utilization_rate": 0.63, "gross_billings": 31173644, "net_revenue": 25660733, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 233279 } ], "balance_sheet": [ { "assets": 26247312, "current_assets": 9086784, "current_liabilities": 6350479, "equity": 17465755, "fixed_assets": 17160528, "liabilities": 12927501, "long_term_liabilities": 6577022, "quarter": 1 }, { "assets": 26779825, "current_assets": 11580381, "current_liabilities": 7380237, "equity": 17993004, "fixed_assets": 15199444, "liabilities": 13049957, "long_term_liabilities": 5669720, "quarter": 2 }, { "assets": 27323141, "current_assets": 12622682, "current_liabilities": 6730571, "equity": 18900257, "fixed_assets": 14700459, "liabilities": 13173574, "long_term_liabilities": 6443003, "quarter": 3 }, { "assets": 27877480, "current_assets": 13878232, "current_liabilities": 6466417, "equity": 19510088, "fixed_assets": 13999248, "liabilities": 13298362, "long_term_liabilities": 6831945, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -8675, "financing_cash_flow": -55904, "investing_cash_flow": -237193, "net_cash_flow": 5315410, "operating_cash_flow": 5792840, "quarter": 1 }, { "change_in_working_capital": 32521, "financing_cash_flow": -45943, "investing_cash_flow": -386363, "net_cash_flow": 5230269, "operating_cash_flow": 5268132, "quarter": 2 }, { "change_in_working_capital": -88193, "financing_cash_flow": -67859, "investing_cash_flow": -380949, "net_cash_flow": 5919719, "operating_cash_flow": 6096349, "quarter": 3 }, { "change_in_working_capital": 2536, "financing_cash_flow": 169583, "investing_cash_flow": -443660, "net_cash_flow": 6177050, "operating_cash_flow": 6578896, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8656599197662602, "current_ratio": 1.4308816705007608, "debt_to_equity_ratio": 0.740162735593165, "profit_margin": 0.1824699226442071, "quarter": 1, "return_on_assets": 0.15795689859594003, "return_on_equity": 0.2373755958445541 }, { "asset_turnover_ratio": 0.8835613376861126, "current_ratio": 1.5691069270539686, "debt_to_equity_ratio": 0.7252795030779741, "profit_margin": 0.18017094181809545, "quarter": 2, "return_on_assets": 0.15919207836496319, "return_on_equity": 0.2369329768392204 }, { "asset_turnover_ratio": 0.9018329920414347, "current_ratio": 1.8754251310921466, "debt_to_equity_ratio": 0.6970050195613742, "profit_margin": 0.19279685693426096, "quarter": 3, "return_on_assets": 0.173870566345209, "return_on_equity": 0.2513558413517869 }, { "asset_turnover_ratio": 0.9204825185059768, "current_ratio": 2.1462012115828597, "debt_to_equity_ratio": 0.6816146600671407, "profit_margin": 0.1921601382158491, "quarter": 4, "return_on_assets": 0.17688004798138138, "return_on_equity": 0.2527395058392356 } ], "income_statement": [ { "depreciation": 1646896, "expenses": 16904231, "income_tax": 1671071, "marketing_expense": 2446129, "net_income": 5817015, "net_profit": 4145944, "operational_expense": 10485655, "product_revenue": 5718476, "quarter": 1, "rd_expense": 2664655, "revenue": 22721246, "salaries_expense": 7370698, "service_revenue": 17002770 }, { "depreciation": 1004996, "expenses": 17611468, "income_tax": 1787014, "marketing_expense": 3500616, "net_income": 6050150, "net_profit": 4263136, "operational_expense": 9234859, "product_revenue": 7318653, "quarter": 2, "rd_expense": 2712687, "revenue": 23661618, "salaries_expense": 8585349, "service_revenue": 16342965 }, { "depreciation": 1345659, "expenses": 18348296, "income_tax": 1541924, "marketing_expense": 2004066, "net_income": 6292614, "net_profit": 4750690, "operational_expense": 9403945, "product_revenue": 8152202, "quarter": 3, "rd_expense": 3344009, "revenue": 24640910, "salaries_expense": 8728630, "service_revenue": 16488708 }, { "depreciation": 1647926, "expenses": 19115950, "income_tax": 1613813, "marketing_expense": 2864497, "net_income": 6544783, "net_profit": 4930970, "operational_expense": 10774788, "product_revenue": 5146488, "quarter": 4, "rd_expense": 1988328, "revenue": 25660733, "salaries_expense": 7189642, "service_revenue": 20514245 } ], "market_conditions": { "gdp_growth": [ 0.03362427314244321, 0.04023817536339464, 0.03549370580284514, 0.036340635032022214 ], "inflation_rate": [ 0.004179994910835562, 0.008508092674582132, 0.011133841035137083, 0.004286862646461375 ], "interest_rate": [ 0.012424671634197486, 0.019150593843254085, 0.02029041529524902, 0.01357596746370409 ], "year": 1991 }, "random_event": null, "year": 1991 }, { "advertising_kpis": [ { "average_project_size": 195904, "billable_hours_per_employee": 159, "client_concentration": 0.25, "client_retention_rate": 0.72, "employee_utilization_rate": 0.62, "gross_billings": 47178567, "net_revenue": 38652574, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 351387 }, { "average_project_size": 141619, "billable_hours_per_employee": 108, "client_concentration": 0.28, "client_retention_rate": 0.72, "employee_utilization_rate": 0.75, "gross_billings": 46687851, "net_revenue": 40265813, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 366053 }, { "average_project_size": 125387, "billable_hours_per_employee": 144, "client_concentration": 0.13, "client_retention_rate": 0.6, "employee_utilization_rate": 0.72, "gross_billings": 48440965, "net_revenue": 41946384, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 381331 }, { "average_project_size": 129759, "billable_hours_per_employee": 133, "client_concentration": 0.35, "client_retention_rate": 0.65, "employee_utilization_rate": 0.75, "gross_billings": 55948666, "net_revenue": 43697097, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 397246 } ], "balance_sheet": [ { "assets": 51956134, "current_assets": 24364783, "current_liabilities": 11346305, "equity": 36903831, "fixed_assets": 27591351, "liabilities": 21192948, "long_term_liabilities": 9846643, "quarter": 1 }, { "assets": 52816409, "current_assets": 18239945, "current_liabilities": 9162383, "equity": 37190663, "fixed_assets": 34576464, "liabilities": 21649666, "long_term_liabilities": 12487283, "quarter": 2 }, { "assets": 53690929, "current_assets": 22936615, "current_liabilities": 11966198, "equity": 37854825, "fixed_assets": 30754314, "liabilities": 22116227, "long_term_liabilities": 10150029, "quarter": 3 }, { "assets": 54579929, "current_assets": 22780815, "current_liabilities": 12896678, "equity": 39196676, "fixed_assets": 31799114, "liabilities": 22592843, "long_term_liabilities": 9696165, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -67557, "financing_cash_flow": -74385, "investing_cash_flow": -461127, "net_cash_flow": 8596210, "operating_cash_flow": 9105053, "quarter": 1 }, { "change_in_working_capital": -92370, "financing_cash_flow": -172797, "investing_cash_flow": -190544, "net_cash_flow": 7738043, "operating_cash_flow": 8131793, "quarter": 2 }, { "change_in_working_capital": -3872, "financing_cash_flow": -177502, "investing_cash_flow": -146569, "net_cash_flow": 8957961, "operating_cash_flow": 9581296, "quarter": 3 }, { "change_in_working_capital": -22714, "financing_cash_flow": -23915, "investing_cash_flow": -448128, "net_cash_flow": 9570885, "operating_cash_flow": 10154598, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7439463067055759, "current_ratio": 2.14737599597402, "debt_to_equity_ratio": 0.5742750122609221, "profit_margin": 0.15886768627621023, "quarter": 1, "return_on_assets": 0.1181890284600467, "return_on_equity": 0.16639586822300373 }, { "asset_turnover_ratio": 0.7623731670208779, "current_ratio": 1.990742473873882, "debt_to_equity_ratio": 0.5821263794087241, "profit_margin": 0.14960383390247206, "quarter": 2, "return_on_assets": 0.114053948650693, "return_on_equity": 0.16197398793347675 }, { "asset_turnover_ratio": 0.7812564390532337, "current_ratio": 1.9167838439577884, "debt_to_equity_ratio": 0.5842379934394096, "profit_margin": 0.14971786364231063, "quarter": 3, "return_on_assets": 0.11696804501184921, "return_on_equity": 0.16590019898388117 }, { "asset_turnover_ratio": 0.8006074357480384, "current_ratio": 1.7664095358510152, "debt_to_equity_ratio": 0.5763969118197676, "profit_margin": 0.16499013653012234, "quarter": 4, "return_on_assets": 0.13209233013110003, "return_on_equity": 0.18393370907267748 } ], "income_statement": [ { "depreciation": 2964408, "expenses": 30912350, "income_tax": 1599579, "marketing_expense": 5612152, "net_income": 7740224, "net_profit": 6140645, "operational_expense": 21174544, "product_revenue": 13076843, "quarter": 1, "rd_expense": 3271025, "revenue": 38652574, "salaries_expense": 13685709, "service_revenue": 25575731 }, { "depreciation": 2107873, "expenses": 32112602, "income_tax": 2129291, "marketing_expense": 4217720, "net_income": 8153211, "net_profit": 6023920, "operational_expense": 16855081, "product_revenue": 8372241, "quarter": 2, "rd_expense": 3889218, "revenue": 40265813, "salaries_expense": 10671508, "service_revenue": 31893572 }, { "depreciation": 3301173, "expenses": 33359458, "income_tax": 2306803, "marketing_expense": 4047272, "net_income": 8586926, "net_profit": 6280123, "operational_expense": 18360196, "product_revenue": 12737951, "quarter": 3, "rd_expense": 3443374, "revenue": 41946384, "salaries_expense": 12545549, "service_revenue": 29208433 }, { "depreciation": 2945008, "expenses": 34654727, "income_tax": 1832780, "marketing_expense": 5818558, "net_income": 9042370, "net_profit": 7209590, "operational_expense": 17775293, "product_revenue": 12013561, "quarter": 4, "rd_expense": 5983967, "revenue": 43697097, "salaries_expense": 10916680, "service_revenue": 31683536 } ], "market_conditions": { "gdp_growth": [ 0.040025582243812606, 0.030172941405319696, 0.042980186686724216, 0.0330546036140294 ], "inflation_rate": [ 0.0017187302480539362, 0.007353888507413354, 0.00813117292115685, 0.0040526080553247 ], "interest_rate": [ 0.010967572633992695, 0.012067672760310363, 0.011263030187854082, 0.006372153870914411 ], "year": 1992 }, "random_event": null, "year": 1992 }, { "advertising_kpis": [ { "average_project_size": 184236, "billable_hours_per_employee": 129, "client_concentration": 0.24, "client_retention_rate": 0.83, "employee_utilization_rate": 0.68, "gross_billings": 103131528, "net_revenue": 88478658, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 804351 }, { "average_project_size": 184110, "billable_hours_per_employee": 149, "client_concentration": 0.1, "client_retention_rate": 0.66, "employee_utilization_rate": 0.66, "gross_billings": 108494791, "net_revenue": 90549773, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 823180 }, { "average_project_size": 175917, "billable_hours_per_employee": 117, "client_concentration": 0.23, "client_retention_rate": 0.81, "employee_utilization_rate": 0.7, "gross_billings": 115333987, "net_revenue": 92669369, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 842449 }, { "average_project_size": 119302, "billable_hours_per_employee": 101, "client_concentration": 0.3, "client_retention_rate": 0.79, "employee_utilization_rate": 0.61, "gross_billings": 116146515, "net_revenue": 94838581, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 862169 } ], "balance_sheet": [ { "assets": 89261379, "current_assets": 37587264, "current_liabilities": 28664430, "equity": 60157238, "fixed_assets": 51674115, "liabilities": 49504051, "long_term_liabilities": 20839621, "quarter": 1 }, { "assets": 91970752, "current_assets": 31547755, "current_liabilities": 23517756, "equity": 63072623, "fixed_assets": 60422997, "liabilities": 50410644, "long_term_liabilities": 26892888, "quarter": 2 }, { "assets": 94762362, "current_assets": 44862903, "current_liabilities": 29865382, "equity": 63068562, "fixed_assets": 49899459, "liabilities": 51333840, "long_term_liabilities": 21468458, "quarter": 3 }, { "assets": 97638707, "current_assets": 48553697, "current_liabilities": 28203764, "equity": 65674446, "fixed_assets": 49085010, "liabilities": 52273944, "long_term_liabilities": 24070180, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 90949, "financing_cash_flow": 151161, "investing_cash_flow": -299784, "net_cash_flow": 26157418, "operating_cash_flow": 26246054, "quarter": 1 }, { "change_in_working_capital": -21025, "financing_cash_flow": -5125, "investing_cash_flow": -407710, "net_cash_flow": 26529163, "operating_cash_flow": 26571728, "quarter": 2 }, { "change_in_working_capital": 5264, "financing_cash_flow": -92614, "investing_cash_flow": -197393, "net_cash_flow": 23675827, "operating_cash_flow": 24162277, "quarter": 3 }, { "change_in_working_capital": 6518, "financing_cash_flow": -84675, "investing_cash_flow": -404621, "net_cash_flow": 26531374, "operating_cash_flow": 26874577, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9912311348001916, "current_ratio": 1.3112859387052176, "debt_to_equity_ratio": 0.8229109687515906, "profit_margin": 0.23056305849485195, "quarter": 1, "return_on_assets": 0.22854128211485508, "return_on_equity": 0.33910981750857644 }, { "asset_turnover_ratio": 0.9845496642236871, "current_ratio": 1.3414440986631548, "debt_to_equity_ratio": 0.7992476228553235, "profit_margin": 0.23757668613923527, "quarter": 2, "return_on_assets": 0.2339060465657604, "return_on_equity": 0.3410753188431691 }, { "asset_turnover_ratio": 0.9779132457673438, "current_ratio": 1.5021707406923508, "debt_to_equity_ratio": 0.8139370610669703, "profit_margin": 0.21193669722732222, "quarter": 3, "return_on_assets": 0.2072557034827815, "return_on_equity": 0.31140776604356385 }, { "asset_turnover_ratio": 0.971321557955494, "current_ratio": 1.7215325231057812, "debt_to_equity_ratio": 0.7959556141516595, "profit_margin": 0.21415000926679828, "quarter": 4, "return_on_assets": 0.20800852063720998, "return_on_equity": 0.3092478770205386 } ], "income_statement": [ { "depreciation": 5846144, "expenses": 62159715, "income_tax": 5919033, "marketing_expense": 9865642, "net_income": 26318943, "net_profit": 20399910, "operational_expense": 38859588, "product_revenue": 34419021, "quarter": 1, "rd_expense": 9724775, "revenue": 88478658, "salaries_expense": 18781411, "service_revenue": 54059637 }, { "depreciation": 5059213, "expenses": 63412299, "income_tax": 5624959, "marketing_expense": 10519959, "net_income": 27137474, "net_profit": 21512515, "operational_expense": 37090138, "product_revenue": 29787566, "quarter": 2, "rd_expense": 11998145, "revenue": 90549773, "salaries_expense": 23001874, "service_revenue": 60762207 }, { "depreciation": 4522237, "expenses": 64690125, "income_tax": 8339204, "marketing_expense": 8685456, "net_income": 27979244, "net_profit": 19640040, "operational_expense": 38262552, "product_revenue": 35237468, "quarter": 3, "rd_expense": 9826681, "revenue": 92669369, "salaries_expense": 30518318, "service_revenue": 57431901 }, { "depreciation": 6564894, "expenses": 65993701, "income_tax": 8535197, "marketing_expense": 9360029, "net_income": 28844880, "net_profit": 20309683, "operational_expense": 38356280, "product_revenue": 19276912, "quarter": 4, "rd_expense": 10052443, "revenue": 94838581, "salaries_expense": 31654361, "service_revenue": 75561669 } ], "market_conditions": { "gdp_growth": [ 0.03925219469135287, 0.05238998343386842, 0.04256599696609903, 0.055108651364308564 ], "inflation_rate": [ 0.0065257911392287106, 0.002827719613122842, 0.008445580546355302, 0.008002315826249228 ], "interest_rate": [ 0.00939353528690149, 0.009366062032712976, 0.015269168751011381, 0.011713032685298918 ], "year": 1993 }, "random_event": { "description": "Gonzalez LLC Award Nomination in 1993", "impact": 0.1, "type": "Award Nomination" }, "year": 1993 }, { "advertising_kpis": [ { "average_project_size": 156335, "billable_hours_per_employee": 95, "client_concentration": 0.19, "client_retention_rate": 0.67, "employee_utilization_rate": 0.67, "gross_billings": 113171812, "net_revenue": 98116000, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 891964 }, { "average_project_size": 73337, "billable_hours_per_employee": 86, "client_concentration": 0.24, "client_retention_rate": 0.85, "employee_utilization_rate": 0.69, "gross_billings": 127348159, "net_revenue": 102545610, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 932233 }, { "average_project_size": 114122, "billable_hours_per_employee": 116, "client_concentration": 0.15, "client_retention_rate": 0.78, "employee_utilization_rate": 0.63, "gross_billings": 138657590, "net_revenue": 107175203, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 974320 }, { "average_project_size": 94581, "billable_hours_per_employee": 89, "client_concentration": 0.33, "client_retention_rate": 0.86, "employee_utilization_rate": 0.72, "gross_billings": 142517198, "net_revenue": 112013806, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 1018307 } ], "balance_sheet": [ { "assets": 132682434, "current_assets": 59951871, "current_liabilities": 42304610, "equity": 84292023, "fixed_assets": 72730563, "liabilities": 71080718, "long_term_liabilities": 28776108, "quarter": 1 }, { "assets": 136636858, "current_assets": 48534362, "current_liabilities": 40366284, "equity": 86754499, "fixed_assets": 88102496, "liabilities": 71647990, "long_term_liabilities": 31281706, "quarter": 2 }, { "assets": 140709139, "current_assets": 69781891, "current_liabilities": 39407283, "equity": 94145652, "fixed_assets": 70927248, "liabilities": 72219789, "long_term_liabilities": 32812506, "quarter": 3 }, { "assets": 144902789, "current_assets": 52773230, "current_liabilities": 34883101, "equity": 96051443, "fixed_assets": 92129559, "liabilities": 72796152, "long_term_liabilities": 37913051, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -97325, "financing_cash_flow": 162673, "investing_cash_flow": -200096, "net_cash_flow": 27048832, "operating_cash_flow": 27520006, "quarter": 1 }, { "change_in_working_capital": -64884, "financing_cash_flow": -194515, "investing_cash_flow": -350509, "net_cash_flow": 26063172, "operating_cash_flow": 26665918, "quarter": 2 }, { "change_in_working_capital": 24736, "financing_cash_flow": -75702, "investing_cash_flow": -400060, "net_cash_flow": 29676056, "operating_cash_flow": 29786295, "quarter": 3 }, { "change_in_working_capital": 77204, "financing_cash_flow": -27250, "investing_cash_flow": -449248, "net_cash_flow": 30542308, "operating_cash_flow": 30846602, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.739479952561015, "current_ratio": 1.4171474692710795, "debt_to_equity_ratio": 0.8432674346895198, "profit_margin": 0.2312600085612948, "quarter": 1, "return_on_assets": 0.1710121401601662, "return_on_equity": 0.2691868837932624 }, { "asset_turnover_ratio": 0.750497424347975, "current_ratio": 1.202349019790873, "debt_to_equity_ratio": 0.8258705983651637, "profit_margin": 0.2122531720275495, "quarter": 2, "return_on_assets": 0.15929545891636354, "return_on_equity": 0.25088763408108666 }, { "asset_turnover_ratio": 0.7616790477269568, "current_ratio": 1.7707866589026195, "debt_to_equity_ratio": 0.7671070035183356, "profit_margin": 0.2393865491442083, "quarter": 3, "return_on_assets": 0.18233571879080293, "return_on_equity": 0.2725171205994728 }, { "asset_turnover_ratio": 0.7730272603655682, "current_ratio": 1.5128594788634186, "debt_to_equity_ratio": 0.7578871251314777, "profit_margin": 0.21376656016848494, "quarter": 4, "return_on_assets": 0.16524737836481532, "return_on_equity": 0.2492914760270702 } ], "income_statement": [ { "depreciation": 4829699, "expenses": 68770149, "income_tax": 6655544, "marketing_expense": 8037244, "net_income": 29345851, "net_profit": 22690307, "operational_expense": 37398219, "product_revenue": 38870785, "quarter": 1, "rd_expense": 12236041, "revenue": 98116000, "salaries_expense": 31411384, "service_revenue": 59245215 }, { "depreciation": 4900287, "expenses": 71725496, "income_tax": 9054483, "marketing_expense": 13912134, "net_income": 30820114, "net_profit": 21765631, "operational_expense": 37709082, "product_revenue": 39178144, "quarter": 2, "rd_expense": 10978999, "revenue": 102545610, "salaries_expense": 32121112, "service_revenue": 63367466 }, { "depreciation": 4129993, "expenses": 74807846, "income_tax": 6711055, "marketing_expense": 9767504, "net_income": 32367357, "net_profit": 25656302, "operational_expense": 49919640, "product_revenue": 40261174, "quarter": 3, "rd_expense": 12321450, "revenue": 107175203, "salaries_expense": 28705197, "service_revenue": 66914029 }, { "depreciation": 6901796, "expenses": 78022659, "income_tax": 10046341, "marketing_expense": 14894375, "net_income": 33991147, "net_profit": 23944806, "operational_expense": 44583330, "product_revenue": 42596318, "quarter": 4, "rd_expense": 12810717, "revenue": 112013806, "salaries_expense": 27105657, "service_revenue": 69417488 } ], "market_conditions": { "gdp_growth": [ 0.06204286180001899, 0.049858902412227055, 0.05936061256488991, 0.05525662261073974 ], "inflation_rate": [ 0.006582226210974889, 0.004790590141261873, 0.013281513427484213, 0.004641655820958898 ], "interest_rate": [ 0.007241837860328165, 0.006991581411073392, 0.006901686552651824, 0.011663907595525588 ], "year": 1994 }, "random_event": { "description": "Gonzalez LLC Data Privacy Regulation Impact in 1994", "impact": -0.1, "type": "Data Privacy Regulation Impact" }, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 147984, "billable_hours_per_employee": 107, "client_concentration": 0.39, "client_retention_rate": 0.76, "employee_utilization_rate": 0.68, "gross_billings": 55345646, "net_revenue": 44216804, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 401971 }, { "average_project_size": 54139, "billable_hours_per_employee": 147, "client_concentration": 0.3, "client_retention_rate": 0.9, "employee_utilization_rate": 0.6, "gross_billings": 57135185, "net_revenue": 45881834, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 417108 }, { "average_project_size": 177677, "billable_hours_per_employee": 159, "client_concentration": 0.27, "client_retention_rate": 0.89, "employee_utilization_rate": 0.76, "gross_billings": 58077943, "net_revenue": 47609563, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 432814 }, { "average_project_size": 81911, "billable_hours_per_employee": 103, "client_concentration": 0.39, "client_retention_rate": 0.61, "employee_utilization_rate": 0.79, "gross_billings": 56162384, "net_revenue": 49402352, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 449112 } ], "balance_sheet": [ { "assets": 66041031, "current_assets": 19935899, "current_liabilities": 11465730, "equity": 48260893, "fixed_assets": 46105132, "liabilities": 28432995, "long_term_liabilities": 16967265, "quarter": 1 }, { "assets": 67709866, "current_assets": 25075814, "current_liabilities": 13161861, "equity": 49844909, "fixed_assets": 42634052, "liabilities": 28650883, "long_term_liabilities": 15489022, "quarter": 2 }, { "assets": 69420872, "current_assets": 21365263, "current_liabilities": 12181507, "equity": 52477726, "fixed_assets": 48055609, "liabilities": 28870442, "long_term_liabilities": 16688935, "quarter": 3 }, { "assets": 71175116, "current_assets": 26877091, "current_liabilities": 12900900, "equity": 55303632, "fixed_assets": 44298025, "liabilities": 29091683, "long_term_liabilities": 16190783, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -87865, "financing_cash_flow": -59195, "investing_cash_flow": -460046, "net_cash_flow": 12638296, "operating_cash_flow": 13006423, "quarter": 1 }, { "change_in_working_capital": -22163, "financing_cash_flow": -146068, "investing_cash_flow": -299554, "net_cash_flow": 12737758, "operating_cash_flow": 12906712, "quarter": 2 }, { "change_in_working_capital": 24699, "financing_cash_flow": -41227, "investing_cash_flow": -411186, "net_cash_flow": 13534701, "operating_cash_flow": 13731748, "quarter": 3 }, { "change_in_working_capital": -43049, "financing_cash_flow": -71526, "investing_cash_flow": -215785, "net_cash_flow": 15284406, "operating_cash_flow": 15398635, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6695353378114282, "current_ratio": 1.738737873646074, "debt_to_equity_ratio": 0.5891518625649965, "profit_margin": 0.24092326980484613, "quarter": 1, "return_on_assets": 0.1613066428354215, "return_on_equity": 0.2207347675891534 }, { "asset_turnover_ratio": 0.6776240555549172, "current_ratio": 1.9051875718790832, "debt_to_equity_ratio": 0.5748005879597453, "profit_margin": 0.23508053318008168, "quarter": 2, "return_on_assets": 0.15929622427549922, "return_on_equity": 0.2163897219673929 }, { "asset_turnover_ratio": 0.6858105009110228, "current_ratio": 1.7539096763643447, "debt_to_equity_ratio": 0.5501465898122186, "profit_margin": 0.2505231144423653, "quarter": 3, "return_on_assets": 0.17181138260550805, "return_on_equity": 0.22728301908508763 }, { "asset_turnover_ratio": 0.6940958410239894, "current_ratio": 2.0833500763512625, "debt_to_equity_ratio": 0.5260356679648093, "profit_margin": 0.26760262345404123, "quarter": 4, "return_on_assets": 0.18574186798655867, "return_on_equity": 0.23904757286103742 } ], "income_statement": [ { "depreciation": 2353566, "expenses": 29747983, "income_tax": 3815964, "marketing_expense": 3811266, "net_income": 14468821, "net_profit": 10652857, "operational_expense": 17860091, "product_revenue": 13531239, "quarter": 1, "rd_expense": 3803338, "revenue": 44216804, "salaries_expense": 9886789, "service_revenue": 30685565 }, { "depreciation": 2120786, "expenses": 30636072, "income_tax": 4459836, "marketing_expense": 5929760, "net_income": 15245762, "net_profit": 10785926, "operational_expense": 18459563, "product_revenue": 15651501, "quarter": 2, "rd_expense": 3516465, "revenue": 45881834, "salaries_expense": 11455418, "service_revenue": 30230333 }, { "depreciation": 1804452, "expenses": 31550674, "income_tax": 4131593, "marketing_expense": 5180417, "net_income": 16058889, "net_profit": 11927296, "operational_expense": 16723598, "product_revenue": 10401232, "quarter": 3, "rd_expense": 4121866, "revenue": 47609563, "salaries_expense": 15158365, "service_revenue": 37208331 }, { "depreciation": 2178436, "expenses": 32492581, "income_tax": 3689572, "marketing_expense": 3816073, "net_income": 16909771, "net_profit": 13220199, "operational_expense": 21970827, "product_revenue": 13973514, "quarter": 4, "rd_expense": 4052890, "revenue": 49402352, "salaries_expense": 12571569, "service_revenue": 35428838 } ], "market_conditions": { "gdp_growth": [ 0.03526742382365252, 0.024807214209013315, 0.03947711310915906, 0.02914806641201521 ], "inflation_rate": [ 0.004106111238786532, 0.011511509384777706, 0.004322549249325794, 0.0041426778869193765 ], "interest_rate": [ 0.012221064041383303, 0.008879016648302726, 0.010578046945555508, 0.009073957693706511 ], "year": 1995 }, "random_event": { "description": "Gonzalez LLC Economic Slowdown Impact in 1995", "impact": 0.07, "type": "Economic Slowdown Impact" }, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 196639, "billable_hours_per_employee": 121, "client_concentration": 0.2, "client_retention_rate": 0.65, "employee_utilization_rate": 0.76, "gross_billings": 109818571, "net_revenue": 95774709, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 870679 }, { "average_project_size": 51536, "billable_hours_per_employee": 126, "client_concentration": 0.35, "client_retention_rate": 0.89, "employee_utilization_rate": 0.6, "gross_billings": 121257055, "net_revenue": 100040222, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 909457 }, { "average_project_size": 114936, "billable_hours_per_employee": 118, "client_concentration": 0.18, "client_retention_rate": 0.77, "employee_utilization_rate": 0.8, "gross_billings": 120499297, "net_revenue": 104495709, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 949961 }, { "average_project_size": 133530, "billable_hours_per_employee": 105, "client_concentration": 0.19, "client_retention_rate": 0.79, "employee_utilization_rate": 0.74, "gross_billings": 141467324, "net_revenue": 109149630, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 992269 } ], "balance_sheet": [ { "assets": 125579112, "current_assets": 48535412, "current_liabilities": 32259339, "equity": 87607029, "fixed_assets": 77043700, "liabilities": 58401222, "long_term_liabilities": 26141883, "quarter": 1 }, { "assets": 127731353, "current_assets": 50797893, "current_liabilities": 29778763, "equity": 91232192, "fixed_assets": 76933460, "liabilities": 59743668, "long_term_liabilities": 29964905, "quarter": 2 }, { "assets": 129920481, "current_assets": 62072025, "current_liabilities": 32188135, "equity": 90299786, "fixed_assets": 67848456, "liabilities": 61116972, "long_term_liabilities": 28928837, "quarter": 3 }, { "assets": 132147127, "current_assets": 51376954, "current_liabilities": 28453749, "equity": 93387693, "fixed_assets": 80770173, "liabilities": 62521844, "long_term_liabilities": 34068095, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 92672, "financing_cash_flow": 97464, "investing_cash_flow": -378938, "net_cash_flow": 25605814, "operating_cash_flow": 26018127, "quarter": 1 }, { "change_in_working_capital": -68020, "financing_cash_flow": -49984, "investing_cash_flow": -214426, "net_cash_flow": 28863760, "operating_cash_flow": 29264559, "quarter": 2 }, { "change_in_working_capital": 26446, "financing_cash_flow": -85954, "investing_cash_flow": -208270, "net_cash_flow": 25128203, "operating_cash_flow": 25534841, "quarter": 3 }, { "change_in_working_capital": 9626, "financing_cash_flow": -120920, "investing_cash_flow": -492776, "net_cash_flow": 30559711, "operating_cash_flow": 30891001, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7626643274878389, "current_ratio": 1.5045383291951517, "debt_to_equity_ratio": 0.6666271264603666, "profit_margin": 0.21330410933433377, "quarter": 1, "return_on_assets": 0.1626794350958621, "return_on_equity": 0.23319063816215022 }, { "asset_turnover_ratio": 0.7832080350702932, "current_ratio": 1.7058429525766399, "debt_to_equity_ratio": 0.6548529273526608, "profit_margin": 0.23235161353400435, "quarter": 2, "return_on_assets": 0.1819796506813797, "return_on_equity": 0.25478404596482784 }, { "asset_turnover_ratio": 0.8043051272262454, "current_ratio": 1.9284132181003963, "debt_to_equity_ratio": 0.6768229993368976, "profit_margin": 0.20571444708796607, "quarter": 3, "return_on_assets": 0.16545718453736327, "return_on_equity": 0.23805457301969685 }, { "asset_turnover_ratio": 0.8259705108836759, "current_ratio": 1.8056303933797968, "debt_to_equity_ratio": 0.6694869740491395, "profit_margin": 0.2177049065580891, "quarter": 4, "return_on_assets": 0.17981783289166778, "return_on_equity": 0.2544490525105915 } ], "income_statement": [ { "depreciation": 5588988, "expenses": 67223637, "income_tax": 8121933, "marketing_expense": 8288686, "net_income": 28551072, "net_profit": 20429139, "operational_expense": 44923286, "product_revenue": 26247518, "quarter": 1, "rd_expense": 8190391, "revenue": 95774709, "salaries_expense": 30174878, "service_revenue": 69527191 }, { "depreciation": 6020052, "expenses": 70479618, "income_tax": 6316097, "marketing_expense": 12999791, "net_income": 29560604, "net_profit": 23244507, "operational_expense": 39426399, "product_revenue": 20759310, "quarter": 2, "rd_expense": 12602939, "revenue": 100040222, "salaries_expense": 28630009, "service_revenue": 79280912 }, { "depreciation": 4038564, "expenses": 73893302, "income_tax": 9106130, "marketing_expense": 7721329, "net_income": 30602407, "net_profit": 21496277, "operational_expense": 41650374, "product_revenue": 37958449, "quarter": 3, "rd_expense": 10772395, "revenue": 104495709, "salaries_expense": 35054502, "service_revenue": 66537260 }, { "depreciation": 7128591, "expenses": 77472329, "income_tax": 7914891, "marketing_expense": 13246897, "net_income": 31677301, "net_profit": 23762410, "operational_expense": 43002018, "product_revenue": 22293545, "quarter": 4, "rd_expense": 13576618, "revenue": 109149630, "salaries_expense": 36114217, "service_revenue": 86856085 } ], "market_conditions": { "gdp_growth": [ 0.03951818449887409, 0.04157910448999435, 0.03984492702372616, 0.05210861295964721 ], "inflation_rate": [ 0.009045832547754974, 0.00882811073615182, 0.007490121305793744, 0.005678950950572498 ], "interest_rate": [ 0.015823185842495622, 0.01778107143801275, 0.015210819586212468, 0.022373261755532583 ], "year": 1996 }, "random_event": null, "year": 1996 } ]

{ "advertising_type": "Branding Services", "financial_health": "Distressed", "founding_year": 1998, "industry": "Advertising", "location": "Martinmouth", "name": "Strickland, Thompson and Wall", "num_employees": 391, "region": "Europe", "revenue_size": "Medium", "website": "www.strickland,thompsonandwall.com" }

[ { "advertising_kpis": [ { "average_project_size": 152480, "billable_hours_per_employee": 84, "client_concentration": 0.39, "client_retention_rate": 0.76, "employee_utilization_rate": 0.7, "gross_billings": 20274814, "net_revenue": 18426312, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 47126 }, { "average_project_size": 54696, "billable_hours_per_employee": 128, "client_concentration": 0.17, "client_retention_rate": 0.64, "employee_utilization_rate": 0.71, "gross_billings": 22391075, "net_revenue": 18573902, "new_client_acquisition": 4, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 47504 }, { "average_project_size": 187137, "billable_hours_per_employee": 95, "client_concentration": 0.22, "client_retention_rate": 0.71, "employee_utilization_rate": 0.7, "gross_billings": 22461679, "net_revenue": 18722675, "new_client_acquisition": 3, "organic_growth": 0.15, "quarter": 3, "revenue_per_employee": 47884 }, { "average_project_size": 69763, "billable_hours_per_employee": 102, "client_concentration": 0.25, "client_retention_rate": 0.82, "employee_utilization_rate": 0.72, "gross_billings": 23453201, "net_revenue": 18872639, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 48268 } ], "balance_sheet": [ { "assets": 23287081, "current_assets": 11017974, "current_liabilities": 6616743, "equity": 17699106, "fixed_assets": 12269107, "liabilities": 11244694, "long_term_liabilities": 4627951, "quarter": 1 }, { "assets": 23652103, "current_assets": 8768802, "current_liabilities": 4635910, "equity": 17888358, "fixed_assets": 14883301, "liabilities": 11513789, "long_term_liabilities": 6877879, "quarter": 2 }, { "assets": 24022848, "current_assets": 10555021, "current_liabilities": 5985271, "equity": 18114940, "fixed_assets": 13467827, "liabilities": 11789323, "long_term_liabilities": 5804052, "quarter": 3 }, { "assets": 24399403, "current_assets": 9880948, "current_liabilities": 5660224, "equity": 18132538, "fixed_assets": 14518455, "liabilities": 12071452, "long_term_liabilities": 6411228, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -64950, "financing_cash_flow": -7631, "investing_cash_flow": -301190, "net_cash_flow": 5999037, "operating_cash_flow": 6296836, "quarter": 1 }, { "change_in_working_capital": -51038, "financing_cash_flow": 95163, "investing_cash_flow": -200698, "net_cash_flow": 6301324, "operating_cash_flow": 6719670, "quarter": 2 }, { "change_in_working_capital": 50233, "financing_cash_flow": -4446, "investing_cash_flow": -459468, "net_cash_flow": 6707315, "operating_cash_flow": 6852600, "quarter": 3 }, { "change_in_working_capital": -14024, "financing_cash_flow": -149772, "investing_cash_flow": -205424, "net_cash_flow": 6313845, "operating_cash_flow": 6601980, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7912675702034102, "current_ratio": 1.6651657771807067, "debt_to_equity_ratio": 0.6353255356513487, "profit_margin": 0.3069913827574395, "quarter": 1, "return_on_assets": 0.2429123255078642, "return_on_equity": 0.31960478681804605 }, { "asset_turnover_ratio": 0.7852960051797508, "current_ratio": 1.8914953051288743, "debt_to_equity_ratio": 0.6436470580474742, "profit_margin": 0.30957652301600386, "quarter": 2, "return_on_assets": 0.243109206821905, "return_on_equity": 0.32144057045369956 }, { "asset_turnover_ratio": 0.779369498570694, "current_ratio": 1.7634992634418725, "debt_to_equity_ratio": 0.6508066270161535, "profit_margin": 0.3141332635427363, "quarter": 3, "return_on_assets": 0.24482588409167805, "return_on_equity": 0.32467206626132905 }, { "asset_turnover_ratio": 0.773487736564702, "current_ratio": 1.7456814429958956, "debt_to_equity_ratio": 0.6657342728304223, "profit_margin": 0.3075662603412273, "quarter": 4, "return_on_assets": 0.2378987305550058, "return_on_equity": 0.32011994129007204 } ], "income_statement": [ { "depreciation": 640117, "expenses": 11186671, "income_tax": 1582922, "marketing_expense": 1571064, "net_income": 7239641, "net_profit": 5656719, "operational_expense": 6470124, "product_revenue": 6543924, "quarter": 1, "rd_expense": 1734332, "revenue": 18426312, "salaries_expense": 4316382, "service_revenue": 11882388 }, { "depreciation": 969626, "expenses": 11208809, "income_tax": 1615049, "marketing_expense": 2102154, "net_income": 7365093, "net_profit": 5750044, "operational_expense": 5964773, "product_revenue": 5601544, "quarter": 2, "rd_expense": 1592914, "revenue": 18573902, "salaries_expense": 5590478, "service_revenue": 12972358 }, { "depreciation": 971185, "expenses": 11230992, "income_tax": 1610268, "marketing_expense": 1960666, "net_income": 7491683, "net_profit": 5881415, "operational_expense": 6725542, "product_revenue": 6066533, "quarter": 3, "rd_expense": 1681406, "revenue": 18722675, "salaries_expense": 5491827, "service_revenue": 12656142 }, { "depreciation": 797393, "expenses": 11253219, "income_tax": 1814833, "marketing_expense": 1349013, "net_income": 7619420, "net_profit": 5804587, "operational_expense": 6433294, "product_revenue": 6472559, "quarter": 4, "rd_expense": 2223000, "revenue": 18872639, "salaries_expense": 5072808, "service_revenue": 12400080 } ], "market_conditions": { "gdp_growth": [ 0.021415967289769983, 0.023911274731409794, 0.015918752865333098, 0.010227951629336974 ], "inflation_rate": [ 0.010959000883669714, 0.010979475039718545, 0.0185542582205636, 0.015832242811739533 ], "interest_rate": [ 0.030162101591259045, 0.028860436020390637, 0.028896273179166602, 0.027127126777023013 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 57065, "billable_hours_per_employee": 126, "client_concentration": 0.32, "client_retention_rate": 0.7, "employee_utilization_rate": 0.62, "gross_billings": 6438089, "net_revenue": 5412963, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 13844 }, { "average_project_size": 58102, "billable_hours_per_employee": 154, "client_concentration": 0.34, "client_retention_rate": 0.87, "employee_utilization_rate": 0.66, "gross_billings": 6615012, "net_revenue": 5397189, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 13804 }, { "average_project_size": 129015, "billable_hours_per_employee": 104, "client_concentration": 0.15, "client_retention_rate": 0.79, "employee_utilization_rate": 0.65, "gross_billings": 5963786, "net_revenue": 5381462, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 13763 }, { "average_project_size": 115444, "billable_hours_per_employee": 98, "client_concentration": 0.14, "client_retention_rate": 0.76, "employee_utilization_rate": 0.78, "gross_billings": 6946684, "net_revenue": 5365780, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 13723 } ], "balance_sheet": [ { "assets": 7220776, "current_assets": 2697212, "current_liabilities": 1515784, "equity": 5223216, "fixed_assets": 4523564, "liabilities": 3246224, "long_term_liabilities": 1730440, "quarter": 1 }, { "assets": 7440157, "current_assets": 3170158, "current_liabilities": 1702990, "equity": 5312105, "fixed_assets": 4269999, "liabilities": 3336971, "long_term_liabilities": 1633981, "quarter": 2 }, { "assets": 7666204, "current_assets": 2563911, "current_liabilities": 1878229, "equity": 5374193, "fixed_assets": 5102293, "liabilities": 3430255, "long_term_liabilities": 1552026, "quarter": 3 }, { "assets": 7899118, "current_assets": 3249164, "current_liabilities": 1671921, "equity": 5515056, "fixed_assets": 4649954, "liabilities": 3526146, "long_term_liabilities": 1854225, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -54554, "financing_cash_flow": -35928, "investing_cash_flow": -251638, "net_cash_flow": 1054734, "operating_cash_flow": 1517271, "quarter": 1 }, { "change_in_working_capital": -43573, "financing_cash_flow": -39828, "investing_cash_flow": -348377, "net_cash_flow": 1220471, "operating_cash_flow": 1567127, "quarter": 2 }, { "change_in_working_capital": -49142, "financing_cash_flow": -129261, "investing_cash_flow": -311582, "net_cash_flow": 1136917, "operating_cash_flow": 1514887, "quarter": 3 }, { "change_in_working_capital": -48316, "financing_cash_flow": 99007, "investing_cash_flow": -482360, "net_cash_flow": 1232656, "operating_cash_flow": 1361350, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7496372966008086, "current_ratio": 1.7794171201173783, "debt_to_equity_ratio": 0.6214990917473067, "profit_margin": 0.23068031316674434, "quarter": 1, "return_on_assets": 0.17292656634134615, "return_on_equity": 0.23906037965881557 }, { "asset_turnover_ratio": 0.725413321251151, "current_ratio": 1.8615247300336466, "debt_to_equity_ratio": 0.6281824248579424, "profit_margin": 0.22399048838200775, "quarter": 2, "return_on_assets": 0.1624856841058596, "return_on_equity": 0.22757814463381276 }, { "asset_turnover_ratio": 0.701972188582511, "current_ratio": 1.365068370257301, "debt_to_equity_ratio": 0.6382828082281377, "profit_margin": 0.21151203892176512, "quarter": 3, "return_on_assets": 0.14847556887346072, "return_on_equity": 0.21179812485335006 }, { "asset_turnover_ratio": 0.6792884977791191, "current_ratio": 1.9433717262956802, "debt_to_equity_ratio": 0.6393672158541999, "profit_margin": 0.21284584906574627, "quarter": 4, "return_on_assets": 0.1445837370703919, "return_on_equity": 0.20708475126997805 } ], "income_statement": [ { "depreciation": 268607, "expenses": 3813386, "income_tax": 350913, "marketing_expense": 426971, "net_income": 1599577, "net_profit": 1248664, "operational_expense": 1927855, "product_revenue": 2003872, "quarter": 1, "rd_expense": 466810, "revenue": 5412963, "salaries_expense": 1447028, "service_revenue": 3409091 }, { "depreciation": 358208, "expenses": 3790379, "income_tax": 397891, "marketing_expense": 520651, "net_income": 1606810, "net_profit": 1208919, "operational_expense": 2131149, "product_revenue": 2086425, "quarter": 2, "rd_expense": 534669, "revenue": 5397189, "salaries_expense": 1535238, "service_revenue": 3310764 }, { "depreciation": 376643, "expenses": 3767511, "income_tax": 475707, "marketing_expense": 615094, "net_income": 1613951, "net_profit": 1138244, "operational_expense": 2111251, "product_revenue": 2119116, "quarter": 3, "rd_expense": 404733, "revenue": 5381462, "salaries_expense": 1256398, "service_revenue": 3262346 }, { "depreciation": 219266, "expenses": 3744781, "income_tax": 478915, "marketing_expense": 725543, "net_income": 1620999, "net_profit": 1142084, "operational_expense": 2264735, "product_revenue": 1489026, "quarter": 4, "rd_expense": 492330, "revenue": 5365780, "salaries_expense": 1821470, "service_revenue": 3876754 } ], "market_conditions": { "gdp_growth": [ 0.01921478790884488, 0.02833105900087025, 0.019730162864565762, 0.02042075608126215 ], "inflation_rate": [ 0.014679219762649786, 0.016972168277333083, 0.010719394677013865, 0.017595226325469965 ], "interest_rate": [ 0.031240833155509483, 0.03914337723498256, 0.030604363706202134, 0.03000149649413024 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 93484, "billable_hours_per_employee": 121, "client_concentration": 0.32, "client_retention_rate": 0.81, "employee_utilization_rate": 0.74, "gross_billings": 6857014, "net_revenue": 6022284, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 15402 }, { "average_project_size": 149917, "billable_hours_per_employee": 97, "client_concentration": 0.18, "client_retention_rate": 0.66, "employee_utilization_rate": 0.7, "gross_billings": 7382338, "net_revenue": 6000070, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 15345 }, { "average_project_size": 135522, "billable_hours_per_employee": 82, "client_concentration": 0.18, "client_retention_rate": 0.84, "employee_utilization_rate": 0.63, "gross_billings": 7009830, "net_revenue": 5977938, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 15289 }, { "average_project_size": 176488, "billable_hours_per_employee": 140, "client_concentration": 0.13, "client_retention_rate": 0.78, "employee_utilization_rate": 0.64, "gross_billings": 6596812, "net_revenue": 5955887, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 15232 } ], "balance_sheet": [ { "assets": 8741585, "current_assets": 4019670, "current_liabilities": 1667211, "equity": 5891001, "fixed_assets": 4721915, "liabilities": 3996695, "long_term_liabilities": 2329484, "quarter": 1 }, { "assets": 8967390, "current_assets": 3710166, "current_liabilities": 2139768, "equity": 6135021, "fixed_assets": 5257224, "liabilities": 4038954, "long_term_liabilities": 1899186, "quarter": 2 }, { "assets": 9199027, "current_assets": 4167585, "current_liabilities": 2201395, "equity": 6205991, "fixed_assets": 5031442, "liabilities": 4081660, "long_term_liabilities": 1880265, "quarter": 3 }, { "assets": 9436649, "current_assets": 4704915, "current_liabilities": 2002678, "equity": 6512108, "fixed_assets": 4731734, "liabilities": 4124817, "long_term_liabilities": 2122139, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 40541, "financing_cash_flow": -101237, "investing_cash_flow": -230824, "net_cash_flow": 1034402, "operating_cash_flow": 1549863, "quarter": 1 }, { "change_in_working_capital": -84879, "financing_cash_flow": 99314, "investing_cash_flow": -265844, "net_cash_flow": 1075977, "operating_cash_flow": 1518064, "quarter": 2 }, { "change_in_working_capital": -82877, "financing_cash_flow": -2181, "investing_cash_flow": -152950, "net_cash_flow": 951547, "operating_cash_flow": 1347106, "quarter": 3 }, { "change_in_working_capital": 42186, "financing_cash_flow": -27222, "investing_cash_flow": -447685, "net_cash_flow": 1513716, "operating_cash_flow": 1517518, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6889235762164413, "current_ratio": 2.4110145626438406, "debt_to_equity_ratio": 0.6784407267966853, "profit_margin": 0.1903116824115236, "quarter": 1, "return_on_assets": 0.13111020484271446, "return_on_equity": 0.19455284424497638 }, { "asset_turnover_ratio": 0.6690988124749788, "current_ratio": 1.7339104052401944, "debt_to_equity_ratio": 0.6583439567688522, "profit_margin": 0.2010951538898713, "quarter": 2, "return_on_assets": 0.13455252866218598, "return_on_equity": 0.1966716984342841 }, { "asset_turnover_ratio": 0.6498445976949518, "current_ratio": 1.8931563849286475, "debt_to_equity_ratio": 0.6576967320771171, "profit_margin": 0.18210694055374946, "quarter": 3, "return_on_assets": 0.11834121152160984, "return_on_equity": 0.1754150142982805 }, { "asset_turnover_ratio": 0.6311442758970902, "current_ratio": 2.3493117715379106, "debt_to_equity_ratio": 0.6334073390674725, "profit_margin": 0.20152766498088362, "quarter": 4, "return_on_assets": 0.12719303218759118, "return_on_equity": 0.1843145107544285 } ], "income_statement": [ { "depreciation": 403752, "expenses": 4419182, "income_tax": 456991, "marketing_expense": 657972, "net_income": 1603102, "net_profit": 1146111, "operational_expense": 2771043, "product_revenue": 1612736, "quarter": 1, "rd_expense": 478966, "revenue": 6022284, "salaries_expense": 1986132, "service_revenue": 4409548 }, { "depreciation": 311479, "expenses": 4427475, "income_tax": 366010, "marketing_expense": 597150, "net_income": 1572595, "net_profit": 1206585, "operational_expense": 2896127, "product_revenue": 1916445, "quarter": 2, "rd_expense": 527460, "revenue": 6000070, "salaries_expense": 1645172, "service_revenue": 4083625 }, { "depreciation": 258482, "expenses": 4435784, "income_tax": 453530, "marketing_expense": 646800, "net_income": 1542154, "net_profit": 1088624, "operational_expense": 2792014, "product_revenue": 1948822, "quarter": 3, "rd_expense": 646307, "revenue": 5977938, "salaries_expense": 1997749, "service_revenue": 4029116 }, { "depreciation": 317242, "expenses": 4444108, "income_tax": 311503, "marketing_expense": 674885, "net_income": 1511779, "net_profit": 1200276, "operational_expense": 2503353, "product_revenue": 1637165, "quarter": 4, "rd_expense": 604221, "revenue": 5955887, "salaries_expense": 1440877, "service_revenue": 4318722 } ], "market_conditions": { "gdp_growth": [ 0.009333318091470113, 0.008957982713913862, 0.010448858853770275, 0.009157655468155054 ], "inflation_rate": [ 0.014033249974266526, 0.009766058681734992, 0.009098571901419193, 0.006884533744734071 ], "interest_rate": [ 0.031170536678341687, 0.033270260378363045, 0.02872835562704942, 0.03433063148380021 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 124161, "billable_hours_per_employee": 159, "client_concentration": 0.39, "client_retention_rate": 0.75, "employee_utilization_rate": 0.62, "gross_billings": 10852155, "net_revenue": 9615027, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 24591 }, { "average_project_size": 119215, "billable_hours_per_employee": 89, "client_concentration": 0.25, "client_retention_rate": 0.78, "employee_utilization_rate": 0.72, "gross_billings": 11324250, "net_revenue": 9439169, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 24141 }, { "average_project_size": 195244, "billable_hours_per_employee": 140, "client_concentration": 0.32, "client_retention_rate": 0.87, "employee_utilization_rate": 0.6, "gross_billings": 10509440, "net_revenue": 9266528, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 23700 }, { "average_project_size": 89911, "billable_hours_per_employee": 157, "client_concentration": 0.32, "client_retention_rate": 0.73, "employee_utilization_rate": 0.8, "gross_billings": 10012953, "net_revenue": 9097045, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 23266 } ], "balance_sheet": [ { "assets": 11274507, "current_assets": 4270369, "current_liabilities": 2828092, "equity": 7638740, "fixed_assets": 7004138, "liabilities": 5869415, "long_term_liabilities": 3041323, "quarter": 1 }, { "assets": 11453507, "current_assets": 4994488, "current_liabilities": 3359745, "equity": 7765961, "fixed_assets": 6459019, "liabilities": 6021449, "long_term_liabilities": 2661704, "quarter": 2 }, { "assets": 11635349, "current_assets": 3642734, "current_liabilities": 3121629, "equity": 7555258, "fixed_assets": 7992615, "liabilities": 6177420, "long_term_liabilities": 3055791, "quarter": 3 }, { "assets": 11820078, "current_assets": 4251379, "current_liabilities": 3728361, "equity": 7812119, "fixed_assets": 7568699, "liabilities": 6337432, "long_term_liabilities": 2609071, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 17262, "financing_cash_flow": -101585, "investing_cash_flow": -363475, "net_cash_flow": 2620238, "operating_cash_flow": 2722958, "quarter": 1 }, { "change_in_working_capital": -57489, "financing_cash_flow": -161562, "investing_cash_flow": -477016, "net_cash_flow": 2420495, "operating_cash_flow": 2792366, "quarter": 2 }, { "change_in_working_capital": -21752, "financing_cash_flow": -30981, "investing_cash_flow": -116131, "net_cash_flow": 2244213, "operating_cash_flow": 2522982, "quarter": 3 }, { "change_in_working_capital": 87915, "financing_cash_flow": 13661, "investing_cash_flow": -239440, "net_cash_flow": 2565514, "operating_cash_flow": 2804767, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8528113025252456, "current_ratio": 1.5099823485233155, "debt_to_equity_ratio": 0.7683747581407405, "profit_margin": 0.23230803200032615, "quarter": 1, "return_on_assets": 0.1981149153572746, "return_on_equity": 0.2924105284379361 }, { "asset_turnover_ratio": 0.8241291510102539, "current_ratio": 1.486567581765878, "debt_to_equity_ratio": 0.7753643109976988, "profit_margin": 0.24725725326032408, "quarter": 2, "return_on_assets": 0.2037719102105582, "return_on_equity": 0.30052983783977283 }, { "asset_turnover_ratio": 0.7964116933664818, "current_ratio": 1.1669336746935655, "debt_to_equity_ratio": 0.817631906150657, "profit_margin": 0.2263338544922111, "quarter": 3, "return_on_assets": 0.18025492832230472, "return_on_equity": 0.27759859425052064 }, { "asset_turnover_ratio": 0.7696264779301795, "current_ratio": 1.140280943824914, "debt_to_equity_ratio": 0.8112308581064881, "profit_margin": 0.25606919609609496, "quarter": 4, "return_on_assets": 0.19707763349785, "return_on_equity": 0.29818708598780946 } ], "income_statement": [ { "depreciation": 489310, "expenses": 6546732, "income_tax": 834647, "marketing_expense": 1001970, "net_income": 3068295, "net_profit": 2233648, "operational_expense": 3703155, "product_revenue": 2724423, "quarter": 1, "rd_expense": 983716, "revenue": 9615027, "salaries_expense": 2866538, "service_revenue": 6890604 }, { "depreciation": 458463, "expenses": 6420311, "income_tax": 684955, "marketing_expense": 681765, "net_income": 3018858, "net_profit": 2333903, "operational_expense": 4480938, "product_revenue": 3545133, "quarter": 2, "rd_expense": 1144941, "revenue": 9439169, "salaries_expense": 2698295, "service_revenue": 5894036 }, { "depreciation": 425653, "expenses": 6296331, "income_tax": 872868, "marketing_expense": 1028712, "net_income": 2970197, "net_profit": 2097329, "operational_expense": 4079663, "product_revenue": 2676058, "quarter": 3, "rd_expense": 924050, "revenue": 9266528, "salaries_expense": 2233562, "service_revenue": 6590470 }, { "depreciation": 475294, "expenses": 6174746, "income_tax": 592826, "marketing_expense": 744261, "net_income": 2922299, "net_profit": 2329473, "operational_expense": 3980509, "product_revenue": 2408617, "quarter": 4, "rd_expense": 630337, "revenue": 9097045, "salaries_expense": 2916877, "service_revenue": 6688428 } ], "market_conditions": { "gdp_growth": [ 0.012198673276448456, 0.01086628383776249, 0.007746757587838582, 0.016933667580358327 ], "inflation_rate": [ 0.014358833888549239, 0.016315987694815175, 0.014608030330371568, 0.008462190741790849 ], "interest_rate": [ 0.033790357701702994, 0.029923025006071177, 0.024520977415963034, 0.028058222564336717 ], "year": 2001 }, "random_event": { "description": "Strickland, Thompson and Wall New Ad Campaign Launch in 2001", "impact": 0, "type": "New Ad Campaign Launch" }, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 113426, "billable_hours_per_employee": 146, "client_concentration": 0.29, "client_retention_rate": 0.61, "employee_utilization_rate": 0.6, "gross_billings": 19040354, "net_revenue": 14814534, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 37889 }, { "average_project_size": 77501, "billable_hours_per_employee": 117, "client_concentration": 0.27, "client_retention_rate": 0.61, "employee_utilization_rate": 0.64, "gross_billings": 16491312, "net_revenue": 14589436, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 37313 }, { "average_project_size": 139305, "billable_hours_per_employee": 93, "client_concentration": 0.3, "client_retention_rate": 0.64, "employee_utilization_rate": 0.72, "gross_billings": 16681834, "net_revenue": 14367759, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 36746 }, { "average_project_size": 135385, "billable_hours_per_employee": 114, "client_concentration": 0.36, "client_retention_rate": 0.82, "employee_utilization_rate": 0.71, "gross_billings": 17971340, "net_revenue": 14149450, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 36188 } ], "balance_sheet": [ { "assets": 20338002, "current_assets": 6182791, "current_liabilities": 4860134, "equity": 13877869, "fixed_assets": 14155211, "liabilities": 9217199, "long_term_liabilities": 4357065, "quarter": 1 }, { "assets": 20738940, "current_assets": 8364957, "current_liabilities": 5297179, "equity": 14448368, "fixed_assets": 12373983, "liabilities": 9388054, "long_term_liabilities": 4090875, "quarter": 2 }, { "assets": 21147783, "current_assets": 8283947, "current_liabilities": 5376507, "equity": 14367374, "fixed_assets": 12863836, "liabilities": 9562076, "long_term_liabilities": 4185569, "quarter": 3 }, { "assets": 21564685, "current_assets": 9692615, "current_liabilities": 4683990, "equity": 14627460, "fixed_assets": 11872070, "liabilities": 9739324, "long_term_liabilities": 5055334, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -22302, "financing_cash_flow": 15359, "investing_cash_flow": -389203, "net_cash_flow": 3275248, "operating_cash_flow": 3698750, "quarter": 1 }, { "change_in_working_capital": 84438, "financing_cash_flow": 179813, "investing_cash_flow": -329539, "net_cash_flow": 3607892, "operating_cash_flow": 3810311, "quarter": 2 }, { "change_in_working_capital": 34331, "financing_cash_flow": -106150, "investing_cash_flow": -468734, "net_cash_flow": 3255520, "operating_cash_flow": 3473666, "quarter": 3 }, { "change_in_working_capital": 1884, "financing_cash_flow": -176255, "investing_cash_flow": -263304, "net_cash_flow": 3327711, "operating_cash_flow": 3692419, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7284163901645796, "current_ratio": 1.2721441425277575, "debt_to_equity_ratio": 0.6641652980007233, "profit_margin": 0.18610548262942325, "quarter": 1, "return_on_assets": 0.13556228384676136, "return_on_equity": 0.19866638026342517 }, { "asset_turnover_ratio": 0.7034803128800219, "current_ratio": 1.5791342901570817, "debt_to_equity_ratio": 0.6497657036421, "profit_margin": 0.2123099206850765, "quarter": 2, "return_on_assets": 0.14935584943107025, "return_on_equity": 0.21438282856582833 }, { "asset_turnover_ratio": 0.6793978829837624, "current_ratio": 1.540767453664619, "debt_to_equity_ratio": 0.6655409680293699, "profit_margin": 0.1936047925080035, "quarter": 3, "return_on_assets": 0.13153468616544817, "return_on_equity": 0.19360998050165604 }, { "asset_turnover_ratio": 0.6561398879696133, "current_ratio": 2.0693073640208457, "debt_to_equity_ratio": 0.66582468863357, "profit_margin": 0.19803589538815997, "quarter": 4, "return_on_assets": 0.12993925021394934, "return_on_equity": 0.19156429072443198 } ], "income_statement": [ { "depreciation": 941684, "expenses": 10885837, "income_tax": 1171631, "marketing_expense": 2005824, "net_income": 3928697, "net_profit": 2757066, "operational_expense": 5992055, "product_revenue": 3844401, "quarter": 1, "rd_expense": 2061998, "revenue": 14814534, "salaries_expense": 4456694, "service_revenue": 10970133 }, { "depreciation": 712829, "expenses": 10710145, "income_tax": 781809, "marketing_expense": 1625398, "net_income": 3879291, "net_profit": 3097482, "operational_expense": 5970395, "product_revenue": 4439803, "quarter": 2, "rd_expense": 1536460, "revenue": 14589436, "salaries_expense": 4532587, "service_revenue": 10149633 }, { "depreciation": 691999, "expenses": 10537290, "income_tax": 1048802, "marketing_expense": 1245394, "net_income": 3830469, "net_profit": 2781667, "operational_expense": 5419246, "product_revenue": 3003457, "quarter": 3, "rd_expense": 1490023, "revenue": 14367759, "salaries_expense": 5220979, "service_revenue": 11364302 }, { "depreciation": 890320, "expenses": 10367224, "income_tax": 980127, "marketing_expense": 1161356, "net_income": 3782226, "net_profit": 2802099, "operational_expense": 6613102, "product_revenue": 5629549, "quarter": 4, "rd_expense": 1110121, "revenue": 14149450, "salaries_expense": 4890800, "service_revenue": 8519901 } ], "market_conditions": { "gdp_growth": [ 0.027227126886125205, 0.0156909126701824, 0.019899641218088612, 0.02211052219413786 ], "inflation_rate": [ 0.021470331096131275, 0.013267247709890469, 0.020296583321709243, 0.022876086067175925 ], "interest_rate": [ 0.03593846644726727, 0.035449974088144286, 0.03388582988314005, 0.03505628626102881 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 65017, "billable_hours_per_employee": 111, "client_concentration": 0.13, "client_retention_rate": 0.77, "employee_utilization_rate": 0.72, "gross_billings": 18950823, "net_revenue": 17097844, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 43729 }, { "average_project_size": 180487, "billable_hours_per_employee": 83, "client_concentration": 0.25, "client_retention_rate": 0.73, "employee_utilization_rate": 0.76, "gross_billings": 19031446, "net_revenue": 16707754, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 42731 }, { "average_project_size": 94134, "billable_hours_per_employee": 152, "client_concentration": 0.11, "client_retention_rate": 0.83, "employee_utilization_rate": 0.8, "gross_billings": 20607771, "net_revenue": 16326565, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 41756 }, { "average_project_size": 143290, "billable_hours_per_employee": 158, "client_concentration": 0.18, "client_retention_rate": 0.79, "employee_utilization_rate": 0.64, "gross_billings": 19748422, "net_revenue": 15954072, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 40803 } ], "balance_sheet": [ { "assets": 19799150, "current_assets": 6839489, "current_liabilities": 4737852, "equity": 14275225, "fixed_assets": 12959661, "liabilities": 8619589, "long_term_liabilities": 3881737, "quarter": 1 }, { "assets": 20129519, "current_assets": 7914377, "current_liabilities": 3791045, "equity": 14595563, "fixed_assets": 12215142, "liabilities": 8771677, "long_term_liabilities": 4980632, "quarter": 2 }, { "assets": 20465400, "current_assets": 7437679, "current_liabilities": 5296602, "equity": 14714928, "fixed_assets": 13027721, "liabilities": 8926449, "long_term_liabilities": 3629847, "quarter": 3 }, { "assets": 20806886, "current_assets": 10222439, "current_liabilities": 3817330, "equity": 15040941, "fixed_assets": 10584447, "liabilities": 9083951, "long_term_liabilities": 5266621, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 7797, "financing_cash_flow": 180128, "investing_cash_flow": -394498, "net_cash_flow": 3443177, "operating_cash_flow": 4017514, "quarter": 1 }, { "change_in_working_capital": 9322, "financing_cash_flow": 18906, "investing_cash_flow": -244024, "net_cash_flow": 4023131, "operating_cash_flow": 4149581, "quarter": 2 }, { "change_in_working_capital": 57756, "financing_cash_flow": 47009, "investing_cash_flow": -115232, "net_cash_flow": 3740744, "operating_cash_flow": 3915493, "quarter": 3 }, { "change_in_working_capital": -22524, "financing_cash_flow": 94526, "investing_cash_flow": -286040, "net_cash_flow": 3890805, "operating_cash_flow": 4413528, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8635645469628747, "current_ratio": 1.443584350038794, "debt_to_equity_ratio": 0.6038145808559935, "profit_margin": 0.18105581031152232, "quarter": 1, "return_on_assets": 0.15635337880666594, "return_on_equity": 0.2168557063023525 }, { "asset_turnover_ratio": 0.8300125800323396, "current_ratio": 2.087650502697805, "debt_to_equity_ratio": 0.6009824355525032, "profit_margin": 0.19378553215471092, "quarter": 2, "return_on_assets": 0.16084442951667152, "return_on_equity": 0.22182912711212305 }, { "asset_turnover_ratio": 0.7977642753134558, "current_ratio": 1.4042359610935464, "debt_to_equity_ratio": 0.6066253942934685, "profit_margin": 0.19452818152501766, "quarter": 3, "return_on_assets": 0.15518763376235012, "return_on_equity": 0.21583367584265448 }, { "asset_turnover_ratio": 0.7667688475824782, "current_ratio": 2.6779028797615085, "debt_to_equity_ratio": 0.6039483167974663, "profit_margin": 0.20797235965839944, "quarter": 4, "return_on_assets": 0.15946672654427962, "return_on_equity": 0.22059829900270203 } ], "income_statement": [ { "depreciation": 921850, "expenses": 12778535, "income_tax": 1223645, "marketing_expense": 2177052, "net_income": 4319309, "net_profit": 3095664, "operational_expense": 7440495, "product_revenue": 4982981, "quarter": 1, "rd_expense": 2343715, "revenue": 17097844, "salaries_expense": 4671525, "service_revenue": 12114863 }, { "depreciation": 911860, "expenses": 12440381, "income_tax": 1029652, "marketing_expense": 1657424, "net_income": 4267373, "net_profit": 3237721, "operational_expense": 6269114, "product_revenue": 4579464, "quarter": 2, "rd_expense": 1646735, "revenue": 16707754, "salaries_expense": 4944080, "service_revenue": 12128290 }, { "depreciation": 739516, "expenses": 12111176, "income_tax": 1039412, "marketing_expense": 1648887, "net_income": 4215389, "net_profit": 3175977, "operational_expense": 7510128, "product_revenue": 5509912, "quarter": 3, "rd_expense": 1844642, "revenue": 16326565, "salaries_expense": 5806456, "service_revenue": 10816653 }, { "depreciation": 1095522, "expenses": 11790683, "income_tax": 845383, "marketing_expense": 1696604, "net_income": 4163389, "net_profit": 3318006, "operational_expense": 6769853, "product_revenue": 6303354, "quarter": 4, "rd_expense": 1757369, "revenue": 15954072, "salaries_expense": 3566135, "service_revenue": 9650718 } ], "market_conditions": { "gdp_growth": [ 0.033885155892472124, 0.03215492481940866, 0.031638114084543686, 0.03339643722971386 ], "inflation_rate": [ 0.01654989410380759, 0.014865548710541214, 0.013587921608560956, 0.020606323134751962 ], "interest_rate": [ 0.03362974035164429, 0.03646172853218964, 0.04267184089926654, 0.03573536884129638 ], "year": 2003 }, "random_event": null, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 66129, "billable_hours_per_employee": 136, "client_concentration": 0.3, "client_retention_rate": 0.85, "employee_utilization_rate": 0.68, "gross_billings": 19256947, "net_revenue": 16263148, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 41594 }, { "average_project_size": 138138, "billable_hours_per_employee": 82, "client_concentration": 0.35, "client_retention_rate": 0.88, "employee_utilization_rate": 0.62, "gross_billings": 19389957, "net_revenue": 16289431, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 41661 }, { "average_project_size": 69799, "billable_hours_per_employee": 105, "client_concentration": 0.11, "client_retention_rate": 0.67, "employee_utilization_rate": 0.68, "gross_billings": 18149908, "net_revenue": 16315758, "new_client_acquisition": 2, "organic_growth": 0.15, "quarter": 3, "revenue_per_employee": 41728 }, { "average_project_size": 75296, "billable_hours_per_employee": 108, "client_concentration": 0.13, "client_retention_rate": 0.78, "employee_utilization_rate": 0.64, "gross_billings": 19517080, "net_revenue": 16342127, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 41796 } ], "balance_sheet": [ { "assets": 17585795, "current_assets": 6664918, "current_liabilities": 4996331, "equity": 12809885, "fixed_assets": 10920877, "liabilities": 8755840, "long_term_liabilities": 3759509, "quarter": 1 }, { "assets": 18071317, "current_assets": 8748334, "current_liabilities": 4472683, "equity": 13415000, "fixed_assets": 9322983, "liabilities": 8912760, "long_term_liabilities": 4440077, "quarter": 2 }, { "assets": 18570244, "current_assets": 8510963, "current_liabilities": 5205097, "equity": 13826170, "fixed_assets": 10059281, "liabilities": 9072492, "long_term_liabilities": 3867395, "quarter": 3 }, { "assets": 19082945, "current_assets": 9202082, "current_liabilities": 4629692, "equity": 13871799, "fixed_assets": 9880863, "liabilities": 9235087, "long_term_liabilities": 4605395, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -7388, "financing_cash_flow": -119710, "investing_cash_flow": -227041, "net_cash_flow": 4305489, "operating_cash_flow": 4905095, "quarter": 1 }, { "change_in_working_capital": -16458, "financing_cash_flow": -143700, "investing_cash_flow": -410808, "net_cash_flow": 4603477, "operating_cash_flow": 5086495, "quarter": 2 }, { "change_in_working_capital": 88272, "financing_cash_flow": -85488, "investing_cash_flow": -397617, "net_cash_flow": 4631072, "operating_cash_flow": 5064463, "quarter": 3 }, { "change_in_working_capital": -12487, "financing_cash_flow": 97686, "investing_cash_flow": -470154, "net_cash_flow": 4796065, "operating_cash_flow": 4951829, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9247888992223553, "current_ratio": 1.333962461654362, "debt_to_equity_ratio": 0.6835221393478552, "profit_margin": 0.24472076377832877, "quarter": 1, "return_on_assets": 0.2263150457514147, "return_on_equity": 0.31069209442551593 }, { "asset_turnover_ratio": 0.9013970038818975, "current_ratio": 1.9559476940351015, "debt_to_equity_ratio": 0.6643876257920238, "profit_margin": 0.2613009011794212, "quarter": 2, "return_on_assets": 0.23553584943477002, "return_on_equity": 0.31728982482295937 }, { "asset_turnover_ratio": 0.8785968563471757, "current_ratio": 1.6351209208973434, "debt_to_equity_ratio": 0.6561825870794298, "profit_margin": 0.26529064723808726, "quarter": 3, "return_on_assets": 0.233083528681691, "return_on_equity": 0.31305979891756 }, { "asset_turnover_ratio": 0.8563734266382887, "current_ratio": 1.9876229347438232, "debt_to_equity_ratio": 0.6657454451293592, "profit_margin": 0.2462311668487217, "quarter": 4, "return_on_assets": 0.21086582809938403, "return_on_equity": 0.2900806881645272 } ], "income_statement": [ { "depreciation": 925165, "expenses": 10657822, "income_tax": 1625396, "marketing_expense": 1697426, "net_income": 5605326, "net_profit": 3979930, "operational_expense": 5766241, "product_revenue": 5054062, "quarter": 1, "rd_expense": 2071916, "revenue": 16263148, "salaries_expense": 4843403, "service_revenue": 11209086 }, { "depreciation": 830052, "expenses": 10741554, "income_tax": 1291434, "marketing_expense": 1292057, "net_income": 5547877, "net_profit": 4256443, "operational_expense": 5774428, "product_revenue": 5050855, "quarter": 2, "rd_expense": 1215045, "revenue": 16289431, "salaries_expense": 4160158, "service_revenue": 11238576 }, { "depreciation": 736045, "expenses": 10825944, "income_tax": 1161396, "marketing_expense": 1418026, "net_income": 5489814, "net_profit": 4328418, "operational_expense": 6686512, "product_revenue": 4757623, "quarter": 3, "rd_expense": 1322415, "revenue": 16315758, "salaries_expense": 3927171, "service_revenue": 11558135 }, { "depreciation": 927888, "expenses": 10910997, "income_tax": 1407189, "marketing_expense": 1895848, "net_income": 5431130, "net_profit": 4023941, "operational_expense": 6702046, "product_revenue": 4700594, "quarter": 4, "rd_expense": 2124097, "revenue": 16342127, "salaries_expense": 4905393, "service_revenue": 11641533 } ], "market_conditions": { "gdp_growth": [ 0.022142737489686242, 0.02905777408881388, 0.0289096480170705, 0.029834673604694925 ], "inflation_rate": [ 0.01611989063479431, 0.015437767501961026, 0.018331481250638403, 0.016965589573970506 ], "interest_rate": [ 0.02913869754998606, 0.032713589330264616, 0.028585199177085196, 0.03072637108447395 ], "year": 2004 }, "random_event": { "description": "Strickland, Thompson and Wall Award Nomination in 2004", "impact": 0.05, "type": "Award Nomination" }, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 165507, "billable_hours_per_employee": 83, "client_concentration": 0.29, "client_retention_rate": 0.61, "employee_utilization_rate": 0.64, "gross_billings": 21992826, "net_revenue": 19756291, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 50528 }, { "average_project_size": 153169, "billable_hours_per_employee": 83, "client_concentration": 0.35, "client_retention_rate": 0.66, "employee_utilization_rate": 0.69, "gross_billings": 23617944, "net_revenue": 19956084, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 51039 }, { "average_project_size": 171867, "billable_hours_per_employee": 152, "client_concentration": 0.21, "client_retention_rate": 0.8, "employee_utilization_rate": 0.73, "gross_billings": 25014479, "net_revenue": 20157898, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 51555 }, { "average_project_size": 157941, "billable_hours_per_employee": 127, "client_concentration": 0.3, "client_retention_rate": 0.8, "employee_utilization_rate": 0.71, "gross_billings": 24743813, "net_revenue": 20361754, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 52076 } ], "balance_sheet": [ { "assets": 28379279, "current_assets": 11050384, "current_liabilities": 9360846, "equity": 17318114, "fixed_assets": 17328895, "liabilities": 15881293, "long_term_liabilities": 6520447, "quarter": 1 }, { "assets": 28862411, "current_assets": 14024930, "current_liabilities": 8012410, "equity": 17432201, "fixed_assets": 14837481, "liabilities": 16173497, "long_term_liabilities": 8161087, "quarter": 2 }, { "assets": 29353769, "current_assets": 10514393, "current_liabilities": 7730806, "equity": 17946688, "fixed_assets": 18839376, "liabilities": 16471079, "long_term_liabilities": 8740273, "quarter": 3 }, { "assets": 29853491, "current_assets": 14751836, "current_liabilities": 9000055, "equity": 18024866, "fixed_assets": 15101655, "liabilities": 16774135, "long_term_liabilities": 7774080, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -82881, "financing_cash_flow": 2907, "investing_cash_flow": -446528, "net_cash_flow": 5842084, "operating_cash_flow": 5924640, "quarter": 1 }, { "change_in_working_capital": 72330, "financing_cash_flow": -69217, "investing_cash_flow": -280588, "net_cash_flow": 4944631, "operating_cash_flow": 5438794, "quarter": 2 }, { "change_in_working_capital": 10393, "financing_cash_flow": 70337, "investing_cash_flow": -486421, "net_cash_flow": 5688966, "operating_cash_flow": 6162586, "quarter": 3 }, { "change_in_working_capital": -47325, "financing_cash_flow": -6392, "investing_cash_flow": -403507, "net_cash_flow": 5341802, "operating_cash_flow": 5751346, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6961519705979845, "current_ratio": 1.1804898830725343, "debt_to_equity_ratio": 0.9170336331080856, "profit_margin": 0.24397939876467703, "quarter": 1, "return_on_assets": 0.16984673923534138, "return_on_equity": 0.27832869098794477 }, { "asset_turnover_ratio": 0.6914212398957246, "current_ratio": 1.7504009405409857, "debt_to_equity_ratio": 0.9277943158181804, "profit_margin": 0.2376862614929863, "quarter": 2, "return_on_assets": 0.16434132962766002, "return_on_equity": 0.27209914571315463 }, { "asset_turnover_ratio": 0.6867226488019307, "current_ratio": 1.3600642675550259, "debt_to_equity_ratio": 0.9177781995207138, "profit_margin": 0.2512165702991453, "quarter": 3, "return_on_assets": 0.17251610857876548, "return_on_equity": 0.2821689439299329 }, { "asset_turnover_ratio": 0.6820560449697491, "current_ratio": 1.6390828722713362, "debt_to_equity_ratio": 0.9306108017668481, "profit_margin": 0.242882317505653, "quarter": 4, "return_on_assets": 0.16565935287099254, "return_on_equity": 0.2743715265345107 } ], "income_statement": [ { "depreciation": 1104512, "expenses": 13598285, "income_tax": 1337878, "marketing_expense": 1406814, "net_income": 6158006, "net_profit": 4820128, "operational_expense": 7395262, "product_revenue": 7055753, "quarter": 1, "rd_expense": 2343519, "revenue": 19756291, "salaries_expense": 5441931, "service_revenue": 12700538 }, { "depreciation": 695507, "expenses": 13625592, "income_tax": 1587205, "marketing_expense": 2049683, "net_income": 6330492, "net_profit": 4743287, "operational_expense": 6866476, "product_revenue": 6463376, "quarter": 2, "rd_expense": 2499496, "revenue": 19956084, "salaries_expense": 4365577, "service_revenue": 13492708 }, { "depreciation": 1098588, "expenses": 13652954, "income_tax": 1440946, "marketing_expense": 2161059, "net_income": 6504944, "net_profit": 5063998, "operational_expense": 8897829, "product_revenue": 6560094, "quarter": 3, "rd_expense": 1720439, "revenue": 20157898, "salaries_expense": 6304404, "service_revenue": 13597804 }, { "depreciation": 805836, "expenses": 13680370, "income_tax": 1735874, "marketing_expense": 2236264, "net_income": 6681384, "net_profit": 4945510, "operational_expense": 7169567, "product_revenue": 5906583, "quarter": 4, "rd_expense": 1374174, "revenue": 20361754, "salaries_expense": 6489512, "service_revenue": 14455171 } ], "market_conditions": { "gdp_growth": [ 0.0251619108851385, 0.03561681238351815, 0.034370351310317876, 0.024271766591477912 ], "inflation_rate": [ 0.013758495594884186, 0.008395654105770457, 0.017482252613580346, 0.01256177720062665 ], "interest_rate": [ 0.02592435614579968, 0.029831605631221832, 0.03097897954714798, 0.021877923359912323 ], "year": 2005 }, "random_event": null, "year": 2005 } ]

{ "advertising_type": "Event Marketing", "financial_health": "Poor", "founding_year": 2009, "industry": "Advertising", "location": "South Brian", "name": "Smith, Clements and Krueger", "num_employees": 621, "region": "Europe", "revenue_size": "Large", "website": "www.smith,clementsandkrueger.com" }

[ { "advertising_kpis": [ { "average_project_size": 120582, "billable_hours_per_employee": 113, "client_concentration": 0.12, "client_retention_rate": 0.64, "employee_utilization_rate": 0.67, "gross_billings": 39715557, "net_revenue": 32301098, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 52015 }, { "average_project_size": 84109, "billable_hours_per_employee": 98, "client_concentration": 0.2, "client_retention_rate": 0.62, "employee_utilization_rate": 0.75, "gross_billings": 36327595, "net_revenue": 31491807, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 50711 }, { "average_project_size": 165436, "billable_hours_per_employee": 86, "client_concentration": 0.23, "client_retention_rate": 0.63, "employee_utilization_rate": 0.75, "gross_billings": 35959516, "net_revenue": 30702793, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 49441 }, { "average_project_size": 81373, "billable_hours_per_employee": 130, "client_concentration": 0.32, "client_retention_rate": 0.85, "employee_utilization_rate": 0.7, "gross_billings": 33054747, "net_revenue": 29933548, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 48202 } ], "balance_sheet": [ { "assets": 41738558, "current_assets": 15975303, "current_liabilities": 13185761, "equity": 25576879, "fixed_assets": 25763255, "liabilities": 24257171, "long_term_liabilities": 11071410, "quarter": 1 }, { "assets": 42261341, "current_assets": 18713336, "current_liabilities": 11431728, "equity": 25597162, "fixed_assets": 23548005, "liabilities": 24492413, "long_term_liabilities": 13060685, "quarter": 2 }, { "assets": 42790673, "current_assets": 14633313, "current_liabilities": 13242519, "equity": 25619312, "fixed_assets": 28157360, "liabilities": 24729937, "long_term_liabilities": 11487418, "quarter": 3 }, { "assets": 43326634, "current_assets": 20093587, "current_liabilities": 11041517, "equity": 25809051, "fixed_assets": 23233047, "liabilities": 24969764, "long_term_liabilities": 13928247, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -86529, "financing_cash_flow": 172240, "investing_cash_flow": -138406, "net_cash_flow": 9838861, "operating_cash_flow": 10056715, "quarter": 1 }, { "change_in_working_capital": -55467, "financing_cash_flow": 155723, "investing_cash_flow": -286566, "net_cash_flow": 9263951, "operating_cash_flow": 9628985, "quarter": 2 }, { "change_in_working_capital": 31049, "financing_cash_flow": 146594, "investing_cash_flow": -426461, "net_cash_flow": 8631128, "operating_cash_flow": 9023655, "quarter": 3 }, { "change_in_working_capital": -55357, "financing_cash_flow": -16570, "investing_cash_flow": -467930, "net_cash_flow": 8469283, "operating_cash_flow": 8676655, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7738910865104636, "current_ratio": 1.211557148654522, "debt_to_equity_ratio": 0.948402305066228, "profit_margin": 0.2506259075155897, "quarter": 1, "return_on_assets": 0.19395715587491066, "return_on_equity": 0.3165160221464081 }, { "asset_turnover_ratio": 0.7451681904745995, "current_ratio": 1.6369647703304346, "debt_to_equity_ratio": 0.9568409576030342, "profit_margin": 0.24858001955873793, "quarter": 2, "return_on_assets": 0.1852339233627253, "return_on_equity": 0.3058242941151054 }, { "asset_turnover_ratio": 0.7175113371084395, "current_ratio": 1.1050248823505557, "debt_to_equity_ratio": 0.9652849772078188, "profit_margin": 0.24618529004836792, "quarter": 3, "return_on_assets": 0.17664073663903346, "return_on_equity": 0.2950343084935302 }, { "asset_turnover_ratio": 0.6908809948171833, "current_ratio": 1.819821225652236, "debt_to_equity_ratio": 0.9674809042765656, "profit_margin": 0.2489574907725606, "quarter": 4, "return_on_assets": 0.1719999988921364, "return_on_equity": 0.2887429297574715 } ], "income_statement": [ { "depreciation": 1961223, "expenses": 21859239, "income_tax": 2346367, "marketing_expense": 3870803, "net_income": 10441859, "net_profit": 8095492, "operational_expense": 12254646, "product_revenue": 8373399, "quarter": 1, "rd_expense": 3878342, "revenue": 32301098, "salaries_expense": 10445945, "service_revenue": 23927699 }, { "depreciation": 1800751, "expenses": 21364350, "income_tax": 2299223, "marketing_expense": 2923844, "net_income": 10127457, "net_profit": 7828234, "operational_expense": 14287232, "product_revenue": 10801984, "quarter": 2, "rd_expense": 2810021, "revenue": 31491807, "salaries_expense": 10246286, "service_revenue": 20689823 }, { "depreciation": 1465079, "expenses": 20880666, "income_tax": 2263551, "marketing_expense": 2139386, "net_income": 9822127, "net_profit": 7558576, "operational_expense": 13294941, "product_revenue": 11946404, "quarter": 3, "rd_expense": 3503698, "revenue": 30702793, "salaries_expense": 8670595, "service_revenue": 18756389 }, { "depreciation": 1224474, "expenses": 20407932, "income_tax": 2073435, "marketing_expense": 3767260, "net_income": 9525616, "net_profit": 7452181, "operational_expense": 13797358, "product_revenue": 11371792, "quarter": 4, "rd_expense": 2568064, "revenue": 29933548, "salaries_expense": 6615940, "service_revenue": 18561756 } ], "market_conditions": { "gdp_growth": [ 0.05987642047102918, 0.05370163463401732, 0.058508598665735066, 0.06529234745308839 ], "inflation_rate": [ 0.00909912797894668, 0.008194644247544871, 0.00525942654220822, 0.005372417034937296 ], "interest_rate": [ 0.015255238471199733, 0.011901735248395813, 0.012576728319740334, 0.016526802743556016 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 54584, "billable_hours_per_employee": 104, "client_concentration": 0.31, "client_retention_rate": 0.66, "employee_utilization_rate": 0.73, "gross_billings": 56298153, "net_revenue": 51080039, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 82254 }, { "average_project_size": 77583, "billable_hours_per_employee": 122, "client_concentration": 0.34, "client_retention_rate": 0.62, "employee_utilization_rate": 0.6, "gross_billings": 59929529, "net_revenue": 49787799, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 80174 }, { "average_project_size": 58933, "billable_hours_per_employee": 147, "client_concentration": 0.21, "client_retention_rate": 0.89, "employee_utilization_rate": 0.68, "gross_billings": 61551082, "net_revenue": 48528250, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 78145 }, { "average_project_size": 85630, "billable_hours_per_employee": 86, "client_concentration": 0.3, "client_retention_rate": 0.62, "employee_utilization_rate": 0.62, "gross_billings": 57880271, "net_revenue": 47300566, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 76168 } ], "balance_sheet": [ { "assets": 51336284, "current_assets": 16212852, "current_liabilities": 10342684, "equity": 37820677, "fixed_assets": 35123432, "liabilities": 25719000, "long_term_liabilities": 15376316, "quarter": 1 }, { "assets": 52547869, "current_assets": 19166202, "current_liabilities": 13372981, "equity": 37299038, "fixed_assets": 33381667, "liabilities": 26418702, "long_term_liabilities": 13045721, "quarter": 2 }, { "assets": 53788049, "current_assets": 25815230, "current_liabilities": 15346937, "equity": 37939161, "fixed_assets": 27972819, "liabilities": 27137440, "long_term_liabilities": 11790503, "quarter": 3 }, { "assets": 55057498, "current_assets": 26211254, "current_liabilities": 13748330, "equity": 37931683, "fixed_assets": 28846244, "liabilities": 27875732, "long_term_liabilities": 14127402, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -11769, "financing_cash_flow": -53916, "investing_cash_flow": -445503, "net_cash_flow": 14141890, "operating_cash_flow": 14421353, "quarter": 1 }, { "change_in_working_capital": -45294, "financing_cash_flow": 2077, "investing_cash_flow": -448695, "net_cash_flow": 13041232, "operating_cash_flow": 13029884, "quarter": 2 }, { "change_in_working_capital": -46161, "financing_cash_flow": -87821, "investing_cash_flow": -245231, "net_cash_flow": 14094648, "operating_cash_flow": 14402777, "quarter": 3 }, { "change_in_working_capital": 57271, "financing_cash_flow": 102503, "investing_cash_flow": -118520, "net_cash_flow": 13221159, "operating_cash_flow": 13734891, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9950085011996583, "current_ratio": 1.5675671808207619, "debt_to_equity_ratio": 0.6800248446107932, "profit_margin": 0.23890727648034882, "quarter": 1, "return_on_assets": 0.23771477109640424, "return_on_equity": 0.32266458371435286 }, { "asset_turnover_ratio": 0.9474751297716755, "current_ratio": 1.4332034121636754, "debt_to_equity_ratio": 0.7082944605702699, "profit_margin": 0.22434956403676332, "quarter": 2, "return_on_assets": 0.21256563229995112, "return_on_equity": 0.29946807207199283 }, { "asset_turnover_ratio": 0.9022124970548755, "current_ratio": 1.6821095962015091, "debt_to_equity_ratio": 0.7152883533718629, "profit_margin": 0.23261815540432634, "quarter": 3, "return_on_assets": 0.20987100684763635, "return_on_equity": 0.2975435329210364 }, { "asset_turnover_ratio": 0.8591121594373939, "current_ratio": 1.9065045718279965, "debt_to_equity_ratio": 0.7348930971504745, "profit_margin": 0.22726825298454145, "quarter": 4, "return_on_assets": 0.19524891959311336, "return_on_equity": 0.2834020573250072 } ], "income_statement": [ { "depreciation": 2217960, "expenses": 34806150, "income_tax": 4070496, "marketing_expense": 6805806, "net_income": 16273889, "net_profit": 12203393, "operational_expense": 19279928, "product_revenue": 14313656, "quarter": 1, "rd_expense": 3539219, "revenue": 51080039, "salaries_expense": 17156712, "service_revenue": 36766383 }, { "depreciation": 1860013, "expenses": 34122007, "income_tax": 4495921, "marketing_expense": 3610981, "net_income": 15665792, "net_profit": 11169871, "operational_expense": 22941586, "product_revenue": 10179040, "quarter": 2, "rd_expense": 4806570, "revenue": 49787799, "salaries_expense": 13097877, "service_revenue": 39608759 }, { "depreciation": 3114225, "expenses": 33451311, "income_tax": 3788387, "marketing_expense": 5258369, "net_income": 15076939, "net_profit": 11288552, "operational_expense": 23023052, "product_revenue": 18948732, "quarter": 3, "rd_expense": 4332620, "revenue": 48528250, "salaries_expense": 10919784, "service_revenue": 29579518 }, { "depreciation": 2984974, "expenses": 32793798, "income_tax": 3756851, "marketing_expense": 3867310, "net_income": 14506768, "net_profit": 10749917, "operational_expense": 20350713, "product_revenue": 13373135, "quarter": 4, "rd_expense": 6044224, "revenue": 47300566, "salaries_expense": 11682151, "service_revenue": 33927431 } ], "market_conditions": { "gdp_growth": [ 0.06105006131199349, 0.04601189865369663, 0.05742367746375951, 0.04936377765490548 ], "inflation_rate": [ 0.004614822326656498, 0.004916578553897785, 0.00332430428288503, 0.006306173485577176 ], "interest_rate": [ 0.015360632671173581, 0.014082440748249832, 0.015722465570310554, 0.015537582672305055 ], "year": 2010 }, "random_event": { "description": "Smith, Clements and Krueger Expansion to New Market in 2010", "impact": 0.04, "type": "Expansion to New Market" }, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 124098, "billable_hours_per_employee": 90, "client_concentration": 0.35, "client_retention_rate": 0.89, "employee_utilization_rate": 0.8, "gross_billings": 83295575, "net_revenue": 69564301, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 112020 }, { "average_project_size": 145609, "billable_hours_per_employee": 100, "client_concentration": 0.39, "client_retention_rate": 0.76, "employee_utilization_rate": 0.61, "gross_billings": 82004120, "net_revenue": 68824348, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 110828 }, { "average_project_size": 101420, "billable_hours_per_employee": 91, "client_concentration": 0.38, "client_retention_rate": 0.68, "employee_utilization_rate": 0.76, "gross_billings": 76158606, "net_revenue": 68092267, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 109649 }, { "average_project_size": 133613, "billable_hours_per_employee": 115, "client_concentration": 0.37, "client_retention_rate": 0.81, "employee_utilization_rate": 0.62, "gross_billings": 75459012, "net_revenue": 67367972, "new_client_acquisition": 4, "organic_growth": 0.15, "quarter": 4, "revenue_per_employee": 108483 } ], "balance_sheet": [ { "assets": 80442990, "current_assets": 38665209, "current_liabilities": 19862679, "equity": 48906874, "fixed_assets": 41777781, "liabilities": 45381170, "long_term_liabilities": 25518491, "quarter": 1 }, { "assets": 81458227, "current_assets": 26157749, "current_liabilities": 27862829, "equity": 48597753, "fixed_assets": 55300478, "liabilities": 46471248, "long_term_liabilities": 18608419, "quarter": 2 }, { "assets": 82486278, "current_assets": 41156827, "current_liabilities": 28278075, "equity": 48300710, "fixed_assets": 41329451, "liabilities": 47587510, "long_term_liabilities": 19309435, "quarter": 3 }, { "assets": 83527303, "current_assets": 33906047, "current_liabilities": 28659347, "equity": 46921823, "fixed_assets": 49621256, "liabilities": 48730585, "long_term_liabilities": 20071238, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -27782, "financing_cash_flow": -169395, "investing_cash_flow": -258425, "net_cash_flow": 18752457, "operating_cash_flow": 18782545, "quarter": 1 }, { "change_in_working_capital": 85300, "financing_cash_flow": 82237, "investing_cash_flow": -440042, "net_cash_flow": 17620788, "operating_cash_flow": 18194649, "quarter": 2 }, { "change_in_working_capital": -57566, "financing_cash_flow": -185429, "investing_cash_flow": -213601, "net_cash_flow": 16700442, "operating_cash_flow": 17202430, "quarter": 3 }, { "change_in_working_capital": 19268, "financing_cash_flow": -151446, "investing_cash_flow": -303608, "net_cash_flow": 15014972, "operating_cash_flow": 15398253, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8647652331172673, "current_ratio": 1.9466260820103873, "debt_to_equity_ratio": 0.9279098476013822, "profit_margin": 0.19902527303479986, "quarter": 1, "return_on_assets": 0.17211013663216645, "return_on_equity": 0.28309014393355014 }, { "asset_turnover_ratio": 0.8449035847539378, "current_ratio": 0.938804491101747, "debt_to_equity_ratio": 0.9562427299879482, "profit_margin": 0.19776103073290283, "quarter": 2, "return_on_assets": 0.16708900379086325, "return_on_equity": 0.2800700271059857 }, { "asset_turnover_ratio": 0.8254981149713168, "current_ratio": 1.4554324153960267, "debt_to_equity_ratio": 0.9852341715059675, "profit_margin": 0.19682032322407478, "quarter": 3, "return_on_assets": 0.162474805809519, "return_on_equity": 0.2774688405201497 }, { "asset_turnover_ratio": 0.8065383363329712, "current_ratio": 1.1830711634846391, "debt_to_equity_ratio": 1.038548417012698, "profit_margin": 0.17998322704444777, "quarter": 4, "return_on_assets": 0.14516337250826836, "return_on_equity": 0.25841078254781363 } ], "income_statement": [ { "depreciation": 4937491, "expenses": 51297082, "income_tax": 4422165, "marketing_expense": 7197760, "net_income": 18267219, "net_profit": 13845054, "operational_expense": 26296672, "product_revenue": 26445158, "quarter": 1, "rd_expense": 8053872, "revenue": 69564301, "salaries_expense": 21394280, "service_revenue": 43119143 }, { "depreciation": 4583875, "expenses": 51170275, "income_tax": 4043299, "marketing_expense": 5434550, "net_income": 17654073, "net_profit": 13610774, "operational_expense": 30858464, "product_revenue": 16310859, "quarter": 2, "rd_expense": 7225924, "revenue": 68824348, "salaries_expense": 20206136, "service_revenue": 52513489 }, { "depreciation": 3800488, "expenses": 51043782, "income_tax": 3646543, "marketing_expense": 7018640, "net_income": 17048485, "net_profit": 13401942, "operational_expense": 28447644, "product_revenue": 24725418, "quarter": 3, "rd_expense": 5600533, "revenue": 68092267, "salaries_expense": 21178894, "service_revenue": 43366849 }, { "depreciation": 3273148, "expenses": 50917602, "income_tax": 4325265, "marketing_expense": 9234539, "net_income": 16450370, "net_profit": 12125105, "operational_expense": 25912873, "product_revenue": 21569798, "quarter": 4, "rd_expense": 7176047, "revenue": 67367972, "salaries_expense": 18705345, "service_revenue": 45798174 } ], "market_conditions": { "gdp_growth": [ 0.054989555615883354, 0.0455966683426569, 0.0579242225542356, 0.051164069385438035 ], "inflation_rate": [ 0.0058695266425270705, 0.003235406343808274, 0.008810348533820334, 0.00908688388003573 ], "interest_rate": [ 0.012791356442104104, 0.013664566739961165, 0.021945145923417436, 0.021808635242910553 ], "year": 2011 }, "random_event": { "description": "Smith, Clements and Krueger Expansion to New Market in 2011", "impact": 0.06, "type": "Expansion to New Market" }, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 84782, "billable_hours_per_employee": 108, "client_concentration": 0.28, "client_retention_rate": 0.76, "employee_utilization_rate": 0.71, "gross_billings": 43650814, "net_revenue": 35040702, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 56426 }, { "average_project_size": 162064, "billable_hours_per_employee": 154, "client_concentration": 0.19, "client_retention_rate": 0.67, "employee_utilization_rate": 0.66, "gross_billings": 42026387, "net_revenue": 35083755, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 56496 }, { "average_project_size": 157712, "billable_hours_per_employee": 143, "client_concentration": 0.1, "client_retention_rate": 0.8, "employee_utilization_rate": 0.64, "gross_billings": 39349561, "net_revenue": 35126862, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 56565 }, { "average_project_size": 172350, "billable_hours_per_employee": 121, "client_concentration": 0.34, "client_retention_rate": 0.68, "employee_utilization_rate": 0.7, "gross_billings": 42132795, "net_revenue": 35170021, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 56634 } ], "balance_sheet": [ { "assets": 44962143, "current_assets": 20925814, "current_liabilities": 10006803, "equity": 35828832, "fixed_assets": 24036329, "liabilities": 18164728, "long_term_liabilities": 8157925, "quarter": 1 }, { "assets": 45620048, "current_assets": 16470362, "current_liabilities": 10387571, "equity": 35958866, "fixed_assets": 29149686, "liabilities": 18565684, "long_term_liabilities": 8178113, "quarter": 2 }, { "assets": 46287580, "current_assets": 23115772, "current_liabilities": 9412853, "equity": 36165731, "fixed_assets": 23171808, "liabilities": 18975491, "long_term_liabilities": 9562638, "quarter": 3 }, { "assets": 46964880, "current_assets": 20644303, "current_liabilities": 8679801, "equity": 36595387, "fixed_assets": 26320577, "liabilities": 19394344, "long_term_liabilities": 10714543, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 73491, "financing_cash_flow": -46275, "investing_cash_flow": -206602, "net_cash_flow": 10392405, "operating_cash_flow": 10719998, "quarter": 1 }, { "change_in_working_capital": -48136, "financing_cash_flow": 70818, "investing_cash_flow": -136301, "net_cash_flow": 10305253, "operating_cash_flow": 10522209, "quarter": 2 }, { "change_in_working_capital": -2557, "financing_cash_flow": 29504, "investing_cash_flow": -385635, "net_cash_flow": 9814538, "operating_cash_flow": 10168199, "quarter": 3 }, { "change_in_working_capital": 59617, "financing_cash_flow": -161406, "investing_cash_flow": -484744, "net_cash_flow": 10615604, "operating_cash_flow": 11011341, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7793378976620399, "current_ratio": 2.091158784678783, "debt_to_equity_ratio": 0.5069863287756631, "profit_margin": 0.25774075530792734, "quarter": 1, "return_on_assets": 0.2008671383835063, "return_on_equity": 0.2520712090195963 }, { "asset_turnover_ratio": 0.7690424832521, "current_ratio": 1.585583578682639, "debt_to_equity_ratio": 0.5163033784213329, "profit_margin": 0.25380698274742824, "quarter": 2, "return_on_assets": 0.19518835227880516, "return_on_equity": 0.2476302228218209 }, { "asset_turnover_ratio": 0.758883095638182, "current_ratio": 2.4557668116138647, "debt_to_equity_ratio": 0.5246815279359347, "profit_margin": 0.2520476209915933, "quarter": 3, "return_on_assets": 0.19127467886633953, "return_on_equity": 0.24480749469712088 }, { "asset_turnover_ratio": 0.748857891258319, "current_ratio": 2.3784304501911966, "debt_to_equity_ratio": 0.5299669053916549, "profit_margin": 0.2566063580115576, "quarter": 4, "return_on_assets": 0.1921616961440123, "return_on_equity": 0.24661171092411183 } ], "income_statement": [ { "depreciation": 1688581, "expenses": 22586082, "income_tax": 3423203, "marketing_expense": 2287864, "net_income": 12454620, "net_profit": 9031417, "operational_expense": 14179974, "product_revenue": 13351469, "quarter": 1, "rd_expense": 3580247, "revenue": 35040702, "salaries_expense": 9155124, "service_revenue": 21689233 }, { "depreciation": 1617707, "expenses": 22642673, "income_tax": 3536580, "marketing_expense": 3171942, "net_income": 12441082, "net_profit": 8904502, "operational_expense": 12048894, "product_revenue": 9010536, "quarter": 2, "rd_expense": 4138163, "revenue": 35083755, "salaries_expense": 10571889, "service_revenue": 26073219 }, { "depreciation": 1314557, "expenses": 22699405, "income_tax": 3573815, "marketing_expense": 3040939, "net_income": 12427457, "net_profit": 8853642, "operational_expense": 15534874, "product_revenue": 13139361, "quarter": 3, "rd_expense": 4537094, "revenue": 35126862, "salaries_expense": 10155220, "service_revenue": 21987501 }, { "depreciation": 1986490, "expenses": 22756280, "income_tax": 3388890, "marketing_expense": 2444807, "net_income": 12413741, "net_profit": 9024851, "operational_expense": 11618161, "product_revenue": 10911910, "quarter": 4, "rd_expense": 3288799, "revenue": 35170021, "salaries_expense": 7328509, "service_revenue": 24258111 } ], "market_conditions": { "gdp_growth": [ 0.039271844488785075, 0.035797821214750364, 0.04125035098423892, 0.03850157054845454 ], "inflation_rate": [ 0.007393590227151259, 0.0037208505226939293, 0.012923892356823445, 0.004211285579268204 ], "interest_rate": [ 0.013118662000012942, 0.01717044647585581, 0.01443606629205738, 0.012318726937788668 ], "year": 2012 }, "random_event": { "description": "Smith, Clements and Krueger Introduction of New Service in 2012", "impact": 0.09, "type": "Introduction of New Service" }, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 68155, "billable_hours_per_employee": 108, "client_concentration": 0.28, "client_retention_rate": 0.75, "employee_utilization_rate": 0.77, "gross_billings": 84292153, "net_revenue": 71459520, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 115072 }, { "average_project_size": 137814, "billable_hours_per_employee": 150, "client_concentration": 0.29, "client_retention_rate": 0.89, "employee_utilization_rate": 0.62, "gross_billings": 90475087, "net_revenue": 71559667, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 115233 }, { "average_project_size": 133944, "billable_hours_per_employee": 113, "client_concentration": 0.4, "client_retention_rate": 0.85, "employee_utilization_rate": 0.66, "gross_billings": 80359348, "net_revenue": 71659955, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 115394 }, { "average_project_size": 139843, "billable_hours_per_employee": 100, "client_concentration": 0.24, "client_retention_rate": 0.61, "employee_utilization_rate": 0.65, "gross_billings": 83101099, "net_revenue": 71760384, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 115556 } ], "balance_sheet": [ { "assets": 88861576, "current_assets": 42411704, "current_liabilities": 20818817, "equity": 70721170, "fixed_assets": 46449872, "liabilities": 40226519, "long_term_liabilities": 19407702, "quarter": 1 }, { "assets": 91775189, "current_assets": 39473400, "current_liabilities": 17732568, "equity": 73525910, "fixed_assets": 52301789, "liabilities": 40747718, "long_term_liabilities": 23015150, "quarter": 2 }, { "assets": 94784335, "current_assets": 44082984, "current_liabilities": 23178887, "equity": 73597275, "fixed_assets": 50701351, "liabilities": 41275670, "long_term_liabilities": 18096783, "quarter": 3 }, { "assets": 97892145, "current_assets": 37003759, "current_liabilities": 24710029, "equity": 76061968, "fixed_assets": 60888386, "liabilities": 41810462, "long_term_liabilities": 17100433, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 98349, "financing_cash_flow": -140014, "investing_cash_flow": -181391, "net_cash_flow": 24678237, "operating_cash_flow": 25264405, "quarter": 1 }, { "change_in_working_capital": -55776, "financing_cash_flow": 79042, "investing_cash_flow": -161039, "net_cash_flow": 25128112, "operating_cash_flow": 25521070, "quarter": 2 }, { "change_in_working_capital": -98207, "financing_cash_flow": -17466, "investing_cash_flow": -229789, "net_cash_flow": 23790623, "operating_cash_flow": 24284795, "quarter": 3 }, { "change_in_working_capital": -19957, "financing_cash_flow": 116627, "investing_cash_flow": -443115, "net_cash_flow": 22555033, "operating_cash_flow": 22908485, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8041666963007723, "current_ratio": 2.037181267312163, "debt_to_equity_ratio": 0.5688044895184851, "profit_margin": 0.30907166742793685, "quarter": 1, "return_on_assets": 0.24854514171569497, "return_on_equity": 0.31229846734718897 }, { "asset_turnover_ratio": 0.7797278085692637, "current_ratio": 2.2260396802087548, "debt_to_equity_ratio": 0.5541953577997198, "profit_margin": 0.31440111368880463, "quarter": 2, "return_on_assets": 0.24514729138830757, "return_on_equity": 0.3059933430269683 }, { "asset_turnover_ratio": 0.7560316269560787, "current_ratio": 1.9018593947155444, "debt_to_equity_ratio": 0.5608314981770725, "profit_margin": 0.2803324395054393, "quarter": 3, "return_on_assets": 0.21194019032786376, "return_on_equity": 0.27295317659519325 }, { "asset_turnover_ratio": 0.7330555888830508, "current_ratio": 1.4975198531737863, "debt_to_equity_ratio": 0.5496894584689158, "profit_margin": 0.27843057528789145, "quarter": 4, "return_on_assets": 0.20410508933071186, "return_on_equity": 0.2626843023572569 } ], "income_statement": [ { "depreciation": 3178292, "expenses": 43220385, "income_tax": 6153022, "marketing_expense": 5674810, "net_income": 28239135, "net_profit": 22086113, "operational_expense": 22818430, "product_revenue": 18292061, "quarter": 1, "rd_expense": 8445101, "revenue": 71459520, "salaries_expense": 16493400, "service_revenue": 53167459 }, { "depreciation": 3022631, "expenses": 43380178, "income_tax": 5681050, "marketing_expense": 5001709, "net_income": 28179489, "net_profit": 22498439, "operational_expense": 25139514, "product_revenue": 28430588, "quarter": 2, "rd_expense": 6854879, "revenue": 71559667, "salaries_expense": 15578309, "service_revenue": 43129079 }, { "depreciation": 4196185, "expenses": 43540562, "income_tax": 8030783, "marketing_expense": 8698655, "net_income": 28119393, "net_profit": 20088610, "operational_expense": 27449556, "product_revenue": 26752657, "quarter": 3, "rd_expense": 6659217, "revenue": 71659955, "salaries_expense": 15626063, "service_revenue": 44907298 }, { "depreciation": 2928200, "expenses": 43701539, "income_tax": 8078560, "marketing_expense": 7408666, "net_income": 28058845, "net_profit": 19980285, "operational_expense": 21929328, "product_revenue": 25321427, "quarter": 4, "rd_expense": 4569722, "revenue": 71760384, "salaries_expense": 19521574, "service_revenue": 46438957 } ], "market_conditions": { "gdp_growth": [ 0.03390009462492891, 0.04659941415551086, 0.04503320582144359, 0.0365377801799001 ], "inflation_rate": [ 0.004924012175359856, 0.01372149297730529, 0.008968874043678892, 0.010282585000338924 ], "interest_rate": [ 0.015149139236525833, 0.02230307343627651, 0.016918006222149368, 0.018331656815461127 ], "year": 2013 }, "random_event": null, "year": 2013 }, { "advertising_kpis": [ { "average_project_size": 139187, "billable_hours_per_employee": 100, "client_concentration": 0.14, "client_retention_rate": 0.63, "employee_utilization_rate": 0.68, "gross_billings": 26460601, "net_revenue": 23239569, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 37423 }, { "average_project_size": 188102, "billable_hours_per_employee": 125, "client_concentration": 0.33, "client_retention_rate": 0.62, "employee_utilization_rate": 0.64, "gross_billings": 26900723, "net_revenue": 22974195, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 36995 }, { "average_project_size": 76549, "billable_hours_per_employee": 90, "client_concentration": 0.4, "client_retention_rate": 0.77, "employee_utilization_rate": 0.65, "gross_billings": 26670306, "net_revenue": 22711852, "new_client_acquisition": 1, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 36573 }, { "average_project_size": 75022, "billable_hours_per_employee": 135, "client_concentration": 0.22, "client_retention_rate": 0.8, "employee_utilization_rate": 0.78, "gross_billings": 28327183, "net_revenue": 22452505, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 36155 } ], "balance_sheet": [ { "assets": 34486644, "current_assets": 12293747, "current_liabilities": 9662597, "equity": 18720452, "fixed_assets": 22192897, "liabilities": 19339161, "long_term_liabilities": 9676564, "quarter": 1 }, { "assets": 35289378, "current_assets": 13159192, "current_liabilities": 8755549, "equity": 19250599, "fixed_assets": 22130186, "liabilities": 19722092, "long_term_liabilities": 10966543, "quarter": 2 }, { "assets": 36110798, "current_assets": 14576847, "current_liabilities": 10011427, "equity": 19615183, "fixed_assets": 21533951, "liabilities": 20112606, "long_term_liabilities": 10101179, "quarter": 3 }, { "assets": 36951338, "current_assets": 18432269, "current_liabilities": 9440874, "equity": 19623697, "fixed_assets": 18519069, "liabilities": 20510851, "long_term_liabilities": 11069977, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -12373, "financing_cash_flow": 151675, "investing_cash_flow": -208028, "net_cash_flow": 4457753, "operating_cash_flow": 4846757, "quarter": 1 }, { "change_in_working_capital": -60795, "financing_cash_flow": -126408, "investing_cash_flow": -320568, "net_cash_flow": 5164489, "operating_cash_flow": 5396683, "quarter": 2 }, { "change_in_working_capital": -14862, "financing_cash_flow": 143300, "investing_cash_flow": -319969, "net_cash_flow": 4943964, "operating_cash_flow": 4833242, "quarter": 3 }, { "change_in_working_capital": 2672, "financing_cash_flow": -134797, "investing_cash_flow": -428631, "net_cash_flow": 4428950, "operating_cash_flow": 4719088, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6738715718467706, "current_ratio": 1.2723025704166282, "debt_to_equity_ratio": 1.033049896444808, "profit_margin": 0.15374506300009264, "quarter": 1, "return_on_assets": 0.1036044272675532, "return_on_equity": 0.1908591202819248 }, { "asset_turnover_ratio": 0.6510229508720726, "current_ratio": 1.5029545263238204, "debt_to_equity_ratio": 1.0244923807305943, "profit_margin": 0.1603239199458349, "quarter": 2, "return_on_assets": 0.10437455145851536, "return_on_equity": 0.19133498131668528 }, { "asset_turnover_ratio": 0.628949047318201, "current_ratio": 1.456020904911957, "debt_to_equity_ratio": 1.0253590802594093, "profit_margin": 0.15925566087697296, "quarter": 3, "return_on_assets": 0.10016369618860264, "return_on_equity": 0.18439751492504555 }, { "asset_turnover_ratio": 0.6076235994485504, "current_ratio": 1.9523901071023722, "debt_to_equity_ratio": 1.0452083009638806, "profit_margin": 0.14177527184605904, "quarter": 4, "return_on_assets": 0.08614600099189913, "return_on_equity": 0.1622125535264838 } ], "income_statement": [ { "depreciation": 1273788, "expenses": 18147680, "income_tax": 1518920, "marketing_expense": 3095174, "net_income": 5091889, "net_profit": 3572969, "operational_expense": 10676588, "product_revenue": 5766736, "quarter": 1, "rd_expense": 2991539, "revenue": 23239569, "salaries_expense": 7035396, "service_revenue": 17472833 }, { "depreciation": 1713370, "expenses": 18094947, "income_tax": 1195935, "marketing_expense": 2846182, "net_income": 4879248, "net_profit": 3683313, "operational_expense": 9650572, "product_revenue": 6234708, "quarter": 2, "rd_expense": 2032367, "revenue": 22974195, "salaries_expense": 6638147, "service_revenue": 16739487 }, { "depreciation": 1216251, "expenses": 18042367, "income_tax": 1052494, "marketing_expense": 3291706, "net_income": 4669485, "net_profit": 3616991, "operational_expense": 10028201, "product_revenue": 8053489, "quarter": 3, "rd_expense": 2823191, "revenue": 22711852, "salaries_expense": 5558506, "service_revenue": 14658363 }, { "depreciation": 1535878, "expenses": 17989941, "income_tax": 1279354, "marketing_expense": 2593460, "net_income": 4462564, "net_profit": 3183210, "operational_expense": 10065523, "product_revenue": 6957055, "quarter": 4, "rd_expense": 2682777, "revenue": 22452505, "salaries_expense": 5879663, "service_revenue": 15495450 } ], "market_conditions": { "gdp_growth": [ 0.039309048408269015, 0.040009928460100236, 0.04090631918738387, 0.053421957708438196 ], "inflation_rate": [ 0.0024781962920889704, 0.008534822721847444, 0.0019508340719758578, 0.003653664861846268 ], "interest_rate": [ 0.01549425100440513, 0.016659656492564966, 0.021326420623779263, 0.023078954675801778 ], "year": 2014 }, "random_event": null, "year": 2014 }, { "advertising_kpis": [ { "average_project_size": 159984, "billable_hours_per_employee": 138, "client_concentration": 0.26, "client_retention_rate": 0.87, "employee_utilization_rate": 0.78, "gross_billings": 119457264, "net_revenue": 97811324, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 157506 }, { "average_project_size": 67322, "billable_hours_per_employee": 121, "client_concentration": 0.21, "client_retention_rate": 0.69, "employee_utilization_rate": 0.63, "gross_billings": 110332905, "net_revenue": 95627212, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 153989 }, { "average_project_size": 163771, "billable_hours_per_employee": 146, "client_concentration": 0.32, "client_retention_rate": 0.8, "employee_utilization_rate": 0.75, "gross_billings": 103491205, "net_revenue": 93491872, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 150551 }, { "average_project_size": 190289, "billable_hours_per_employee": 97, "client_concentration": 0.33, "client_retention_rate": 0.87, "employee_utilization_rate": 0.64, "gross_billings": 104684519, "net_revenue": 91404213, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 147189 } ], "balance_sheet": [ { "assets": 103458639, "current_assets": 50022122, "current_liabilities": 21590241, "equity": 72911322, "fixed_assets": 53436517, "liabilities": 45319257, "long_term_liabilities": 23729016, "quarter": 1 }, { "assets": 106752025, "current_assets": 46779014, "current_liabilities": 26526630, "equity": 74933335, "fixed_assets": 59973011, "liabilities": 46468719, "long_term_liabilities": 19942089, "quarter": 2 }, { "assets": 110150249, "current_assets": 52134067, "current_liabilities": 27951045, "equity": 75344533, "fixed_assets": 58016182, "liabilities": 47647336, "long_term_liabilities": 19696291, "quarter": 3 }, { "assets": 113656647, "current_assets": 36809567, "current_liabilities": 20152643, "equity": 76923719, "fixed_assets": 76847080, "liabilities": 48855847, "long_term_liabilities": 28703204, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 59844, "financing_cash_flow": 15091, "investing_cash_flow": -219379, "net_cash_flow": 19509392, "operating_cash_flow": 19819625, "quarter": 1 }, { "change_in_working_capital": 97948, "financing_cash_flow": 149614, "investing_cash_flow": -295198, "net_cash_flow": 21742399, "operating_cash_flow": 22255938, "quarter": 2 }, { "change_in_working_capital": 21098, "financing_cash_flow": 78340, "investing_cash_flow": -305544, "net_cash_flow": 17986193, "operating_cash_flow": 18192188, "quarter": 3 }, { "change_in_working_capital": -66038, "financing_cash_flow": 70159, "investing_cash_flow": -377803, "net_cash_flow": 17430149, "operating_cash_flow": 17570692, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9454147565192695, "current_ratio": 2.3168857633409465, "debt_to_equity_ratio": 0.62156679863794, "profit_margin": 0.15102484452618187, "quarter": 1, "return_on_assets": 0.14278111661608076, "return_on_equity": 0.20260145605369767 }, { "asset_turnover_ratio": 0.8957882719320781, "current_ratio": 1.7634736866311325, "debt_to_equity_ratio": 0.6201341365628529, "profit_margin": 0.15319937383513807, "quarter": 2, "return_on_assets": 0.13723420234885475, "return_on_equity": 0.19550750009992215 }, { "asset_turnover_ratio": 0.8487667785480902, "current_ratio": 1.8651920527479384, "debt_to_equity_ratio": 0.632392744407879, "profit_margin": 0.13735546978886037, "quarter": 3, "return_on_assets": 0.11658275960865054, "return_on_equity": 0.17043864350449953 }, { "asset_turnover_ratio": 0.8042135274323199, "current_ratio": 1.8265379384728841, "debt_to_equity_ratio": 0.6351207096474366, "profit_margin": 0.13262976182509223, "quarter": 4, "return_on_assets": 0.10666264859986588, "return_on_equity": 0.15759663154091652 } ], "income_statement": [ { "depreciation": 5047685, "expenses": 76959541, "income_tax": 6079843, "marketing_expense": 13214399, "net_income": 20851783, "net_profit": 14771940, "operational_expense": 48658249, "product_revenue": 20171098, "quarter": 1, "rd_expense": 11704886, "revenue": 97811324, "salaries_expense": 24734736, "service_revenue": 77640226 }, { "depreciation": 7605909, "expenses": 76230446, "income_tax": 4746737, "marketing_expense": 9287463, "net_income": 19396766, "net_profit": 14650029, "operational_expense": 50861099, "product_revenue": 30121161, "quarter": 2, "rd_expense": 12406187, "revenue": 95627212, "salaries_expense": 26924366, "service_revenue": 65506051 }, { "depreciation": 5350568, "expenses": 75508259, "income_tax": 5141993, "marketing_expense": 11552292, "net_income": 17983613, "net_profit": 12841620, "operational_expense": 42108173, "product_revenue": 19616564, "quarter": 3, "rd_expense": 13385273, "revenue": 93491872, "salaries_expense": 33871215, "service_revenue": 73875308 }, { "depreciation": 5447773, "expenses": 74792914, "income_tax": 4488380, "marketing_expense": 14538225, "net_income": 16611299, "net_profit": 12122919, "operational_expense": 42877837, "product_revenue": 27514669, "quarter": 4, "rd_expense": 12488151, "revenue": 91404213, "salaries_expense": 30161658, "service_revenue": 63889544 } ], "market_conditions": { "gdp_growth": [ 0.04101773303596967, 0.051881189622874246, 0.05899839072761672, 0.05510311857284299 ], "inflation_rate": [ 0.006651416592999647, 0.005487631270159235, 0.0035269089105472162, 0.008265844563010324 ], "interest_rate": [ 0.021993588475615986, 0.020668606012889237, 0.012895703265626996, 0.015480105221552815 ], "year": 2015 }, "random_event": null, "year": 2015 } ]

{ "advertising_type": "Traditional Advertising", "financial_health": "Distressed", "founding_year": 1994, "industry": "Advertising", "location": "East Mary", "name": "Henderson Ltd", "num_employees": 473, "region": "Latin America", "revenue_size": "Medium", "website": "www.hendersonltd.com" }

[ { "advertising_kpis": [ { "average_project_size": 151111, "billable_hours_per_employee": 111, "client_concentration": 0.3, "client_retention_rate": 0.61, "employee_utilization_rate": 0.66, "gross_billings": 18944289, "net_revenue": 15599105, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 32979 }, { "average_project_size": 160940, "billable_hours_per_employee": 114, "client_concentration": 0.12, "client_retention_rate": 0.65, "employee_utilization_rate": 0.62, "gross_billings": 19785829, "net_revenue": 15650165, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 33087 }, { "average_project_size": 154148, "billable_hours_per_employee": 96, "client_concentration": 0.21, "client_retention_rate": 0.62, "employee_utilization_rate": 0.62, "gross_billings": 19655897, "net_revenue": 15701393, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 33195 }, { "average_project_size": 112464, "billable_hours_per_employee": 141, "client_concentration": 0.12, "client_retention_rate": 0.82, "employee_utilization_rate": 0.62, "gross_billings": 20431139, "net_revenue": 15752789, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 33304 } ], "balance_sheet": [ { "assets": 16067009, "current_assets": 5009141, "current_liabilities": 3012918, "equity": 12074849, "fixed_assets": 11057868, "liabilities": 6822687, "long_term_liabilities": 3809769, "quarter": 1 }, { "assets": 16411892, "current_assets": 7290757, "current_liabilities": 2891875, "equity": 12353920, "fixed_assets": 9121135, "liabilities": 6985815, "long_term_liabilities": 4093940, "quarter": 2 }, { "assets": 16764177, "current_assets": 8139726, "current_liabilities": 3590105, "equity": 12291315, "fixed_assets": 8624451, "liabilities": 7152844, "long_term_liabilities": 3562739, "quarter": 3 }, { "assets": 17124025, "current_assets": 5657486, "current_liabilities": 4067828, "equity": 12715047, "fixed_assets": 11466539, "liabilities": 7323865, "long_term_liabilities": 3256037, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 50538, "financing_cash_flow": 176466, "investing_cash_flow": -117969, "net_cash_flow": 3184754, "operating_cash_flow": 3456762, "quarter": 1 }, { "change_in_working_capital": -71144, "financing_cash_flow": -124099, "investing_cash_flow": -373227, "net_cash_flow": 3320052, "operating_cash_flow": 3572280, "quarter": 2 }, { "change_in_working_capital": 4586, "financing_cash_flow": -43923, "investing_cash_flow": -153245, "net_cash_flow": 3210703, "operating_cash_flow": 3587760, "quarter": 3 }, { "change_in_working_capital": -83149, "financing_cash_flow": -56358, "investing_cash_flow": -388458, "net_cash_flow": 3225420, "operating_cash_flow": 3732537, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.970877964903113, "current_ratio": 1.6625547061021906, "debt_to_equity_ratio": 0.565032904345222, "profit_margin": 0.18145444882895526, "quarter": 1, "return_on_assets": 0.17617012600167212, "return_on_equity": 0.2344151053151886 }, { "asset_turnover_ratio": 0.9535868868744688, "current_ratio": 2.521117614004755, "debt_to_equity_ratio": 0.56547355009584, "profit_margin": 0.18708064739253547, "quarter": 2, "return_on_assets": 0.17839765214150813, "return_on_equity": 0.23699708270735118 }, { "asset_turnover_ratio": 0.9366038666854926, "current_ratio": 2.2672668348140235, "debt_to_equity_ratio": 0.5819429410116005, "profit_margin": 0.1706843462869823, "quarter": 3, "return_on_assets": 0.1598636187150732, "return_on_equity": 0.21803867202166732 }, { "asset_turnover_ratio": 0.9199232657041788, "current_ratio": 1.3907879094199656, "debt_to_equity_ratio": 0.5759998370434651, "profit_margin": 0.1850394238125071, "quarter": 4, "return_on_assets": 0.17022207103762113, "return_on_equity": 0.22924704879187627 } ], "income_statement": [ { "depreciation": 626235, "expenses": 11901400, "income_tax": 867178, "marketing_expense": 2260385, "net_income": 3697705, "net_profit": 2830527, "operational_expense": 6833478, "product_revenue": 3431574, "quarter": 1, "rd_expense": 1867604, "revenue": 15599105, "salaries_expense": 3790338, "service_revenue": 12167531 }, { "depreciation": 644437, "expenses": 11892932, "income_tax": 829390, "marketing_expense": 2323355, "net_income": 3757233, "net_profit": 2927843, "operational_expense": 7617723, "product_revenue": 5460253, "quarter": 2, "rd_expense": 1234308, "revenue": 15650165, "salaries_expense": 5444132, "service_revenue": 10189912 }, { "depreciation": 907778, "expenses": 11884470, "income_tax": 1136941, "marketing_expense": 2238497, "net_income": 3816923, "net_profit": 2679982, "operational_expense": 6584894, "product_revenue": 6249995, "quarter": 3, "rd_expense": 1738100, "revenue": 15701393, "salaries_expense": 5473020, "service_revenue": 9451398 }, { "depreciation": 817650, "expenses": 11876014, "income_tax": 961888, "marketing_expense": 1615993, "net_income": 3876775, "net_profit": 2914887, "operational_expense": 7348517, "product_revenue": 4526419, "quarter": 4, "rd_expense": 1365106, "revenue": 15752789, "salaries_expense": 5268704, "service_revenue": 11226370 } ], "market_conditions": { "gdp_growth": [ 0.02553845716781595, 0.017278360546481304, 0.015115505754942901, 0.024916964213959697 ], "inflation_rate": [ 0.012489889488348397, 0.015270579328646595, 0.012424130707336563, 0.014787425630279832 ], "interest_rate": [ 0.041781406354006, 0.0331196393398514, 0.03225145535683703, 0.03281578250604691 ], "year": 1994 }, "random_event": null, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 151347, "billable_hours_per_employee": 101, "client_concentration": 0.3, "client_retention_rate": 0.89, "employee_utilization_rate": 0.63, "gross_billings": 17012544, "net_revenue": 13839779, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 29260 }, { "average_project_size": 81967, "billable_hours_per_employee": 88, "client_concentration": 0.3, "client_retention_rate": 0.79, "employee_utilization_rate": 0.79, "gross_billings": 17397116, "net_revenue": 13507283, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 28557 }, { "average_project_size": 127543, "billable_hours_per_employee": 101, "client_concentration": 0.34, "client_retention_rate": 0.75, "employee_utilization_rate": 0.7, "gross_billings": 16124725, "net_revenue": 13182775, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 27871 }, { "average_project_size": 101220, "billable_hours_per_employee": 88, "client_concentration": 0.34, "client_retention_rate": 0.78, "employee_utilization_rate": 0.7, "gross_billings": 15355257, "net_revenue": 12866064, "new_client_acquisition": 1, "organic_growth": 0.15, "quarter": 4, "revenue_per_employee": 27201 } ], "balance_sheet": [ { "assets": 14998437, "current_assets": 6531409, "current_liabilities": 3486144, "equity": 9206648, "fixed_assets": 8467028, "liabilities": 8558224, "long_term_liabilities": 5072080, "quarter": 1 }, { "assets": 15306172, "current_assets": 6568398, "current_liabilities": 4983507, "equity": 9352785, "fixed_assets": 8737774, "liabilities": 8724189, "long_term_liabilities": 3740682, "quarter": 2 }, { "assets": 15620222, "current_assets": 6198649, "current_liabilities": 3763624, "equity": 9323027, "fixed_assets": 9421573, "liabilities": 8893373, "long_term_liabilities": 5129749, "quarter": 3 }, { "assets": 15940715, "current_assets": 6605245, "current_liabilities": 3898841, "equity": 9350527, "fixed_assets": 9335470, "liabilities": 9065838, "long_term_liabilities": 5166997, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 17181, "financing_cash_flow": 86531, "investing_cash_flow": -334427, "net_cash_flow": 2993091, "operating_cash_flow": 3470967, "quarter": 1 }, { "change_in_working_capital": 77612, "financing_cash_flow": -142795, "investing_cash_flow": -415355, "net_cash_flow": 3034831, "operating_cash_flow": 3525994, "quarter": 2 }, { "change_in_working_capital": -3465, "financing_cash_flow": -92228, "investing_cash_flow": -286611, "net_cash_flow": 3153837, "operating_cash_flow": 3443994, "quarter": 3 }, { "change_in_working_capital": 18618, "financing_cash_flow": 195193, "investing_cash_flow": -456769, "net_cash_flow": 2865063, "operating_cash_flow": 3302252, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9227480836836531, "current_ratio": 1.8735339102458188, "debt_to_equity_ratio": 0.9295700237480569, "profit_margin": 0.19989011385225156, "quarter": 1, "return_on_assets": 0.18444821950447238, "return_on_equity": 0.3004823253805294 }, { "asset_turnover_ratio": 0.8824729658075187, "current_ratio": 1.318027244669266, "debt_to_equity_ratio": 0.932790500369676, "profit_margin": 0.20513392663794783, "quarter": 2, "return_on_assets": 0.1810251446279318, "return_on_equity": 0.2962542173267107 }, { "asset_turnover_ratio": 0.8439556748937371, "current_ratio": 1.6469894442165318, "debt_to_equity_ratio": 0.9539147532233898, "profit_margin": 0.1969371395628007, "quarter": 3, "return_on_assets": 0.16620621653136555, "return_on_equity": 0.278469428437781 }, { "asset_turnover_ratio": 0.807119630455723, "current_ratio": 1.6941560325235114, "debt_to_equity_ratio": 0.9695536946741077, "profit_margin": 0.19241704378277616, "quarter": 4, "return_on_assets": 0.15530357327133695, "return_on_equity": 0.26476047820620163 } ], "income_statement": [ { "depreciation": 704532, "expenses": 10028901, "income_tax": 1044443, "marketing_expense": 1572804, "net_income": 3810878, "net_profit": 2766435, "operational_expense": 6429721, "product_revenue": 2983357, "quarter": 1, "rd_expense": 1774917, "revenue": 13839779, "salaries_expense": 4570733, "service_revenue": 10856422 }, { "depreciation": 755192, "expenses": 9833702, "income_tax": 902779, "marketing_expense": 1705133, "net_income": 3673581, "net_profit": 2770802, "operational_expense": 5844031, "product_revenue": 2720497, "quarter": 2, "rd_expense": 987502, "revenue": 13507283, "salaries_expense": 3491747, "service_revenue": 10786786 }, { "depreciation": 847816, "expenses": 9642304, "income_tax": 944293, "marketing_expense": 1615073, "net_income": 3540471, "net_profit": 2596178, "operational_expense": 5339229, "product_revenue": 4167707, "quarter": 3, "rd_expense": 1032287, "revenue": 13182775, "salaries_expense": 4771624, "service_revenue": 9015068 }, { "depreciation": 826602, "expenses": 9454630, "income_tax": 935784, "marketing_expense": 1202742, "net_income": 3411434, "net_profit": 2475650, "operational_expense": 5294573, "product_revenue": 2770721, "quarter": 4, "rd_expense": 970831, "revenue": 12866064, "salaries_expense": 4123376, "service_revenue": 10095343 } ], "market_conditions": { "gdp_growth": [ 0.019900043283041444, 0.01067302607871065, 0.021200283052031282, 0.022167754932608495 ], "inflation_rate": [ 0.011929105692867809, 0.008510630933998554, 0.008100022703744967, 0.010401009934223956 ], "interest_rate": [ 0.024593173927675602, 0.017512943087364684, 0.018842057824353685, 0.0222544362290767 ], "year": 1995 }, "random_event": { "description": "Henderson Ltd Introduction of New Service in 1995", "impact": 0.06, "type": "Introduction of New Service" }, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 95883, "billable_hours_per_employee": 105, "client_concentration": 0.39, "client_retention_rate": 0.67, "employee_utilization_rate": 0.69, "gross_billings": 18047162, "net_revenue": 14246263, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 30119 }, { "average_project_size": 129787, "billable_hours_per_employee": 140, "client_concentration": 0.15, "client_retention_rate": 0.81, "employee_utilization_rate": 0.65, "gross_billings": 16335940, "net_revenue": 14428374, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 30504 }, { "average_project_size": 70322, "billable_hours_per_employee": 139, "client_concentration": 0.31, "client_retention_rate": 0.69, "employee_utilization_rate": 0.61, "gross_billings": 17003965, "net_revenue": 14612814, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 30894 }, { "average_project_size": 86608, "billable_hours_per_employee": 80, "client_concentration": 0.28, "client_retention_rate": 0.8, "employee_utilization_rate": 0.63, "gross_billings": 17241980, "net_revenue": 14799612, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 31289 } ], "balance_sheet": [ { "assets": 21332641, "current_assets": 7515990, "current_liabilities": 4797581, "equity": 12053562, "fixed_assets": 13816651, "liabilities": 11553937, "long_term_liabilities": 6756356, "quarter": 1 }, { "assets": 21613703, "current_assets": 9420511, "current_liabilities": 6769457, "equity": 12311795, "fixed_assets": 12193192, "liabilities": 11642501, "long_term_liabilities": 4873044, "quarter": 2 }, { "assets": 21898468, "current_assets": 7547374, "current_liabilities": 5614195, "equity": 12664290, "fixed_assets": 14351094, "liabilities": 11731745, "long_term_liabilities": 6117550, "quarter": 3 }, { "assets": 22186984, "current_assets": 10108191, "current_liabilities": 5974168, "equity": 12825102, "fixed_assets": 12078793, "liabilities": 11821672, "long_term_liabilities": 5847504, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -64595, "financing_cash_flow": -83008, "investing_cash_flow": -279203, "net_cash_flow": 2375537, "operating_cash_flow": 2944446, "quarter": 1 }, { "change_in_working_capital": -3771, "financing_cash_flow": -151008, "investing_cash_flow": -316816, "net_cash_flow": 2811554, "operating_cash_flow": 3246552, "quarter": 2 }, { "change_in_working_capital": 62687, "financing_cash_flow": -183033, "investing_cash_flow": -162847, "net_cash_flow": 3091745, "operating_cash_flow": 3415506, "quarter": 3 }, { "change_in_working_capital": -58638, "financing_cash_flow": 100167, "investing_cash_flow": -174041, "net_cash_flow": 3005730, "operating_cash_flow": 3426501, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6678152508168117, "current_ratio": 1.5666207615879753, "debt_to_equity_ratio": 0.9585495972062035, "profit_margin": 0.15968103354542873, "quarter": 1, "return_on_assets": 0.1066374294678282, "return_on_equity": 0.18872910762810197 }, { "asset_turnover_ratio": 0.6675567809921327, "current_ratio": 1.3916198891580225, "debt_to_equity_ratio": 0.9456379837383582, "profit_margin": 0.16222153653627222, "quarter": 2, "return_on_assets": 0.10829208673775151, "return_on_equity": 0.19010980933324506 }, { "asset_turnover_ratio": 0.6672984612439555, "current_ratio": 1.3443377011307944, "debt_to_equity_ratio": 0.926364209916229, "profit_margin": 0.17091622462312872, "quarter": 3, "return_on_assets": 0.11405213369264006, "return_on_equity": 0.19721334555667944 }, { "asset_turnover_ratio": 0.6670402791113925, "current_ratio": 1.6919830510290303, "debt_to_equity_ratio": 0.9217604663105213, "profit_margin": 0.16620638432953513, "quarter": 4, "return_on_assets": 0.11086635299326848, "return_on_equity": 0.19179496584120734 } ], "income_statement": [ { "depreciation": 669588, "expenses": 11061939, "income_tax": 909466, "marketing_expense": 1352973, "net_income": 3184324, "net_profit": 2274858, "operational_expense": 6641440, "product_revenue": 5463078, "quarter": 1, "rd_expense": 1639583, "revenue": 14246263, "salaries_expense": 5425352, "service_revenue": 8783185 }, { "depreciation": 905959, "expenses": 11152939, "income_tax": 934842, "marketing_expense": 2117694, "net_income": 3275435, "net_profit": 2340593, "operational_expense": 7652816, "product_revenue": 4840768, "quarter": 2, "rd_expense": 1365209, "revenue": 14428374, "salaries_expense": 4355918, "service_revenue": 9587606 }, { "depreciation": 917939, "expenses": 11244689, "income_tax": 870558, "marketing_expense": 1969859, "net_income": 3368125, "net_profit": 2497567, "operational_expense": 7314253, "product_revenue": 3497769, "quarter": 3, "rd_expense": 1734233, "revenue": 14612814, "salaries_expense": 5423464, "service_revenue": 11115045 }, { "depreciation": 966711, "expenses": 11337193, "income_tax": 1002629, "marketing_expense": 2195862, "net_income": 3462419, "net_profit": 2459790, "operational_expense": 7079099, "product_revenue": 3446112, "quarter": 4, "rd_expense": 1755643, "revenue": 14799612, "salaries_expense": 4945430, "service_revenue": 11353500 } ], "market_conditions": { "gdp_growth": [ 0.033843649317782616, 0.01918607261527408, 0.017222798421976094, 0.021006340302742055 ], "inflation_rate": [ 0.01595088544541127, 0.014271924586969026, 0.019327008759158833, 0.01735488881160794 ], "interest_rate": [ 0.04414645802100581, 0.040138479984149024, 0.03816944724939266, 0.04400005190150908 ], "year": 1996 }, "random_event": null, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 129356, "billable_hours_per_employee": 157, "client_concentration": 0.38, "client_retention_rate": 0.81, "employee_utilization_rate": 0.74, "gross_billings": 16828477, "net_revenue": 14076901, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 29761 }, { "average_project_size": 161596, "billable_hours_per_employee": 113, "client_concentration": 0.16, "client_retention_rate": 0.67, "employee_utilization_rate": 0.79, "gross_billings": 15804350, "net_revenue": 13959952, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 29514 }, { "average_project_size": 65565, "billable_hours_per_employee": 85, "client_concentration": 0.16, "client_retention_rate": 0.77, "employee_utilization_rate": 0.62, "gross_billings": 17904768, "net_revenue": 13843975, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 29268 }, { "average_project_size": 60955, "billable_hours_per_employee": 90, "client_concentration": 0.17, "client_retention_rate": 0.7, "employee_utilization_rate": 0.66, "gross_billings": 15146649, "net_revenue": 13728961, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 29025 } ], "balance_sheet": [ { "assets": 18711140, "current_assets": 8284726, "current_liabilities": 5289826, "equity": 11999022, "fixed_assets": 10426414, "liabilities": 10638059, "long_term_liabilities": 5348233, "quarter": 1 }, { "assets": 19229645, "current_assets": 8298831, "current_liabilities": 5112313, "equity": 12157283, "fixed_assets": 10930814, "liabilities": 10811006, "long_term_liabilities": 5698693, "quarter": 2 }, { "assets": 19762518, "current_assets": 7170746, "current_liabilities": 5613917, "equity": 12786176, "fixed_assets": 12591772, "liabilities": 10986764, "long_term_liabilities": 5372847, "quarter": 3 }, { "assets": 20310158, "current_assets": 6641896, "current_liabilities": 5221778, "equity": 13002981, "fixed_assets": 13668262, "liabilities": 11165379, "long_term_liabilities": 5943601, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -33720, "financing_cash_flow": -191089, "investing_cash_flow": -261992, "net_cash_flow": 3897354, "operating_cash_flow": 4529104, "quarter": 1 }, { "change_in_working_capital": 25029, "financing_cash_flow": 93792, "investing_cash_flow": -152687, "net_cash_flow": 4215935, "operating_cash_flow": 4523163, "quarter": 2 }, { "change_in_working_capital": -97875, "financing_cash_flow": -63112, "investing_cash_flow": -217778, "net_cash_flow": 4503467, "operating_cash_flow": 4694960, "quarter": 3 }, { "change_in_working_capital": -8167, "financing_cash_flow": -29056, "investing_cash_flow": -175495, "net_cash_flow": 4731445, "operating_cash_flow": 4630136, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7523272766918531, "current_ratio": 1.5661622896480905, "debt_to_equity_ratio": 0.8865771727062423, "profit_margin": 0.2788924209952176, "quarter": 1, "return_on_assets": 0.20981837557732988, "return_on_equity": 0.32718841585589226 }, { "asset_turnover_ratio": 0.725959943618304, "current_ratio": 1.6233026029509539, "debt_to_equity_ratio": 0.889261687829427, "profit_margin": 0.2678120956289821, "quarter": 2, "return_on_assets": 0.19442085384311567, "return_on_equity": 0.30752298848352877 }, { "asset_turnover_ratio": 0.7005167560125688, "current_ratio": 1.2773159987937122, "debt_to_equity_ratio": 0.8592689479638009, "profit_margin": 0.2896871743845247, "quarter": 3, "return_on_assets": 0.20293071965829457, "return_on_equity": 0.3136529639510672 }, { "asset_turnover_ratio": 0.6759652485224389, "current_ratio": 1.2719606233738776, "debt_to_equity_ratio": 0.8586784061285639, "profit_margin": 0.2810265103091195, "quarter": 4, "return_on_assets": 0.1899641548824977, "return_on_equity": 0.2967167298021892 } ], "income_statement": [ { "depreciation": 603163, "expenses": 8710068, "income_tax": 1440892, "marketing_expense": 1540879, "net_income": 5366833, "net_profit": 3925941, "operational_expense": 5364369, "product_revenue": 5566178, "quarter": 1, "rd_expense": 1599705, "revenue": 14076901, "salaries_expense": 4219363, "service_revenue": 8510723 }, { "depreciation": 784519, "expenses": 8715593, "income_tax": 1505715, "marketing_expense": 1522260, "net_income": 5244359, "net_profit": 3738644, "operational_expense": 5623382, "product_revenue": 4165974, "quarter": 2, "rd_expense": 1024487, "revenue": 13959952, "salaries_expense": 3600223, "service_revenue": 9793978 }, { "depreciation": 684538, "expenses": 8721122, "income_tax": 1112431, "marketing_expense": 1030997, "net_income": 5122853, "net_profit": 4010422, "operational_expense": 4969890, "product_revenue": 4006892, "quarter": 3, "rd_expense": 1267226, "revenue": 13843975, "salaries_expense": 3961887, "service_revenue": 9837083 }, { "depreciation": 771934, "expenses": 8726655, "income_tax": 1144104, "marketing_expense": 1620798, "net_income": 5002306, "net_profit": 3858202, "operational_expense": 5557684, "product_revenue": 4061227, "quarter": 4, "rd_expense": 1569041, "revenue": 13728961, "salaries_expense": 4059590, "service_revenue": 9667734 } ], "market_conditions": { "gdp_growth": [ 0.028319945799963643, 0.024099152998709197, 0.03436437421816809, 0.035819735938674234 ], "inflation_rate": [ 0.017071408153069078, 0.01348514463850413, 0.019088487018086304, 0.019046072012716478 ], "interest_rate": [ 0.03381869003581048, 0.03278525619811099, 0.03170801073017689, 0.031086371720443078 ], "year": 1997 }, "random_event": null, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 104049, "billable_hours_per_employee": 111, "client_concentration": 0.4, "client_retention_rate": 0.79, "employee_utilization_rate": 0.66, "gross_billings": 9952591, "net_revenue": 7976366, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 16863 }, { "average_project_size": 117473, "billable_hours_per_employee": 93, "client_concentration": 0.19, "client_retention_rate": 0.65, "employee_utilization_rate": 0.75, "gross_billings": 10175201, "net_revenue": 7915332, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 16734 }, { "average_project_size": 180042, "billable_hours_per_employee": 108, "client_concentration": 0.17, "client_retention_rate": 0.76, "employee_utilization_rate": 0.61, "gross_billings": 8829994, "net_revenue": 7854765, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 16606 }, { "average_project_size": 51779, "billable_hours_per_employee": 115, "client_concentration": 0.38, "client_retention_rate": 0.8, "employee_utilization_rate": 0.71, "gross_billings": 9543554, "net_revenue": 7794661, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 16479 } ], "balance_sheet": [ { "assets": 10720498, "current_assets": 3568441, "current_liabilities": 2590570, "equity": 6967273, "fixed_assets": 7152057, "liabilities": 5098181, "long_term_liabilities": 2507611, "quarter": 1 }, { "assets": 10955431, "current_assets": 4061401, "current_liabilities": 2722452, "equity": 7058958, "fixed_assets": 6894030, "liabilities": 5188393, "long_term_liabilities": 2465941, "quarter": 2 }, { "assets": 11195513, "current_assets": 4271748, "current_liabilities": 3157929, "equity": 7227289, "fixed_assets": 6923765, "liabilities": 5280201, "long_term_liabilities": 2122272, "quarter": 3 }, { "assets": 11440856, "current_assets": 4343197, "current_liabilities": 2506461, "equity": 7338809, "fixed_assets": 7097659, "liabilities": 5373635, "long_term_liabilities": 2867174, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 72122, "financing_cash_flow": 80704, "investing_cash_flow": -352516, "net_cash_flow": 1475492, "operating_cash_flow": 1711198, "quarter": 1 }, { "change_in_working_capital": 68700, "financing_cash_flow": 113374, "investing_cash_flow": -212705, "net_cash_flow": 1263163, "operating_cash_flow": 1867465, "quarter": 2 }, { "change_in_working_capital": -22565, "financing_cash_flow": -190239, "investing_cash_flow": -329275, "net_cash_flow": 1271234, "operating_cash_flow": 1716188, "quarter": 3 }, { "change_in_working_capital": -47440, "financing_cash_flow": -8933, "investing_cash_flow": -465812, "net_cash_flow": 1070208, "operating_cash_flow": 1749092, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7440294284836395, "current_ratio": 1.3774732973824293, "debt_to_equity_ratio": 0.731732630542825, "profit_margin": 0.16861763865900836, "quarter": 1, "return_on_assets": 0.12545648532372283, "return_on_equity": 0.193039084301706 }, { "asset_turnover_ratio": 0.7225030215607218, "current_ratio": 1.4918173029313282, "debt_to_equity_ratio": 0.7350083397577942, "profit_margin": 0.16321741147433866, "quarter": 2, "return_on_assets": 0.1179250729615293, "return_on_equity": 0.18301851349731788 }, { "asset_turnover_ratio": 0.7015993818237717, "current_ratio": 1.352705523145074, "debt_to_equity_ratio": 0.7305922040754147, "profit_margin": 0.1670294400914604, "quarter": 3, "return_on_assets": 0.11718775191453934, "return_on_equity": 0.18153100007485518 }, { "asset_turnover_ratio": 0.6813005075843975, "current_ratio": 1.7328005502579134, "debt_to_equity_ratio": 0.7322216724811887, "profit_margin": 0.1631357669050649, "quarter": 4, "return_on_assets": 0.11114448079759066, "return_on_equity": 0.17326898683423972 } ], "income_statement": [ { "depreciation": 366242, "expenses": 6275421, "income_tax": 355989, "marketing_expense": 804264, "net_income": 1700945, "net_profit": 1344956, "operational_expense": 4143738, "product_revenue": 2857762, "quarter": 1, "rd_expense": 795819, "revenue": 7976366, "salaries_expense": 2190302, "service_revenue": 5118604 }, { "depreciation": 575545, "expenses": 6202156, "income_tax": 421256, "marketing_expense": 923930, "net_income": 1713176, "net_profit": 1291920, "operational_expense": 4114980, "product_revenue": 1911581, "quarter": 2, "rd_expense": 969532, "revenue": 7915332, "salaries_expense": 1880559, "service_revenue": 6003751 }, { "depreciation": 404211, "expenses": 6129748, "income_tax": 413040, "marketing_expense": 1068811, "net_income": 1725017, "net_profit": 1311977, "operational_expense": 3549856, "product_revenue": 2676543, "quarter": 3, "rd_expense": 1203106, "revenue": 7854765, "salaries_expense": 2106784, "service_revenue": 5178222 }, { "depreciation": 477504, "expenses": 6058184, "income_tax": 464889, "marketing_expense": 729141, "net_income": 1736477, "net_profit": 1271588, "operational_expense": 4118642, "product_revenue": 1586306, "quarter": 4, "rd_expense": 698331, "revenue": 7794661, "salaries_expense": 1913718, "service_revenue": 6208355 } ], "market_conditions": { "gdp_growth": [ 0.022186168349925803, 0.018450847703211905, 0.00765471159883424, 0.010997235774360434 ], "inflation_rate": [ 0.013411538835222142, 0.008866098646151363, 0.01129695010246244, 0.013369005620397821 ], "interest_rate": [ 0.01748918099235546, 0.015626066040914977, 0.019294551559238506, 0.02356903728090786 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 146676, "billable_hours_per_employee": 91, "client_concentration": 0.22, "client_retention_rate": 0.71, "employee_utilization_rate": 0.79, "gross_billings": 15465575, "net_revenue": 12849643, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 27166 }, { "average_project_size": 85481, "billable_hours_per_employee": 128, "client_concentration": 0.25, "client_retention_rate": 0.66, "employee_utilization_rate": 0.69, "gross_billings": 15628807, "net_revenue": 13017639, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 27521 }, { "average_project_size": 178935, "billable_hours_per_employee": 95, "client_concentration": 0.4, "client_retention_rate": 0.84, "employee_utilization_rate": 0.72, "gross_billings": 17034340, "net_revenue": 13187832, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 27881 }, { "average_project_size": 195122, "billable_hours_per_employee": 112, "client_concentration": 0.2, "client_retention_rate": 0.78, "employee_utilization_rate": 0.72, "gross_billings": 15108782, "net_revenue": 13360250, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 28246 } ], "balance_sheet": [ { "assets": 16569609, "current_assets": 6097927, "current_liabilities": 3247830, "equity": 12919227, "fixed_assets": 10471682, "liabilities": 7102382, "long_term_liabilities": 3854552, "quarter": 1 }, { "assets": 16787832, "current_assets": 8300875, "current_liabilities": 4202912, "equity": 13147226, "fixed_assets": 8486957, "liabilities": 7286359, "long_term_liabilities": 3083447, "quarter": 2 }, { "assets": 17008930, "current_assets": 6061019, "current_liabilities": 3916967, "equity": 12969522, "fixed_assets": 10947911, "liabilities": 7475101, "long_term_liabilities": 3558134, "quarter": 3 }, { "assets": 17232939, "current_assets": 7810661, "current_liabilities": 3381633, "equity": 13121423, "fixed_assets": 9422278, "liabilities": 7668732, "long_term_liabilities": 4287099, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -98769, "financing_cash_flow": 39382, "investing_cash_flow": -163177, "net_cash_flow": 3985658, "operating_cash_flow": 4097021, "quarter": 1 }, { "change_in_working_capital": 2242, "financing_cash_flow": -158759, "investing_cash_flow": -447932, "net_cash_flow": 3571180, "operating_cash_flow": 4174976, "quarter": 2 }, { "change_in_working_capital": -47484, "financing_cash_flow": 95247, "investing_cash_flow": -277819, "net_cash_flow": 3652063, "operating_cash_flow": 3938127, "quarter": 3 }, { "change_in_working_capital": -57678, "financing_cash_flow": -61710, "investing_cash_flow": -374131, "net_cash_flow": 3857213, "operating_cash_flow": 4282038, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7754946420280647, "current_ratio": 1.8775388490161122, "debt_to_equity_ratio": 0.5497528606007155, "profit_margin": 0.2686455958348415, "quarter": 1, "return_on_assets": 0.20833322017435657, "return_on_equity": 0.2671986489594153 }, { "asset_turnover_ratio": 0.7754210907042672, "current_ratio": 1.9750294557678105, "debt_to_equity_ratio": 0.5542126529200913, "profit_margin": 0.28006253668579995, "quarter": 2, "return_on_assets": 0.21716639766230683, "return_on_equity": 0.277302071174558 }, { "asset_turnover_ratio": 0.7753475380285533, "current_ratio": 1.5473755586912017, "debt_to_equity_ratio": 0.5763590207873506, "profit_margin": 0.2605199247306153, "quarter": 3, "return_on_assets": 0.20199348224726657, "return_on_equity": 0.2649051368277104 }, { "asset_turnover_ratio": 0.7752740260961871, "current_ratio": 2.3097305355134634, "debt_to_equity_ratio": 0.584443623225926, "profit_margin": 0.26625370034243373, "quarter": 4, "return_on_assets": 0.20641957822748633, "return_on_equity": 0.27109986470217445 } ], "income_statement": [ { "depreciation": 645021, "expenses": 8232471, "income_tax": 1165172, "marketing_expense": 1345124, "net_income": 4617172, "net_profit": 3452000, "operational_expense": 4240957, "product_revenue": 2613451, "quarter": 1, "rd_expense": 1411915, "revenue": 12849643, "salaries_expense": 3324904, "service_revenue": 10236192 }, { "depreciation": 529223, "expenses": 8342974, "income_tax": 1028912, "marketing_expense": 1204304, "net_income": 4674665, "net_profit": 3645753, "operational_expense": 4405185, "product_revenue": 2799690, "quarter": 2, "rd_expense": 1105130, "revenue": 13017639, "salaries_expense": 3323100, "service_revenue": 10217949 }, { "depreciation": 502434, "expenses": 8454960, "income_tax": 1297179, "marketing_expense": 947618, "net_income": 4732872, "net_profit": 3435693, "operational_expense": 4250678, "product_revenue": 2716758, "quarter": 3, "rd_expense": 1243300, "revenue": 13187832, "salaries_expense": 2874309, "service_revenue": 10471074 }, { "depreciation": 724822, "expenses": 8568450, "income_tax": 1234584, "marketing_expense": 1213581, "net_income": 4791800, "net_profit": 3557216, "operational_expense": 4335992, "product_revenue": 3138803, "quarter": 4, "rd_expense": 1047723, "revenue": 13360250, "salaries_expense": 3341877, "service_revenue": 10221447 } ], "market_conditions": { "gdp_growth": [ 0.024680272410654045, 0.016436538606246366, 0.009552268574257134, 0.02361338729178106 ], "inflation_rate": [ 0.021356278861006793, 0.019731691693319887, 0.019593955397535397, 0.018809070536596435 ], "interest_rate": [ 0.02548531565217315, 0.019877874930153326, 0.024695617264359815, 0.028838643231411106 ], "year": 1999 }, "random_event": null, "year": 1999 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Good", "founding_year": 2003, "industry": "Advertising", "location": "East Kimhaven", "name": "Rivera, Johnson and Hubbard", "num_employees": 101, "region": "Europe", "revenue_size": "Small", "website": "www.rivera,johnsonandhubbard.com" }

[ { "advertising_kpis": [ { "average_project_size": 173058, "billable_hours_per_employee": 108, "client_concentration": 0.22, "client_retention_rate": 0.75, "employee_utilization_rate": 0.79, "gross_billings": 5754968, "net_revenue": 4976415, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 49271 }, { "average_project_size": 145853, "billable_hours_per_employee": 142, "client_concentration": 0.13, "client_retention_rate": 0.72, "employee_utilization_rate": 0.76, "gross_billings": 6598314, "net_revenue": 5210937, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 51593 }, { "average_project_size": 165751, "billable_hours_per_employee": 136, "client_concentration": 0.32, "client_retention_rate": 0.6, "employee_utilization_rate": 0.76, "gross_billings": 6398404, "net_revenue": 5456511, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 54025 }, { "average_project_size": 79479, "billable_hours_per_employee": 108, "client_concentration": 0.27, "client_retention_rate": 0.64, "employee_utilization_rate": 0.6, "gross_billings": 6682079, "net_revenue": 5713659, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 56571 } ], "balance_sheet": [ { "assets": 7303997, "current_assets": 3632938, "current_liabilities": 1597333, "equity": 5568766, "fixed_assets": 3671059, "liabilities": 3105635, "long_term_liabilities": 1508302, "quarter": 1 }, { "assets": 7539932, "current_assets": 3162347, "current_liabilities": 1567715, "equity": 5783848, "fixed_assets": 4377585, "liabilities": 3183071, "long_term_liabilities": 1615356, "quarter": 2 }, { "assets": 7783488, "current_assets": 3781401, "current_liabilities": 1882862, "equity": 6157432, "fixed_assets": 4002087, "liabilities": 3262438, "long_term_liabilities": 1379576, "quarter": 3 }, { "assets": 8034912, "current_assets": 3666086, "current_liabilities": 1945411, "equity": 6341373, "fixed_assets": 4368826, "liabilities": 3343784, "long_term_liabilities": 1398373, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 43184, "financing_cash_flow": 156236, "investing_cash_flow": -443963, "net_cash_flow": 1419358, "operating_cash_flow": 1618806, "quarter": 1 }, { "change_in_working_capital": 26009, "financing_cash_flow": -106673, "investing_cash_flow": -352026, "net_cash_flow": 1321627, "operating_cash_flow": 1596219, "quarter": 2 }, { "change_in_working_capital": -7074, "financing_cash_flow": -90612, "investing_cash_flow": -169028, "net_cash_flow": 1439020, "operating_cash_flow": 1811917, "quarter": 3 }, { "change_in_working_capital": -88509, "financing_cash_flow": 72730, "investing_cash_flow": -397301, "net_cash_flow": 1487623, "operating_cash_flow": 1950194, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6813276347183603, "current_ratio": 2.2743773527498647, "debt_to_equity_ratio": 0.5576881844200313, "profit_margin": 0.2753797663579103, "quarter": 1, "return_on_assets": 0.1876238448619297, "return_on_equity": 0.24608755332869078 }, { "asset_turnover_ratio": 0.6911119357575108, "current_ratio": 2.017169574827057, "debt_to_equity_ratio": 0.5503379411077193, "profit_margin": 0.2738446079850898, "quarter": 2, "return_on_assets": 0.18925727712133214, "return_on_equity": 0.24671931212576817 }, { "asset_turnover_ratio": 0.7010367331458596, "current_ratio": 2.00832615454558, "debt_to_equity_ratio": 0.5298374387244552, "profit_margin": 0.2998952993955295, "quarter": 3, "return_on_assets": 0.21023762097404144, "return_on_equity": 0.2657572182689147 }, { "asset_turnover_ratio": 0.7111041166350048, "current_ratio": 1.8844789095980232, "debt_to_equity_ratio": 0.5272965334163437, "profit_margin": 0.28882455183272226, "quarter": 4, "return_on_assets": 0.20538432779350912, "return_on_equity": 0.26023465265329765 } ], "income_statement": [ { "depreciation": 248402, "expenses": 3085492, "income_tax": 520519, "marketing_expense": 346673, "net_income": 1890923, "net_profit": 1370404, "operational_expense": 1680032, "product_revenue": 1123656, "quarter": 1, "rd_expense": 315103, "revenue": 4976415, "salaries_expense": 1274087, "service_revenue": 3852759 }, { "depreciation": 169232, "expenses": 3222288, "income_tax": 561662, "marketing_expense": 633547, "net_income": 1988649, "net_profit": 1426987, "operational_expense": 1951276, "product_revenue": 1308734, "quarter": 2, "rd_expense": 603411, "revenue": 5210937, "salaries_expense": 1471141, "service_revenue": 3902203 }, { "depreciation": 175535, "expenses": 3365149, "income_tax": 454980, "marketing_expense": 645431, "net_income": 2091362, "net_profit": 1636382, "operational_expense": 2147603, "product_revenue": 1881952, "quarter": 3, "rd_expense": 504888, "revenue": 5456511, "salaries_expense": 1283663, "service_revenue": 3574559 }, { "depreciation": 299949, "expenses": 3514344, "income_tax": 549070, "marketing_expense": 579087, "net_income": 2199315, "net_profit": 1650245, "operational_expense": 2066345, "product_revenue": 1952315, "quarter": 4, "rd_expense": 633720, "revenue": 5713659, "salaries_expense": 1197173, "service_revenue": 3761344 } ], "market_conditions": { "gdp_growth": [ 0.0022964060561739223, -0.01199113412208384, -0.006217488199784007, -0.008113194776786193 ], "inflation_rate": [ 0.028119947030504112, 0.025937777243460042, 0.028078951625459904, 0.02761463230733243 ], "interest_rate": [ 0.052995896927010185, 0.04888531523761962, 0.05540225586106756, 0.055240533861105126 ], "year": 2003 }, "random_event": null, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 194441, "billable_hours_per_employee": 124, "client_concentration": 0.2, "client_retention_rate": 0.68, "employee_utilization_rate": 0.78, "gross_billings": 4431074, "net_revenue": 3889708, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 38512 }, { "average_project_size": 98531, "billable_hours_per_employee": 82, "client_concentration": 0.36, "client_retention_rate": 0.9, "employee_utilization_rate": 0.65, "gross_billings": 5039048, "net_revenue": 4057365, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 40172 }, { "average_project_size": 85446, "billable_hours_per_employee": 145, "client_concentration": 0.3, "client_retention_rate": 0.68, "employee_utilization_rate": 0.77, "gross_billings": 5045557, "net_revenue": 4232250, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 41903 }, { "average_project_size": 66299, "billable_hours_per_employee": 149, "client_concentration": 0.34, "client_retention_rate": 0.71, "employee_utilization_rate": 0.62, "gross_billings": 5425794, "net_revenue": 4414672, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 43710 } ], "balance_sheet": [ { "assets": 4352775, "current_assets": 1957811, "current_liabilities": 833295, "equity": 3467131, "fixed_assets": 2394964, "liabilities": 1812567, "long_term_liabilities": 979272, "quarter": 1 }, { "assets": 4447307, "current_assets": 2012884, "current_liabilities": 901011, "equity": 3572624, "fixed_assets": 2434423, "liabilities": 1841754, "long_term_liabilities": 940743, "quarter": 2 }, { "assets": 4543893, "current_assets": 1465887, "current_liabilities": 913296, "equity": 3774834, "fixed_assets": 3078006, "liabilities": 1871411, "long_term_liabilities": 958115, "quarter": 3 }, { "assets": 4642576, "current_assets": 1859929, "current_liabilities": 1122043, "equity": 3816522, "fixed_assets": 2782647, "liabilities": 1901546, "long_term_liabilities": 779503, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -19527, "financing_cash_flow": 25365, "investing_cash_flow": -182765, "net_cash_flow": 791768, "operating_cash_flow": 1135642, "quarter": 1 }, { "change_in_working_capital": -95056, "financing_cash_flow": 28464, "investing_cash_flow": -446239, "net_cash_flow": 513413, "operating_cash_flow": 1132511, "quarter": 2 }, { "change_in_working_capital": 71543, "financing_cash_flow": -31684, "investing_cash_flow": -162439, "net_cash_flow": 1278186, "operating_cash_flow": 1380933, "quarter": 3 }, { "change_in_working_capital": 29371, "financing_cash_flow": 46732, "investing_cash_flow": -485670, "net_cash_flow": 1196118, "operating_cash_flow": 1249240, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8936156819500204, "current_ratio": 2.3494812761387025, "debt_to_equity_ratio": 0.5227858422424766, "profit_margin": 0.23830143548050395, "quarter": 1, "return_on_assets": 0.2129498997765793, "return_on_equity": 0.26734582569853865 }, { "asset_turnover_ratio": 0.9123195228033504, "current_ratio": 2.234028219411306, "debt_to_equity_ratio": 0.5155185656257137, "profit_margin": 0.23834951994705925, "quarter": 2, "return_on_assets": 0.21745092029850874, "return_on_equity": 0.2706892748859102 }, { "asset_turnover_ratio": 0.9314149783016458, "current_ratio": 1.6050513743627477, "debt_to_equity_ratio": 0.49575981354411874, "profit_margin": 0.2604647646051155, "quarter": 3, "return_on_assets": 0.2426007830730169, "return_on_equity": 0.2920266162697486 }, { "asset_turnover_ratio": 0.9509100120278052, "current_ratio": 1.6576272032355266, "debt_to_equity_ratio": 0.49824054466343964, "profit_margin": 0.2436176458862629, "quarter": 4, "return_on_assets": 0.23165845857989184, "return_on_equity": 0.28179897823201333 } ], "income_statement": [ { "depreciation": 208719, "expenses": 2609793, "income_tax": 352992, "marketing_expense": 502712, "net_income": 1279915, "net_profit": 926923, "operational_expense": 1531355, "product_revenue": 863398, "quarter": 1, "rd_expense": 405371, "revenue": 3889708, "salaries_expense": 1055467, "service_revenue": 3026310 }, { "depreciation": 165440, "expenses": 2710962, "income_tax": 379332, "marketing_expense": 351712, "net_income": 1346403, "net_profit": 967071, "operational_expense": 1534506, "product_revenue": 1502161, "quarter": 2, "rd_expense": 460859, "revenue": 4057365, "salaries_expense": 1030346, "service_revenue": 2555204 }, { "depreciation": 278581, "expenses": 2816054, "income_tax": 313844, "marketing_expense": 363381, "net_income": 1416196, "net_profit": 1102352, "operational_expense": 1888755, "product_revenue": 1058086, "quarter": 3, "rd_expense": 341904, "revenue": 4232250, "salaries_expense": 1185815, "service_revenue": 3174164 }, { "depreciation": 173748, "expenses": 2925220, "income_tax": 413960, "marketing_expense": 430184, "net_income": 1489452, "net_profit": 1075492, "operational_expense": 1663831, "product_revenue": 1747530, "quarter": 4, "rd_expense": 476990, "revenue": 4414672, "salaries_expense": 1029613, "service_revenue": 2667142 } ], "market_conditions": { "gdp_growth": [ -0.0026920320286263656, -0.017764897877267698, -0.01785135592602775, -0.01130065498930655 ], "inflation_rate": [ 0.0321270193094774, 0.02998920679549563, 0.026656862994270083, 0.03143394201215436 ], "interest_rate": [ 0.046311378587454696, 0.04485699411194717, 0.0444321557710989, 0.04982983415977854 ], "year": 2004 }, "random_event": { "description": "Rivera, Johnson and Hubbard Data Privacy Regulation Impact in 2004", "impact": 0.03, "type": "Data Privacy Regulation Impact" }, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 93911, "billable_hours_per_employee": 88, "client_concentration": 0.31, "client_retention_rate": 0.84, "employee_utilization_rate": 0.7, "gross_billings": 5912657, "net_revenue": 4549561, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 45045 }, { "average_project_size": 56762, "billable_hours_per_employee": 96, "client_concentration": 0.37, "client_retention_rate": 0.67, "employee_utilization_rate": 0.68, "gross_billings": 5431256, "net_revenue": 4709382, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 46628 }, { "average_project_size": 72296, "billable_hours_per_employee": 88, "client_concentration": 0.2, "client_retention_rate": 0.77, "employee_utilization_rate": 0.65, "gross_billings": 5671751, "net_revenue": 4874818, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 48266 }, { "average_project_size": 172025, "billable_hours_per_employee": 128, "client_concentration": 0.36, "client_retention_rate": 0.63, "employee_utilization_rate": 0.69, "gross_billings": 6427280, "net_revenue": 5046066, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 49961 } ], "balance_sheet": [ { "assets": 6780187, "current_assets": 2135634, "current_liabilities": 1827051, "equity": 4685877, "fixed_assets": 4644553, "liabilities": 3323653, "long_term_liabilities": 1496602, "quarter": 1 }, { "assets": 7003881, "current_assets": 2509414, "current_liabilities": 1865456, "equity": 4965930, "fixed_assets": 4494467, "liabilities": 3363806, "long_term_liabilities": 1498350, "quarter": 2 }, { "assets": 7234955, "current_assets": 2975791, "current_liabilities": 1815558, "equity": 5219204, "fixed_assets": 4259164, "liabilities": 3404443, "long_term_liabilities": 1588885, "quarter": 3 }, { "assets": 7473653, "current_assets": 2477390, "current_liabilities": 1413470, "equity": 5408188, "fixed_assets": 4996263, "liabilities": 3445571, "long_term_liabilities": 2032101, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 30648, "financing_cash_flow": 175416, "investing_cash_flow": -409918, "net_cash_flow": 1168268, "operating_cash_flow": 1509075, "quarter": 1 }, { "change_in_working_capital": 54419, "financing_cash_flow": -158108, "investing_cash_flow": -475333, "net_cash_flow": 1130628, "operating_cash_flow": 1566988, "quarter": 2 }, { "change_in_working_capital": -9153, "financing_cash_flow": -20399, "investing_cash_flow": -458827, "net_cash_flow": 1647805, "operating_cash_flow": 1596095, "quarter": 3 }, { "change_in_working_capital": 64568, "financing_cash_flow": 190033, "investing_cash_flow": -204643, "net_cash_flow": 1343066, "operating_cash_flow": 1570749, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6710081890071764, "current_ratio": 1.1688967631445428, "debt_to_equity_ratio": 0.7092915584425284, "profit_margin": 0.27021134566609833, "quarter": 1, "return_on_assets": 0.18131402570460078, "return_on_equity": 0.2623506762981615 }, { "asset_turnover_ratio": 0.672396061555015, "current_ratio": 1.3452013877572024, "debt_to_equity_ratio": 0.6773768458274684, "profit_margin": 0.28153481709489697, "quarter": 2, "return_on_assets": 0.18930290220522022, "return_on_equity": 0.26699027171144174 }, { "asset_turnover_ratio": 0.6737869136711977, "current_ratio": 1.6390503635796818, "debt_to_equity_ratio": 0.6522916138169729, "profit_margin": 0.28487053260244793, "quarter": 3, "return_on_assets": 0.1919420369580737, "return_on_equity": 0.26607352385536187 }, { "asset_turnover_ratio": 0.6751806646629165, "current_ratio": 1.7527008001584752, "debt_to_equity_ratio": 0.6371026672889331, "profit_margin": 0.27350137711238814, "quarter": 4, "return_on_assets": 0.1846628415849652, "return_on_equity": 0.25518824419565295 } ], "income_statement": [ { "depreciation": 279732, "expenses": 2932340, "income_tax": 387878, "marketing_expense": 519063, "net_income": 1617221, "net_profit": 1229343, "operational_expense": 2034789, "product_revenue": 1073833, "quarter": 1, "rd_expense": 313797, "revenue": 4549561, "salaries_expense": 1253111, "service_revenue": 3475728 }, { "depreciation": 241133, "expenses": 3027392, "income_tax": 356135, "marketing_expense": 579635, "net_income": 1681990, "net_profit": 1325855, "operational_expense": 2103217, "product_revenue": 1799419, "quarter": 2, "rd_expense": 543438, "revenue": 4709382, "salaries_expense": 1354781, "service_revenue": 2909963 }, { "depreciation": 207403, "expenses": 3125526, "income_tax": 360600, "marketing_expense": 552572, "net_income": 1749292, "net_profit": 1388692, "operational_expense": 1918893, "product_revenue": 1655504, "quarter": 3, "rd_expense": 446179, "revenue": 4874818, "salaries_expense": 1143561, "service_revenue": 3219314 }, { "depreciation": 190643, "expenses": 3226840, "income_tax": 439120, "marketing_expense": 630943, "net_income": 1819226, "net_profit": 1380106, "operational_expense": 1978500, "product_revenue": 1880673, "quarter": 4, "rd_expense": 561870, "revenue": 5046066, "salaries_expense": 1483539, "service_revenue": 3165393 } ], "market_conditions": { "gdp_growth": [ -0.003470504738390048, 0.0003501550214409718, -0.004670082462299068, -0.004503260444359407 ], "inflation_rate": [ 0.022370407413647063, 0.021433665956625315, 0.02584773733847742, 0.025695255162979602 ], "interest_rate": [ 0.05651475279083063, 0.05683297239880925, 0.05441778959796436, 0.05472318464388963 ], "year": 2005 }, "random_event": { "description": "Rivera, Johnson and Hubbard Award Nomination in 2005", "impact": -0.01, "type": "Award Nomination" }, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 89881, "billable_hours_per_employee": 123, "client_concentration": 0.28, "client_retention_rate": 0.77, "employee_utilization_rate": 0.74, "gross_billings": 2867945, "net_revenue": 2284256, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 22616 }, { "average_project_size": 91180, "billable_hours_per_employee": 87, "client_concentration": 0.14, "client_retention_rate": 0.62, "employee_utilization_rate": 0.72, "gross_billings": 2873598, "net_revenue": 2377744, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 23542 }, { "average_project_size": 148184, "billable_hours_per_employee": 82, "client_concentration": 0.32, "client_retention_rate": 0.89, "employee_utilization_rate": 0.79, "gross_billings": 3081329, "net_revenue": 2475058, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 24506 }, { "average_project_size": 143911, "billable_hours_per_employee": 137, "client_concentration": 0.22, "client_retention_rate": 0.83, "employee_utilization_rate": 0.64, "gross_billings": 2936424, "net_revenue": 2576355, "new_client_acquisition": 5, "organic_growth": -0.05, "quarter": 4, "revenue_per_employee": 25508 } ], "balance_sheet": [ { "assets": 2780811, "current_assets": 1069006, "current_liabilities": 479981, "equity": 2108379, "fixed_assets": 1711805, "liabilities": 1132355, "long_term_liabilities": 652374, "quarter": 1 }, { "assets": 2873509, "current_assets": 1431301, "current_liabilities": 668499, "equity": 2159821, "fixed_assets": 1442208, "liabilities": 1158954, "long_term_liabilities": 490455, "quarter": 2 }, { "assets": 2969297, "current_assets": 1143919, "current_liabilities": 609022, "equity": 2296896, "fixed_assets": 1825378, "liabilities": 1186177, "long_term_liabilities": 577155, "quarter": 3 }, { "assets": 3068279, "current_assets": 1134809, "current_liabilities": 512153, "equity": 2379517, "fixed_assets": 1933470, "liabilities": 1214040, "long_term_liabilities": 701887, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 53817, "financing_cash_flow": 3674, "investing_cash_flow": -264548, "net_cash_flow": 450710, "operating_cash_flow": 568009, "quarter": 1 }, { "change_in_working_capital": 35491, "financing_cash_flow": 136390, "investing_cash_flow": -192640, "net_cash_flow": 353589, "operating_cash_flow": 544779, "quarter": 2 }, { "change_in_working_capital": 28657, "financing_cash_flow": -41576, "investing_cash_flow": -204604, "net_cash_flow": 390977, "operating_cash_flow": 654836, "quarter": 3 }, { "change_in_working_capital": 12991, "financing_cash_flow": -121675, "investing_cash_flow": -295455, "net_cash_flow": 781918, "operating_cash_flow": 709822, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8214351856346943, "current_ratio": 2.227183992699711, "debt_to_equity_ratio": 0.5370737424343536, "profit_margin": 0.20134477046355576, "quarter": 1, "return_on_assets": 0.16539167890230583, "return_on_equity": 0.21814057150066474 }, { "asset_turnover_ratio": 0.8274705247138603, "current_ratio": 2.141066777960775, "debt_to_equity_ratio": 0.5365972457902761, "profit_margin": 0.1872640620689191, "quarter": 2, "return_on_assets": 0.1549554917002174, "return_on_equity": 0.20615875111872697 }, { "asset_turnover_ratio": 0.8335501635572325, "current_ratio": 1.878288469053663, "debt_to_equity_ratio": 0.516426081111204, "profit_margin": 0.20758139809248916, "quarter": 3, "return_on_assets": 0.17302950833143332, "return_on_equity": 0.2236827440162724 }, { "asset_turnover_ratio": 0.8396742929831349, "current_ratio": 2.215761696211874, "debt_to_equity_ratio": 0.5102043818136202, "profit_margin": 0.20388416968934794, "quarter": 4, "return_on_assets": 0.1711962960343567, "return_on_equity": 0.22074984124929556 } ], "income_statement": [ { "depreciation": 108086, "expenses": 1708077, "income_tax": 116256, "marketing_expense": 187441, "net_income": 576179, "net_profit": 459923, "operational_expense": 989926, "product_revenue": 643177, "quarter": 1, "rd_expense": 224002, "revenue": 2284256, "salaries_expense": 558952, "service_revenue": 1641079 }, { "depreciation": 99513, "expenses": 1767368, "income_tax": 165110, "marketing_expense": 343846, "net_income": 610376, "net_profit": 445266, "operational_expense": 1059243, "product_revenue": 677747, "quarter": 2, "rd_expense": 192616, "revenue": 2377744, "salaries_expense": 789795, "service_revenue": 1699997 }, { "depreciation": 141060, "expenses": 1828719, "income_tax": 132563, "marketing_expense": 204502, "net_income": 646339, "net_profit": 513776, "operational_expense": 1274087, "product_revenue": 885521, "quarter": 3, "rd_expense": 305968, "revenue": 2475058, "salaries_expense": 595899, "service_revenue": 1589537 }, { "depreciation": 184544, "expenses": 1892198, "income_tax": 158879, "marketing_expense": 312512, "net_income": 684157, "net_profit": 525278, "operational_expense": 1016916, "product_revenue": 908825, "quarter": 4, "rd_expense": 295050, "revenue": 2576355, "salaries_expense": 632634, "service_revenue": 1667530 } ], "market_conditions": { "gdp_growth": [ 0.010157152524805278, 0.001997110804554037, 0.01664256902457481, 0.0048959995328466425 ], "inflation_rate": [ 0.016749578540942296, 0.02603305048482931, 0.021179086136451086, 0.0230957848382302 ], "interest_rate": [ 0.049931966130103034, 0.04445016190475051, 0.05172863752356236, 0.04736477421761097 ], "year": 2006 }, "random_event": null, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 53689, "billable_hours_per_employee": 88, "client_concentration": 0.19, "client_retention_rate": 0.79, "employee_utilization_rate": 0.8, "gross_billings": 3214753, "net_revenue": 2545232, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 25200 }, { "average_project_size": 133045, "billable_hours_per_employee": 146, "client_concentration": 0.2, "client_retention_rate": 0.66, "employee_utilization_rate": 0.68, "gross_billings": 2942101, "net_revenue": 2601754, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 25760 }, { "average_project_size": 187999, "billable_hours_per_employee": 149, "client_concentration": 0.12, "client_retention_rate": 0.66, "employee_utilization_rate": 0.7, "gross_billings": 3047493, "net_revenue": 2659532, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 26332 }, { "average_project_size": 68672, "billable_hours_per_employee": 150, "client_concentration": 0.37, "client_retention_rate": 0.64, "employee_utilization_rate": 0.76, "gross_billings": 3244127, "net_revenue": 2718593, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 26917 } ], "balance_sheet": [ { "assets": 3546749, "current_assets": 1256464, "current_liabilities": 815624, "equity": 2339439, "fixed_assets": 2290285, "liabilities": 1783965, "long_term_liabilities": 968341, "quarter": 1 }, { "assets": 3654464, "current_assets": 1446835, "current_liabilities": 926744, "equity": 2400089, "fixed_assets": 2207629, "liabilities": 1832138, "long_term_liabilities": 905394, "quarter": 2 }, { "assets": 3765450, "current_assets": 1607536, "current_liabilities": 1097708, "equity": 2447193, "fixed_assets": 2157914, "liabilities": 1881611, "long_term_liabilities": 783903, "quarter": 3 }, { "assets": 3879807, "current_assets": 1471342, "current_liabilities": 847377, "equity": 2521547, "fixed_assets": 2408465, "liabilities": 1932420, "long_term_liabilities": 1085043, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -66446, "financing_cash_flow": 179621, "investing_cash_flow": -321820, "net_cash_flow": 507682, "operating_cash_flow": 727539, "quarter": 1 }, { "change_in_working_capital": 52270, "financing_cash_flow": 185776, "investing_cash_flow": -325976, "net_cash_flow": 404863, "operating_cash_flow": 752116, "quarter": 2 }, { "change_in_working_capital": 61293, "financing_cash_flow": -93952, "investing_cash_flow": -171794, "net_cash_flow": 507595, "operating_cash_flow": 689241, "quarter": 3 }, { "change_in_working_capital": -80025, "financing_cash_flow": 125378, "investing_cash_flow": -439904, "net_cash_flow": 289752, "operating_cash_flow": 764561, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7176239423765256, "current_ratio": 1.5404941492648574, "debt_to_equity_ratio": 0.7625610242455563, "profit_margin": 0.2265628437800562, "quarter": 1, "return_on_assets": 0.16258692114948084, "return_on_equity": 0.24649285576584815 }, { "asset_turnover_ratio": 0.711938604402725, "current_ratio": 1.5612024464145438, "debt_to_equity_ratio": 0.7633625253063532, "profit_margin": 0.22206672882985862, "quarter": 2, "return_on_assets": 0.15809787700740793, "return_on_equity": 0.2407256564235743 }, { "asset_turnover_ratio": 0.7062985831706702, "current_ratio": 1.4644477402004905, "debt_to_equity_ratio": 0.7688854127974377, "profit_margin": 0.21182448641339904, "quarter": 3, "return_on_assets": 0.14961133463463863, "return_on_equity": 0.2302041563538307 }, { "asset_turnover_ratio": 0.7007031535331526, "current_ratio": 1.7363487562206668, "debt_to_equity_ratio": 0.766362871681551, "profit_margin": 0.2111974834040991, "quarter": 4, "return_on_assets": 0.1479867426395179, "return_on_equity": 0.22770148642876772 } ], "income_statement": [ { "depreciation": 150884, "expenses": 1794614, "income_tax": 173963, "marketing_expense": 269379, "net_income": 750618, "net_profit": 576655, "operational_expense": 1186933, "product_revenue": 952315, "quarter": 1, "rd_expense": 181001, "revenue": 2545232, "salaries_expense": 808977, "service_revenue": 1592917 }, { "depreciation": 174353, "expenses": 1833431, "income_tax": 190560, "marketing_expense": 256412, "net_income": 768323, "net_profit": 577763, "operational_expense": 1018870, "product_revenue": 889456, "quarter": 2, "rd_expense": 339986, "revenue": 2601754, "salaries_expense": 593050, "service_revenue": 1712298 }, { "depreciation": 125887, "expenses": 1873088, "income_tax": 223090, "marketing_expense": 189313, "net_income": 786444, "net_profit": 563354, "operational_expense": 1076370, "product_revenue": 1023325, "quarter": 3, "rd_expense": 316218, "revenue": 2659532, "salaries_expense": 839165, "service_revenue": 1636207 }, { "depreciation": 190401, "expenses": 1913603, "income_tax": 230830, "marketing_expense": 285269, "net_income": 804990, "net_profit": 574160, "operational_expense": 1272601, "product_revenue": 1068109, "quarter": 4, "rd_expense": 333846, "revenue": 2718593, "salaries_expense": 718228, "service_revenue": 1650484 } ], "market_conditions": { "gdp_growth": [ -0.007532161659725601, -0.004256983317833831, -0.005501411050346485, -0.006536237578757828 ], "inflation_rate": [ 0.036437740965123123, 0.032938595817592016, 0.0320617539114677, 0.038816644905044086 ], "interest_rate": [ 0.04409245501098368, 0.04235034598367343, 0.04622306482436861, 0.0432704081056864 ], "year": 2007 }, "random_event": null, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 71688, "billable_hours_per_employee": 100, "client_concentration": 0.16, "client_retention_rate": 0.88, "employee_utilization_rate": 0.64, "gross_billings": 4496071, "net_revenue": 3510481, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 34757 }, { "average_project_size": 158543, "billable_hours_per_employee": 81, "client_concentration": 0.15, "client_retention_rate": 0.61, "employee_utilization_rate": 0.78, "gross_billings": 4330891, "net_revenue": 3637293, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 36013 }, { "average_project_size": 56364, "billable_hours_per_employee": 123, "client_concentration": 0.25, "client_retention_rate": 0.88, "employee_utilization_rate": 0.76, "gross_billings": 4870016, "net_revenue": 3768687, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 37314 }, { "average_project_size": 114343, "billable_hours_per_employee": 127, "client_concentration": 0.31, "client_retention_rate": 0.75, "employee_utilization_rate": 0.8, "gross_billings": 5009877, "net_revenue": 3904827, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 38662 } ], "balance_sheet": [ { "assets": 3567817, "current_assets": 1334856, "current_liabilities": 734148, "equity": 3100204, "fixed_assets": 2232961, "liabilities": 1537974, "long_term_liabilities": 803826, "quarter": 1 }, { "assets": 3618769, "current_assets": 1315600, "current_liabilities": 713330, "equity": 3079337, "fixed_assets": 2303169, "liabilities": 1561216, "long_term_liabilities": 847886, "quarter": 2 }, { "assets": 3670450, "current_assets": 1817808, "current_liabilities": 633992, "equity": 3157881, "fixed_assets": 1852642, "liabilities": 1584810, "long_term_liabilities": 950818, "quarter": 3 }, { "assets": 3722868, "current_assets": 1351244, "current_liabilities": 760344, "equity": 3263658, "fixed_assets": 2371624, "liabilities": 1608760, "long_term_liabilities": 848416, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -7909, "financing_cash_flow": 121859, "investing_cash_flow": -376090, "net_cash_flow": 1229558, "operating_cash_flow": 1241452, "quarter": 1 }, { "change_in_working_capital": 80134, "financing_cash_flow": 84193, "investing_cash_flow": -367453, "net_cash_flow": 686673, "operating_cash_flow": 1150543, "quarter": 2 }, { "change_in_working_capital": -97212, "financing_cash_flow": -154671, "investing_cash_flow": -401209, "net_cash_flow": 772393, "operating_cash_flow": 1193050, "quarter": 3 }, { "change_in_working_capital": 24979, "financing_cash_flow": -116404, "investing_cash_flow": -218840, "net_cash_flow": 863443, "operating_cash_flow": 1297714, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9839296690385185, "current_ratio": 1.8182382843786267, "debt_to_equity_ratio": 0.496087999370364, "profit_margin": 0.30490437065461967, "quarter": 1, "return_on_assets": 0.30000445650659774, "return_on_equity": 0.3452550219275893 }, { "asset_turnover_ratio": 1.0051188677696752, "current_ratio": 1.8443076836807648, "debt_to_equity_ratio": 0.5069974478272433, "profit_margin": 0.28091880417662257, "quarter": 2, "return_on_assets": 0.282356790389218, "return_on_equity": 0.3318194793229841 }, { "asset_turnover_ratio": 1.026764293206555, "current_ratio": 2.8672412270186376, "debt_to_equity_ratio": 0.5018586830852714, "profit_margin": 0.2845131474171243, "quarter": 3, "return_on_assets": 0.2921279407157161, "return_on_equity": 0.33954446035173586 }, { "asset_turnover_ratio": 1.0488760278366034, "current_ratio": 1.7771482381658827, "debt_to_equity_ratio": 0.4929315510387424, "profit_margin": 0.29439204348873843, "quarter": 4, "return_on_assets": 0.30878075720116854, "return_on_equity": 0.352227469912595 } ], "income_statement": [ { "depreciation": 171091, "expenses": 2131121, "income_tax": 308999, "marketing_expense": 306862, "net_income": 1379360, "net_profit": 1070361, "operational_expense": 1390516, "product_revenue": 1043303, "quarter": 1, "rd_expense": 334640, "revenue": 3510481, "salaries_expense": 702209, "service_revenue": 2467178 }, { "depreciation": 128759, "expenses": 2226442, "income_tax": 389067, "marketing_expense": 316713, "net_income": 1410851, "net_profit": 1021784, "operational_expense": 1279599, "product_revenue": 817129, "quarter": 2, "rd_expense": 295603, "revenue": 3637293, "salaries_expense": 911277, "service_revenue": 2820164 }, { "depreciation": 120809, "expenses": 2326027, "income_tax": 370419, "marketing_expense": 380356, "net_income": 1442660, "net_profit": 1072241, "operational_expense": 1407347, "product_revenue": 1496638, "quarter": 3, "rd_expense": 245462, "revenue": 3768687, "salaries_expense": 1091268, "service_revenue": 2272049 }, { "depreciation": 148164, "expenses": 2430066, "income_tax": 325211, "marketing_expense": 371651, "net_income": 1474761, "net_profit": 1149550, "operational_expense": 1306196, "product_revenue": 934279, "quarter": 4, "rd_expense": 478198, "revenue": 3904827, "salaries_expense": 773836, "service_revenue": 2970548 } ], "market_conditions": { "gdp_growth": [ -0.0060719348071302855, -0.009271181905159456, -0.01588184243739988, -0.017156029874945744 ], "inflation_rate": [ 0.026915129278120085, 0.032367842635854537, 0.03356677386302636, 0.03367030518883224 ], "interest_rate": [ 0.04954875535790272, 0.048421413756626966, 0.04135310838960599, 0.049122925800687604 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 190730, "billable_hours_per_employee": 114, "client_concentration": 0.16, "client_retention_rate": 0.85, "employee_utilization_rate": 0.75, "gross_billings": 3212339, "net_revenue": 2681171, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 26546 }, { "average_project_size": 107394, "billable_hours_per_employee": 147, "client_concentration": 0.33, "client_retention_rate": 0.71, "employee_utilization_rate": 0.67, "gross_billings": 3072836, "net_revenue": 2792214, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 27646 }, { "average_project_size": 90333, "billable_hours_per_employee": 126, "client_concentration": 0.22, "client_retention_rate": 0.68, "employee_utilization_rate": 0.69, "gross_billings": 3718448, "net_revenue": 2907857, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 28791 }, { "average_project_size": 194094, "billable_hours_per_employee": 91, "client_concentration": 0.38, "client_retention_rate": 0.84, "employee_utilization_rate": 0.7, "gross_billings": 3635019, "net_revenue": 3028289, "new_client_acquisition": 2, "organic_growth": -0.05, "quarter": 4, "revenue_per_employee": 29983 } ], "balance_sheet": [ { "assets": 3061757, "current_assets": 1300986, "current_liabilities": 854982, "equity": 2178038, "fixed_assets": 1760771, "liabilities": 1500951, "long_term_liabilities": 645969, "quarter": 1 }, { "assets": 3158994, "current_assets": 1063723, "current_liabilities": 866709, "equity": 2263453, "fixed_assets": 2095271, "liabilities": 1521070, "long_term_liabilities": 654361, "quarter": 2 }, { "assets": 3259318, "current_assets": 1419163, "current_liabilities": 721744, "equity": 2388984, "fixed_assets": 1840155, "liabilities": 1541459, "long_term_liabilities": 819715, "quarter": 3 }, { "assets": 3362828, "current_assets": 1503758, "current_liabilities": 926568, "equity": 2478402, "fixed_assets": 1859070, "liabilities": 1562121, "long_term_liabilities": 635553, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -88147, "financing_cash_flow": -60935, "investing_cash_flow": -236019, "net_cash_flow": 592211, "operating_cash_flow": 741678, "quarter": 1 }, { "change_in_working_capital": 76348, "financing_cash_flow": -123259, "investing_cash_flow": -479145, "net_cash_flow": 589631, "operating_cash_flow": 752010, "quarter": 2 }, { "change_in_working_capital": -90133, "financing_cash_flow": -213, "investing_cash_flow": -164334, "net_cash_flow": 267038, "operating_cash_flow": 860387, "quarter": 3 }, { "change_in_working_capital": 58915, "financing_cash_flow": -177981, "investing_cash_flow": -379271, "net_cash_flow": 496213, "operating_cash_flow": 811696, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8756968629450345, "current_ratio": 1.5216530874334198, "debt_to_equity_ratio": 0.6891298498924261, "profit_margin": 0.23020985979633526, "quarter": 1, "return_on_assets": 0.201594052042667, "return_on_equity": 0.28338899504967313 }, { "asset_turnover_ratio": 0.8838934167016461, "current_ratio": 1.22731274280064, "debt_to_equity_ratio": 0.6720130702956942, "profit_margin": 0.2240261670488007, "quarter": 2, "return_on_assets": 0.19801525422333818, "return_on_equity": 0.2763604987600803 }, { "asset_turnover_ratio": 0.8921673184390109, "current_ratio": 1.9662969141413023, "debt_to_equity_ratio": 0.6452362175719888, "profit_margin": 0.23079711278787093, "quarter": 3, "return_on_assets": 0.20590964121942076, "return_on_equity": 0.2809248617822472 }, { "asset_turnover_ratio": 0.9005185516476014, "current_ratio": 1.6229332331787845, "debt_to_equity_ratio": 0.6302936327520717, "profit_margin": 0.22378808627578148, "quarter": 4, "return_on_assets": 0.20152532332905518, "return_on_equity": 0.2734403054871647 } ], "income_statement": [ { "depreciation": 124446, "expenses": 1841672, "income_tax": 222267, "marketing_expense": 229673, "net_income": 839499, "net_profit": 617232, "operational_expense": 1058176, "product_revenue": 667288, "quarter": 1, "rd_expense": 206488, "revenue": 2681171, "salaries_expense": 791031, "service_revenue": 2013883 }, { "depreciation": 126481, "expenses": 1913365, "income_tax": 253320, "marketing_expense": 285750, "net_income": 878849, "net_profit": 625529, "operational_expense": 980163, "product_revenue": 758945, "quarter": 2, "rd_expense": 314779, "revenue": 2792214, "salaries_expense": 763739, "service_revenue": 2033269 }, { "depreciation": 189262, "expenses": 1987849, "income_tax": 248883, "marketing_expense": 210125, "net_income": 920008, "net_profit": 671125, "operational_expense": 1084746, "product_revenue": 603823, "quarter": 3, "rd_expense": 303557, "revenue": 2907857, "salaries_expense": 834828, "service_revenue": 2304034 }, { "depreciation": 134001, "expenses": 2065232, "income_tax": 285362, "marketing_expense": 329438, "net_income": 963057, "net_profit": 677695, "operational_expense": 1062318, "product_revenue": 609145, "quarter": 4, "rd_expense": 294782, "revenue": 3028289, "salaries_expense": 749175, "service_revenue": 2419144 } ], "market_conditions": { "gdp_growth": [ -0.02121495842932888, -0.013331799626640004, -0.008703750367783215, -0.011144555387845268 ], "inflation_rate": [ 0.02570528073495748, 0.02023615334872538, 0.01685815612481655, 0.02077348254252891 ], "interest_rate": [ 0.03918780663839114, 0.04321018727889647, 0.046158508987116924, 0.04009446607987273 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 198279, "billable_hours_per_employee": 93, "client_concentration": 0.13, "client_retention_rate": 0.76, "employee_utilization_rate": 0.61, "gross_billings": 5516929, "net_revenue": 4482147, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 44378 }, { "average_project_size": 52956, "billable_hours_per_employee": 146, "client_concentration": 0.27, "client_retention_rate": 0.8, "employee_utilization_rate": 0.79, "gross_billings": 5902983, "net_revenue": 4679067, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 46327 }, { "average_project_size": 169582, "billable_hours_per_employee": 101, "client_concentration": 0.34, "client_retention_rate": 0.69, "employee_utilization_rate": 0.71, "gross_billings": 5666956, "net_revenue": 4884638, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 48363 }, { "average_project_size": 62382, "billable_hours_per_employee": 110, "client_concentration": 0.14, "client_retention_rate": 0.81, "employee_utilization_rate": 0.74, "gross_billings": 6476774, "net_revenue": 5099241, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 50488 } ], "balance_sheet": [ { "assets": 6256809, "current_assets": 1888240, "current_liabilities": 1342561, "equity": 4197720, "fixed_assets": 4368569, "liabilities": 3200969, "long_term_liabilities": 1858408, "quarter": 1 }, { "assets": 6407444, "current_assets": 2387275, "current_liabilities": 1487520, "equity": 4374653, "fixed_assets": 4020169, "liabilities": 3291010, "long_term_liabilities": 1803490, "quarter": 2 }, { "assets": 6561705, "current_assets": 2613646, "current_liabilities": 1540911, "equity": 4400888, "fixed_assets": 3948059, "liabilities": 3383583, "long_term_liabilities": 1842672, "quarter": 3 }, { "assets": 6719681, "current_assets": 3220785, "current_liabilities": 1932329, "equity": 4643794, "fixed_assets": 3498896, "liabilities": 3478761, "long_term_liabilities": 1546432, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 24248, "financing_cash_flow": 151444, "investing_cash_flow": -238380, "net_cash_flow": 942410, "operating_cash_flow": 1377299, "quarter": 1 }, { "change_in_working_capital": -35194, "financing_cash_flow": 142508, "investing_cash_flow": -335210, "net_cash_flow": 1138350, "operating_cash_flow": 1424825, "quarter": 2 }, { "change_in_working_capital": -23975, "financing_cash_flow": 84233, "investing_cash_flow": -238549, "net_cash_flow": 766694, "operating_cash_flow": 1434629, "quarter": 3 }, { "change_in_working_capital": 61984, "financing_cash_flow": -49902, "investing_cash_flow": -351083, "net_cash_flow": 1516817, "operating_cash_flow": 1626667, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7163630854002415, "current_ratio": 1.4064463365165532, "debt_to_equity_ratio": 0.7625494315961998, "profit_margin": 0.2547618362360717, "quarter": 1, "return_on_assets": 0.18250197504830337, "return_on_equity": 0.2720238605719295 }, { "asset_turnover_ratio": 0.7302548410879596, "current_ratio": 1.6048691782295363, "debt_to_equity_ratio": 0.7522905245284598, "profit_margin": 0.2689038220653818, "quarter": 2, "return_on_assets": 0.19636831785030037, "return_on_equity": 0.2876157263216077 }, { "asset_turnover_ratio": 0.7444159711538388, "current_ratio": 1.6961693439789838, "debt_to_equity_ratio": 0.7688409702769078, "profit_margin": 0.25032888824105287, "quarter": 3, "return_on_assets": 0.18634882244782416, "return_on_equity": 0.2778452894052291 }, { "asset_turnover_ratio": 0.7588516478684033, "current_ratio": 1.6667891440846772, "debt_to_equity_ratio": 0.7491204390203355, "profit_margin": 0.2751142768109999, "quarter": 4, "return_on_assets": 0.20877092231015132, "return_on_equity": 0.3020965184932837 } ], "income_statement": [ { "depreciation": 235419, "expenses": 2901350, "income_tax": 438917, "marketing_expense": 538069, "net_income": 1580797, "net_profit": 1141880, "operational_expense": 1878274, "product_revenue": 1610964, "quarter": 1, "rd_expense": 547002, "revenue": 4482147, "salaries_expense": 958063, "service_revenue": 2871183 }, { "depreciation": 166606, "expenses": 3022931, "income_tax": 397917, "marketing_expense": 400731, "net_income": 1656136, "net_profit": 1258219, "operational_expense": 1525208, "product_revenue": 966635, "quarter": 2, "rd_expense": 376571, "revenue": 4679067, "salaries_expense": 1328375, "service_revenue": 3712432 }, { "depreciation": 211863, "expenses": 3149607, "income_tax": 512265, "marketing_expense": 473199, "net_income": 1735031, "net_profit": 1222766, "operational_expense": 2093060, "product_revenue": 1269634, "quarter": 3, "rd_expense": 549682, "revenue": 4884638, "salaries_expense": 967120, "service_revenue": 3615004 }, { "depreciation": 223793, "expenses": 3281592, "income_tax": 414775, "marketing_expense": 522006, "net_income": 1817649, "net_profit": 1402874, "operational_expense": 2114486, "product_revenue": 1796101, "quarter": 4, "rd_expense": 548186, "revenue": 5099241, "salaries_expense": 1172150, "service_revenue": 3303140 } ], "market_conditions": { "gdp_growth": [ 0.004058533536056267, 0.0024183250849811027, 0.0026020489935319087, -0.009088626290436727 ], "inflation_rate": [ 0.025766688439748688, 0.026555336695158978, 0.0261009734570875, 0.02215386683795339 ], "interest_rate": [ 0.044369876727084, 0.0482430708723052, 0.04862166254916836, 0.05226338526598687 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 157437, "billable_hours_per_employee": 129, "client_concentration": 0.31, "client_retention_rate": 0.8, "employee_utilization_rate": 0.62, "gross_billings": 4653138, "net_revenue": 3832096, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 37942 }, { "average_project_size": 123948, "billable_hours_per_employee": 100, "client_concentration": 0.14, "client_retention_rate": 0.67, "employee_utilization_rate": 0.72, "gross_billings": 4341458, "net_revenue": 3935632, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 38967 }, { "average_project_size": 175915, "billable_hours_per_employee": 93, "client_concentration": 0.39, "client_retention_rate": 0.89, "employee_utilization_rate": 0.63, "gross_billings": 5021115, "net_revenue": 4041965, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 40019 }, { "average_project_size": 129267, "billable_hours_per_employee": 113, "client_concentration": 0.25, "client_retention_rate": 0.89, "employee_utilization_rate": 0.62, "gross_billings": 5040475, "net_revenue": 4151172, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 41101 } ], "balance_sheet": [ { "assets": 4887956, "current_assets": 1683733, "current_liabilities": 1653770, "equity": 3004577, "fixed_assets": 3204223, "liabilities": 2825660, "long_term_liabilities": 1171890, "quarter": 1 }, { "assets": 4957816, "current_assets": 1907590, "current_liabilities": 1288510, "equity": 3076608, "fixed_assets": 3050226, "liabilities": 2870177, "long_term_liabilities": 1581667, "quarter": 2 }, { "assets": 5028675, "current_assets": 2242659, "current_liabilities": 1658053, "equity": 3089752, "fixed_assets": 2786016, "liabilities": 2915396, "long_term_liabilities": 1257343, "quarter": 3 }, { "assets": 5100546, "current_assets": 2358363, "current_liabilities": 1735845, "equity": 3148993, "fixed_assets": 2742183, "liabilities": 2961327, "long_term_liabilities": 1225482, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 30442, "financing_cash_flow": 88167, "investing_cash_flow": -498166, "net_cash_flow": 752388, "operating_cash_flow": 1136246, "quarter": 1 }, { "change_in_working_capital": -73261, "financing_cash_flow": -1870, "investing_cash_flow": -284659, "net_cash_flow": 445370, "operating_cash_flow": 1126355, "quarter": 2 }, { "change_in_working_capital": 67210, "financing_cash_flow": -114738, "investing_cash_flow": -206807, "net_cash_flow": 565650, "operating_cash_flow": 1179701, "quarter": 3 }, { "change_in_working_capital": 70497, "financing_cash_flow": -33034, "investing_cash_flow": -408079, "net_cash_flow": 866745, "operating_cash_flow": 1278386, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7839874172353434, "current_ratio": 1.01811799706126, "debt_to_equity_ratio": 0.9404518506265608, "profit_margin": 0.2458918043806836, "quarter": 1, "return_on_assets": 0.1927760806357504, "return_on_equity": 0.31361519441838237 }, { "asset_turnover_ratio": 0.7938237320626663, "current_ratio": 1.4804619288946148, "debt_to_equity_ratio": 0.9329030542727575, "profit_margin": 0.2512859434012123, "quarter": 2, "return_on_assets": 0.19947674540563828, "return_on_equity": 0.32144784125894493 }, { "asset_turnover_ratio": 0.8037833027586789, "current_ratio": 1.352585834107836, "debt_to_equity_ratio": 0.9435695809890243, "profit_margin": 0.241583734643917, "quarter": 3, "return_on_assets": 0.1941809721248639, "return_on_equity": 0.3160360443168254 }, { "asset_turnover_ratio": 0.8138681623496778, "current_ratio": 1.3586253380918227, "debt_to_equity_ratio": 0.9404044404036465, "profit_margin": 0.24325033990400782, "quarter": 4, "return_on_assets": 0.19797370712860937, "return_on_equity": 0.32066568582400784 } ], "income_statement": [ { "depreciation": 193965, "expenses": 2553571, "income_tax": 336244, "marketing_expense": 320968, "net_income": 1278525, "net_profit": 942281, "operational_expense": 1365876, "product_revenue": 1492921, "quarter": 1, "rd_expense": 268884, "revenue": 3832096, "salaries_expense": 853714, "service_revenue": 2339175 }, { "depreciation": 137386, "expenses": 2609306, "income_tax": 337357, "marketing_expense": 383746, "net_income": 1326326, "net_profit": 988969, "operational_expense": 1428615, "product_revenue": 823478, "quarter": 2, "rd_expense": 439279, "revenue": 3935632, "salaries_expense": 976562, "service_revenue": 3112154 }, { "depreciation": 203228, "expenses": 2666258, "income_tax": 399234, "marketing_expense": 384028, "net_income": 1375707, "net_profit": 976473, "operational_expense": 1785011, "product_revenue": 1602210, "quarter": 3, "rd_expense": 364240, "revenue": 4041965, "salaries_expense": 1093152, "service_revenue": 2439755 }, { "depreciation": 268612, "expenses": 2724453, "income_tax": 416945, "marketing_expense": 421935, "net_income": 1426719, "net_profit": 1009774, "operational_expense": 1550580, "product_revenue": 833792, "quarter": 4, "rd_expense": 368165, "revenue": 4151172, "salaries_expense": 950340, "service_revenue": 3317380 } ], "market_conditions": { "gdp_growth": [ 0.0018534950185364225, -0.010449613187188891, -0.009471309353786574, -0.0021285855253283595 ], "inflation_rate": [ 0.03495166308852449, 0.032326795319132774, 0.03257565563740156, 0.03335920076739398 ], "interest_rate": [ 0.052978158028678765, 0.053509153793198545, 0.05285621455076132, 0.05273373331521791 ], "year": 2011 }, "random_event": null, "year": 2011 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Poor", "founding_year": 2003, "industry": "Advertising", "location": "Fergusonview", "name": "Harris, Goodman and Frye", "num_employees": 980, "region": "Middle East & Africa", "revenue_size": "Medium", "website": "www.harris,goodmanandfrye.com" }

[ { "advertising_kpis": [ { "average_project_size": 132531, "billable_hours_per_employee": 103, "client_concentration": 0.14, "client_retention_rate": 0.63, "employee_utilization_rate": 0.76, "gross_billings": 23147518, "net_revenue": 19003418, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 19391 }, { "average_project_size": 83560, "billable_hours_per_employee": 111, "client_concentration": 0.4, "client_retention_rate": 0.67, "employee_utilization_rate": 0.62, "gross_billings": 22893730, "net_revenue": 19220905, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 19613 }, { "average_project_size": 110108, "billable_hours_per_employee": 122, "client_concentration": 0.19, "client_retention_rate": 0.63, "employee_utilization_rate": 0.6, "gross_billings": 24042578, "net_revenue": 19440882, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 19838 }, { "average_project_size": 60135, "billable_hours_per_employee": 103, "client_concentration": 0.33, "client_retention_rate": 0.67, "employee_utilization_rate": 0.69, "gross_billings": 22389011, "net_revenue": 19663376, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 20065 } ], "balance_sheet": [ { "assets": 27545091, "current_assets": 12852541, "current_liabilities": 8180925, "equity": 19342552, "fixed_assets": 14692550, "liabilities": 13656637, "long_term_liabilities": 5475712, "quarter": 1 }, { "assets": 28153109, "current_assets": 8705458, "current_liabilities": 7446990, "equity": 19795357, "fixed_assets": 19447651, "liabilities": 13873172, "long_term_liabilities": 6426182, "quarter": 2 }, { "assets": 28774548, "current_assets": 10048376, "current_liabilities": 7791271, "equity": 20652596, "fixed_assets": 18726172, "liabilities": 14093139, "long_term_liabilities": 6301868, "quarter": 3 }, { "assets": 29409704, "current_assets": 12237913, "current_liabilities": 8145976, "equity": 21068044, "fixed_assets": 17171791, "liabilities": 14316595, "long_term_liabilities": 6170619, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 99259, "financing_cash_flow": 153626, "investing_cash_flow": -361987, "net_cash_flow": 5811666, "operating_cash_flow": 6133234, "quarter": 1 }, { "change_in_working_capital": 88593, "financing_cash_flow": 28515, "investing_cash_flow": -343942, "net_cash_flow": 5596901, "operating_cash_flow": 6225460, "quarter": 2 }, { "change_in_working_capital": 70944, "financing_cash_flow": -174279, "investing_cash_flow": -476489, "net_cash_flow": 6164045, "operating_cash_flow": 6569042, "quarter": 3 }, { "change_in_working_capital": 85219, "financing_cash_flow": -93214, "investing_cash_flow": -137866, "net_cash_flow": 6492992, "operating_cash_flow": 6730599, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6899021680487459, "current_ratio": 1.5710376271631876, "debt_to_equity_ratio": 0.706041115980973, "profit_margin": 0.28700615857631506, "quarter": 1, "return_on_assets": 0.19800617104514195, "return_on_equity": 0.28197406422896004 }, { "asset_turnover_ratio": 0.6827276163353753, "current_ratio": 1.168990155754204, "debt_to_equity_ratio": 0.7008295935253909, "profit_margin": 0.2869490276342347, "quarter": 2, "return_on_assets": 0.19590802564647478, "return_on_equity": 0.2786219010851888 }, { "asset_turnover_ratio": 0.6756277109895871, "current_ratio": 1.2896966361457585, "debt_to_equity_ratio": 0.6823906786342986, "profit_margin": 0.3071458897801036, "quarter": 3, "return_on_assets": 0.2075162744519914, "return_on_equity": 0.28912525088855656 }, { "asset_turnover_ratio": 0.6686016289045276, "current_ratio": 1.5023261792079918, "debt_to_equity_ratio": 0.6795407774922058, "profit_margin": 0.303861096894043, "quarter": 4, "return_on_assets": 0.20316202434407366, "return_on_equity": 0.28360179046521833 } ], "income_statement": [ { "depreciation": 679136, "expenses": 11510152, "income_tax": 2039168, "marketing_expense": 1765465, "net_income": 7493266, "net_profit": 5454098, "operational_expense": 7001000, "product_revenue": 6054922, "quarter": 1, "rd_expense": 1534381, "revenue": 19003418, "salaries_expense": 3542537, "service_revenue": 12948496 }, { "depreciation": 710040, "expenses": 11645609, "income_tax": 2059876, "marketing_expense": 1758024, "net_income": 7575296, "net_profit": 5515420, "operational_expense": 6133724, "product_revenue": 7031013, "quarter": 2, "rd_expense": 1595064, "revenue": 19220905, "salaries_expense": 3731334, "service_revenue": 12189892 }, { "depreciation": 597855, "expenses": 11782662, "income_tax": 1687033, "marketing_expense": 1419425, "net_income": 7658220, "net_profit": 5971187, "operational_expense": 6998793, "product_revenue": 6183819, "quarter": 3, "rd_expense": 2134192, "revenue": 19440882, "salaries_expense": 5339662, "service_revenue": 13257063 }, { "depreciation": 755664, "expenses": 11921327, "income_tax": 1767114, "marketing_expense": 1300611, "net_income": 7742049, "net_profit": 5974935, "operational_expense": 6052524, "product_revenue": 5569402, "quarter": 4, "rd_expense": 2338543, "revenue": 19663376, "salaries_expense": 4318133, "service_revenue": 14093974 } ], "market_conditions": { "gdp_growth": [ 0.038733994957589675, 0.049978247606476386, 0.031650066909826954, 0.03256693132338947 ], "inflation_rate": [ 0.010301653267172157, 0.004192037945430997, 0.005197313688841035, 0.006625528729833567 ], "interest_rate": [ 0.014597897019407193, 0.020159769653530106, 0.01806104522691588, 0.01674109659155522 ], "year": 2003 }, "random_event": { "description": "Harris, Goodman and Frye Industry Recognition in 2003", "impact": 0.09, "type": "Industry Recognition" }, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 197811, "billable_hours_per_employee": 111, "client_concentration": 0.12, "client_retention_rate": 0.86, "employee_utilization_rate": 0.79, "gross_billings": 25205625, "net_revenue": 19500391, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 19898 }, { "average_project_size": 160494, "billable_hours_per_employee": 129, "client_concentration": 0.36, "client_retention_rate": 0.62, "employee_utilization_rate": 0.76, "gross_billings": 24001976, "net_revenue": 19732143, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 20135 }, { "average_project_size": 184266, "billable_hours_per_employee": 143, "client_concentration": 0.35, "client_retention_rate": 0.86, "employee_utilization_rate": 0.77, "gross_billings": 25649425, "net_revenue": 19966650, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 20374 }, { "average_project_size": 142215, "billable_hours_per_employee": 129, "client_concentration": 0.15, "client_retention_rate": 0.71, "employee_utilization_rate": 0.64, "gross_billings": 24740542, "net_revenue": 20203944, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 20616 } ], "balance_sheet": [ { "assets": 24371409, "current_assets": 8380884, "current_liabilities": 5599364, "equity": 18231055, "fixed_assets": 15990525, "liabilities": 11462026, "long_term_liabilities": 5862662, "quarter": 1 }, { "assets": 24855860, "current_assets": 12272580, "current_liabilities": 5518548, "equity": 18742155, "fixed_assets": 12583280, "liabilities": 11762658, "long_term_liabilities": 6244110, "quarter": 2 }, { "assets": 25349941, "current_assets": 9879089, "current_liabilities": 7158206, "equity": 18708087, "fixed_assets": 15470852, "liabilities": 12071174, "long_term_liabilities": 4912968, "quarter": 3 }, { "assets": 25853842, "current_assets": 11811758, "current_liabilities": 5331183, "equity": 19047814, "fixed_assets": 14042084, "liabilities": 12387783, "long_term_liabilities": 7056600, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -52468, "financing_cash_flow": 169930, "investing_cash_flow": -170842, "net_cash_flow": 5361837, "operating_cash_flow": 5968945, "quarter": 1 }, { "change_in_working_capital": 24701, "financing_cash_flow": 158391, "investing_cash_flow": -284671, "net_cash_flow": 5985583, "operating_cash_flow": 6356726, "quarter": 2 }, { "change_in_working_capital": -29531, "financing_cash_flow": -164153, "investing_cash_flow": -275588, "net_cash_flow": 6339583, "operating_cash_flow": 6323996, "quarter": 3 }, { "change_in_working_capital": -39323, "financing_cash_flow": -168999, "investing_cash_flow": -495895, "net_cash_flow": 6376016, "operating_cash_flow": 6570048, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8001339192165705, "current_ratio": 1.4967564173359689, "debt_to_equity_ratio": 0.6287088706605295, "profit_margin": 0.27290078439965637, "quarter": 1, "return_on_assets": 0.2183571741789734, "return_on_equity": 0.291901483485185 }, { "asset_turnover_ratio": 0.7938628154487514, "current_ratio": 2.2238784549848982, "debt_to_equity_ratio": 0.6276043496598978, "profit_margin": 0.28628177892284684, "quarter": 2, "return_on_assets": 0.2272684590273682, "return_on_equity": 0.3014036005998243 }, { "asset_turnover_ratio": 0.7876408864225759, "current_ratio": 1.3801068312367653, "debt_to_equity_ratio": 0.6452382865228283, "profit_margin": 0.27191942564225846, "quarter": 3, "return_on_assets": 0.21417485744838619, "return_on_equity": 0.2902124626638736 }, { "asset_turnover_ratio": 0.781467760188215, "current_ratio": 2.215597926388946, "debt_to_equity_ratio": 0.65035195114778, "profit_margin": 0.2762705638067498, "quarter": 4, "return_on_assets": 0.2158965387039961, "return_on_equity": 0.29303913824442007 } ], "income_statement": [ { "depreciation": 647273, "expenses": 12289209, "income_tax": 1889510, "marketing_expense": 2032329, "net_income": 7211182, "net_profit": 5321672, "operational_expense": 7993721, "product_revenue": 4512841, "quarter": 1, "rd_expense": 1791914, "revenue": 19500391, "salaries_expense": 5747038, "service_revenue": 14987550 }, { "depreciation": 707773, "expenses": 12424723, "income_tax": 1658467, "marketing_expense": 1572559, "net_income": 7307420, "net_profit": 5648953, "operational_expense": 7803098, "product_revenue": 5496488, "quarter": 2, "rd_expense": 1758281, "revenue": 19732143, "salaries_expense": 5079421, "service_revenue": 14235655 }, { "depreciation": 894676, "expenses": 12561732, "income_tax": 1975598, "marketing_expense": 1476443, "net_income": 7404918, "net_profit": 5429320, "operational_expense": 6458403, "product_revenue": 6659338, "quarter": 3, "rd_expense": 2450656, "revenue": 19966650, "salaries_expense": 5256136, "service_revenue": 13307312 }, { "depreciation": 988293, "expenses": 12700252, "income_tax": 1921937, "marketing_expense": 1672090, "net_income": 7503692, "net_profit": 5581755, "operational_expense": 6407902, "product_revenue": 7690230, "quarter": 4, "rd_expense": 1300790, "revenue": 20203944, "salaries_expense": 6040417, "service_revenue": 12513714 } ], "market_conditions": { "gdp_growth": [ 0.031331734145799296, 0.03991793090735306, 0.03928861187763797, 0.03578981245666202 ], "inflation_rate": [ 0.010871669968580187, 0.009441625411031739, 0.009909516347415735, 0.005505868612517112 ], "interest_rate": [ 0.015545413056313847, 0.02020419906222002, 0.018458245333214357, 0.014853962718045089 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 132691, "billable_hours_per_employee": 104, "client_concentration": 0.28, "client_retention_rate": 0.89, "employee_utilization_rate": 0.63, "gross_billings": 11743350, "net_revenue": 9712410, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 9911 }, { "average_project_size": 67802, "billable_hours_per_employee": 121, "client_concentration": 0.21, "client_retention_rate": 0.74, "employee_utilization_rate": 0.63, "gross_billings": 10758943, "net_revenue": 9685745, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 9883 }, { "average_project_size": 197505, "billable_hours_per_employee": 94, "client_concentration": 0.27, "client_retention_rate": 0.88, "employee_utilization_rate": 0.68, "gross_billings": 11999515, "net_revenue": 9659153, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 9856 }, { "average_project_size": 180868, "billable_hours_per_employee": 131, "client_concentration": 0.23, "client_retention_rate": 0.65, "employee_utilization_rate": 0.63, "gross_billings": 10850772, "net_revenue": 9632635, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 9829 } ], "balance_sheet": [ { "assets": 13819696, "current_assets": 6783748, "current_liabilities": 3037097, "equity": 9281464, "fixed_assets": 7035948, "liabilities": 6712082, "long_term_liabilities": 3674985, "quarter": 1 }, { "assets": 14080146, "current_assets": 5040988, "current_liabilities": 2754946, "equity": 9564243, "fixed_assets": 9039158, "liabilities": 6814538, "long_term_liabilities": 4059592, "quarter": 2 }, { "assets": 14345504, "current_assets": 5757917, "current_liabilities": 2796724, "equity": 9538827, "fixed_assets": 8587587, "liabilities": 6918557, "long_term_liabilities": 4121833, "quarter": 3 }, { "assets": 14615863, "current_assets": 6263690, "current_liabilities": 3441610, "equity": 9822910, "fixed_assets": 8352173, "liabilities": 7024164, "long_term_liabilities": 3582554, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 45975, "financing_cash_flow": -1162, "investing_cash_flow": -394714, "net_cash_flow": 2208909, "operating_cash_flow": 2578644, "quarter": 1 }, { "change_in_working_capital": -51628, "financing_cash_flow": -143017, "investing_cash_flow": -260876, "net_cash_flow": 2570853, "operating_cash_flow": 2666128, "quarter": 2 }, { "change_in_working_capital": -39711, "financing_cash_flow": -46090, "investing_cash_flow": -390296, "net_cash_flow": 2275592, "operating_cash_flow": 2650503, "quarter": 3 }, { "change_in_working_capital": -94221, "financing_cash_flow": 157679, "investing_cash_flow": -190463, "net_cash_flow": 2432757, "operating_cash_flow": 2665685, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.702794764805246, "current_ratio": 2.233629021397736, "debt_to_equity_ratio": 0.723170611877609, "profit_margin": 0.22382189384509096, "quarter": 1, "return_on_assets": 0.15730085524312545, "return_on_equity": 0.2342141282883821 }, { "asset_turnover_ratio": 0.6879008925049499, "current_ratio": 1.8297955749404888, "debt_to_equity_ratio": 0.7125015539651178, "profit_margin": 0.2373214450721137, "quarter": 2, "return_on_assets": 0.16325363387567146, "return_on_equity": 0.24033632353339413 }, { "asset_turnover_ratio": 0.6733226661119749, "current_ratio": 2.058807733619764, "debt_to_equity_ratio": 0.7253047990072574, "profit_margin": 0.21864028864642687, "quarter": 3, "return_on_assets": 0.14721546207090389, "return_on_equity": 0.22139829142514064 }, { "asset_turnover_ratio": 0.6590534544556145, "current_ratio": 1.8199883194202713, "debt_to_equity_ratio": 0.715079747243943, "profit_margin": 0.23163038981545547, "quarter": 4, "return_on_assets": 0.1526568085647765, "return_on_equity": 0.22714358576022786 } ], "income_statement": [ { "depreciation": 404794, "expenses": 6792350, "income_tax": 746210, "marketing_expense": 875473, "net_income": 2920060, "net_profit": 2173850, "operational_expense": 3708175, "product_revenue": 2738089, "quarter": 1, "rd_expense": 1229624, "revenue": 9712410, "salaries_expense": 2837598, "service_revenue": 6974321 }, { "depreciation": 367493, "expenses": 6734075, "income_tax": 653035, "marketing_expense": 717137, "net_income": 2951670, "net_profit": 2298635, "operational_expense": 3701537, "product_revenue": 3536321, "quarter": 2, "rd_expense": 982813, "revenue": 9685745, "salaries_expense": 2439376, "service_revenue": 6149424 }, { "depreciation": 538623, "expenses": 6676300, "income_tax": 870973, "marketing_expense": 674949, "net_income": 2982853, "net_profit": 2111880, "operational_expense": 4201002, "product_revenue": 1976467, "quarter": 3, "rd_expense": 831542, "revenue": 9659153, "salaries_expense": 3296213, "service_revenue": 7682686 }, { "depreciation": 434474, "expenses": 6619021, "income_tax": 782403, "marketing_expense": 1262340, "net_income": 3013614, "net_profit": 2231211, "operational_expense": 4253561, "product_revenue": 2545109, "quarter": 4, "rd_expense": 712307, "revenue": 9632635, "salaries_expense": 2735880, "service_revenue": 7087526 } ], "market_conditions": { "gdp_growth": [ 0.03884013734972147, 0.04586162919395094, 0.037560494810066195, 0.040846170372737495 ], "inflation_rate": [ 0.002797490002166715, 0.006152051762403671, 0.007547756815817016, 0.001608637230954715 ], "interest_rate": [ 0.016566951791237846, 0.009082327942849397, 0.015108348418640019, 0.008270223358765084 ], "year": 2005 }, "random_event": { "description": "Harris, Goodman and Frye Introduction of New Service in 2005", "impact": -0.01, "type": "Introduction of New Service" }, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 125903, "billable_hours_per_employee": 98, "client_concentration": 0.23, "client_retention_rate": 0.66, "employee_utilization_rate": 0.8, "gross_billings": 6805271, "net_revenue": 5627375, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 5742 }, { "average_project_size": 181947, "billable_hours_per_employee": 118, "client_concentration": 0.23, "client_retention_rate": 0.71, "employee_utilization_rate": 0.68, "gross_billings": 7173732, "net_revenue": 5624204, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 5739 }, { "average_project_size": 148076, "billable_hours_per_employee": 139, "client_concentration": 0.22, "client_retention_rate": 0.86, "employee_utilization_rate": 0.64, "gross_billings": 6187484, "net_revenue": 5621036, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 5736 }, { "average_project_size": 74584, "billable_hours_per_employee": 81, "client_concentration": 0.12, "client_retention_rate": 0.61, "employee_utilization_rate": 0.63, "gross_billings": 6325494, "net_revenue": 5617869, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 5733 } ], "balance_sheet": [ { "assets": 6258604, "current_assets": 1881520, "current_liabilities": 1843059, "equity": 4342635, "fixed_assets": 4377084, "liabilities": 3565295, "long_term_liabilities": 1722236, "quarter": 1 }, { "assets": 6473908, "current_assets": 2272863, "current_liabilities": 1813751, "equity": 4389533, "fixed_assets": 4201045, "liabilities": 3647596, "long_term_liabilities": 1833845, "quarter": 2 }, { "assets": 6696619, "current_assets": 2212575, "current_liabilities": 1735275, "equity": 4525966, "fixed_assets": 4484044, "liabilities": 3731797, "long_term_liabilities": 1996522, "quarter": 3 }, { "assets": 6926991, "current_assets": 2142141, "current_liabilities": 1989458, "equity": 4812375, "fixed_assets": 4784850, "liabilities": 3817942, "long_term_liabilities": 1828484, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 13189, "financing_cash_flow": 177413, "investing_cash_flow": -336071, "net_cash_flow": 1763144, "operating_cash_flow": 1892255, "quarter": 1 }, { "change_in_working_capital": -68162, "financing_cash_flow": -55593, "investing_cash_flow": -441279, "net_cash_flow": 1586061, "operating_cash_flow": 1781137, "quarter": 2 }, { "change_in_working_capital": -71370, "financing_cash_flow": -73898, "investing_cash_flow": -114215, "net_cash_flow": 1346723, "operating_cash_flow": 1774162, "quarter": 3 }, { "change_in_working_capital": 52616, "financing_cash_flow": -16533, "investing_cash_flow": -131498, "net_cash_flow": 1728465, "operating_cash_flow": 1920810, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8991422048750808, "current_ratio": 1.020868024300904, "debt_to_equity_ratio": 0.8209980806584021, "profit_margin": 0.29308976210044646, "quarter": 1, "return_on_assets": 0.26352937492130835, "return_on_equity": 0.3797984403478533 }, { "asset_turnover_ratio": 0.8687494477833173, "current_ratio": 1.2531284614040186, "debt_to_equity_ratio": 0.8309758691869955, "profit_margin": 0.2779452879020747, "quarter": 2, "return_on_assets": 0.24146481537890252, "return_on_equity": 0.3561246720323096 }, { "asset_turnover_ratio": 0.8393841728191495, "current_ratio": 1.2750572675800667, "debt_to_equity_ratio": 0.8245304980196493, "profit_margin": 0.277732432242028, "quarter": 3, "return_on_assets": 0.23312420790252514, "return_on_equity": 0.3449305628897787 }, { "asset_turnover_ratio": 0.8110114478277798, "current_ratio": 1.0767460283152497, "debt_to_equity_ratio": 0.7933592041351724, "profit_margin": 0.30319788517674584, "quarter": 4, "return_on_assets": 0.24589695583551358, "return_on_equity": 0.3539470635600925 } ], "income_statement": [ { "depreciation": 242929, "expenses": 3442181, "income_tax": 535868, "marketing_expense": 637714, "net_income": 2185194, "net_profit": 1649326, "operational_expense": 2389965, "product_revenue": 1672047, "quarter": 1, "rd_expense": 520843, "revenue": 5627375, "salaries_expense": 1134897, "service_revenue": 3955328 }, { "depreciation": 217916, "expenses": 3441248, "income_tax": 619735, "marketing_expense": 570774, "net_income": 2182956, "net_profit": 1563221, "operational_expense": 2321266, "product_revenue": 1904253, "quarter": 2, "rd_expense": 602456, "revenue": 5624204, "salaries_expense": 1556347, "service_revenue": 3719951 }, { "depreciation": 213018, "expenses": 3440316, "income_tax": 619576, "marketing_expense": 686976, "net_income": 2180720, "net_profit": 1561144, "operational_expense": 2041767, "product_revenue": 1901901, "quarter": 3, "rd_expense": 348200, "revenue": 5621036, "salaries_expense": 1058594, "service_revenue": 3719135 }, { "depreciation": 217484, "expenses": 3439384, "income_tax": 475159, "marketing_expense": 670444, "net_income": 2178485, "net_profit": 1703326, "operational_expense": 2305585, "product_revenue": 1319092, "quarter": 4, "rd_expense": 434393, "revenue": 5617869, "salaries_expense": 1697714, "service_revenue": 4298777 } ], "market_conditions": { "gdp_growth": [ 0.046035754422903495, 0.04256286174490168, 0.0406400842893131, 0.04951690555374631 ], "inflation_rate": [ 0.010743358941213168, 0.010749041839082171, 0.009078149051106122, 0.011685693741080784 ], "interest_rate": [ 0.02029357323878351, 0.017792407653112918, 0.018738584166466746, 0.013663797057924969 ], "year": 2006 }, "random_event": { "description": "Harris, Goodman and Frye Technology Adoption in 2006", "impact": 0, "type": "Technology Adoption" }, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 104232, "billable_hours_per_employee": 155, "client_concentration": 0.18, "client_retention_rate": 0.74, "employee_utilization_rate": 0.71, "gross_billings": 22730289, "net_revenue": 19685641, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 20087 }, { "average_project_size": 144294, "billable_hours_per_employee": 157, "client_concentration": 0.35, "client_retention_rate": 0.72, "employee_utilization_rate": 0.79, "gross_billings": 23410353, "net_revenue": 19612857, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 20013 }, { "average_project_size": 119674, "billable_hours_per_employee": 106, "client_concentration": 0.35, "client_retention_rate": 0.7, "employee_utilization_rate": 0.78, "gross_billings": 23388013, "net_revenue": 19540344, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 19939 }, { "average_project_size": 146013, "billable_hours_per_employee": 136, "client_concentration": 0.14, "client_retention_rate": 0.63, "employee_utilization_rate": 0.68, "gross_billings": 21868209, "net_revenue": 19468098, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 19865 } ], "balance_sheet": [ { "assets": 25035846, "current_assets": 10177971, "current_liabilities": 6090727, "equity": 19332920, "fixed_assets": 14857875, "liabilities": 10349169, "long_term_liabilities": 4258442, "quarter": 1 }, { "assets": 25634489, "current_assets": 8503271, "current_liabilities": 5272091, "equity": 20055345, "fixed_assets": 17131218, "liabilities": 10428271, "long_term_liabilities": 5156180, "quarter": 2 }, { "assets": 26247447, "current_assets": 8802705, "current_liabilities": 5140109, "equity": 20517457, "fixed_assets": 17444742, "liabilities": 10507978, "long_term_liabilities": 5367869, "quarter": 3 }, { "assets": 26875062, "current_assets": 10609075, "current_liabilities": 4813777, "equity": 21350792, "fixed_assets": 16265987, "liabilities": 10588293, "long_term_liabilities": 5774516, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -10802, "financing_cash_flow": -142117, "investing_cash_flow": -148821, "net_cash_flow": 5078039, "operating_cash_flow": 5396028, "quarter": 1 }, { "change_in_working_capital": 25162, "financing_cash_flow": -160469, "investing_cash_flow": -259846, "net_cash_flow": 5229948, "operating_cash_flow": 5533415, "quarter": 2 }, { "change_in_working_capital": 17011, "financing_cash_flow": -122406, "investing_cash_flow": -163359, "net_cash_flow": 5705864, "operating_cash_flow": 6065606, "quarter": 3 }, { "change_in_working_capital": -55087, "financing_cash_flow": -178253, "investing_cash_flow": -405705, "net_cash_flow": 5468803, "operating_cash_flow": 5803524, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7862982141685965, "current_ratio": 1.6710601213943754, "debt_to_equity_ratio": 0.5353132894565332, "profit_margin": 0.23602193090893, "quarter": 1, "return_on_assets": 0.18558362277831553, "return_on_equity": 0.24032805184110834 }, { "asset_turnover_ratio": 0.7650964682775615, "current_ratio": 1.6128839581866095, "debt_to_equity_ratio": 0.5199746501493742, "profit_margin": 0.24724225542459213, "quarter": 2, "return_on_assets": 0.18916417643433422, "return_on_equity": 0.24178726419316146 }, { "asset_turnover_ratio": 0.7444664618238871, "current_ratio": 1.7125522046322363, "debt_to_equity_ratio": 0.5121481672899326, "profit_margin": 0.24451913436119652, "quarter": 3, "return_on_assets": 0.18203629480611963, "return_on_equity": 0.23287427871787425 }, { "asset_turnover_ratio": 0.7243926730289961, "current_ratio": 2.203898311035181, "debt_to_equity_ratio": 0.4959203855294923, "profit_margin": 0.26011904193208807, "quarter": 4, "return_on_assets": 0.18842832809092683, "return_on_equity": 0.23718197432676033 } ], "income_statement": [ { "depreciation": 749785, "expenses": 13338739, "income_tax": 1700659, "marketing_expense": 1363439, "net_income": 6346902, "net_profit": 4646243, "operational_expense": 7938907, "product_revenue": 5151300, "quarter": 1, "rd_expense": 1579091, "revenue": 19685641, "salaries_expense": 4477674, "service_revenue": 14534341 }, { "depreciation": 684288, "expenses": 13178131, "income_tax": 1585599, "marketing_expense": 1976817, "net_income": 6434726, "net_profit": 4849127, "operational_expense": 6960343, "product_revenue": 6406169, "quarter": 2, "rd_expense": 1579595, "revenue": 19612857, "salaries_expense": 4885477, "service_revenue": 13206688 }, { "depreciation": 1287618, "expenses": 13019457, "income_tax": 1742899, "marketing_expense": 2217845, "net_income": 6520887, "net_profit": 4777988, "operational_expense": 8944001, "product_revenue": 5354612, "quarter": 3, "rd_expense": 1713289, "revenue": 19540344, "salaries_expense": 6460692, "service_revenue": 14185732 }, { "depreciation": 739501, "expenses": 12862694, "income_tax": 1541381, "marketing_expense": 1738025, "net_income": 6605404, "net_profit": 5064023, "operational_expense": 7037334, "product_revenue": 6207400, "quarter": 4, "rd_expense": 2223054, "revenue": 19468098, "salaries_expense": 4791511, "service_revenue": 13260698 } ], "market_conditions": { "gdp_growth": [ 0.05767959387877319, 0.05876528845990535, 0.061610142738934254, 0.04973610538173904 ], "inflation_rate": [ 0.007204039115367421, 0.0013196936813191125, 0.004407894444908551, 0.006226333747541755 ], "interest_rate": [ 0.011878554028788778, 0.016975585155371734, 0.012868894031396017, 0.00856467497965431 ], "year": 2007 }, "random_event": { "description": "Harris, Goodman and Frye Industry Recognition in 2007", "impact": -0.06, "type": "Industry Recognition" }, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 149266, "billable_hours_per_employee": 131, "client_concentration": 0.32, "client_retention_rate": 0.66, "employee_utilization_rate": 0.69, "gross_billings": 9720000, "net_revenue": 7612452, "new_client_acquisition": 4, "organic_growth": -0.05, "quarter": 1, "revenue_per_employee": 7768 }, { "average_project_size": 103184, "billable_hours_per_employee": 92, "client_concentration": 0.24, "client_retention_rate": 0.84, "employee_utilization_rate": 0.77, "gross_billings": 9335432, "net_revenue": 7423921, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 7575 }, { "average_project_size": 79433, "billable_hours_per_employee": 128, "client_concentration": 0.15, "client_retention_rate": 0.62, "employee_utilization_rate": 0.77, "gross_billings": 8799564, "net_revenue": 7240059, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 7388 }, { "average_project_size": 147339, "billable_hours_per_employee": 107, "client_concentration": 0.19, "client_retention_rate": 0.62, "employee_utilization_rate": 0.8, "gross_billings": 9076308, "net_revenue": 7060750, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 7205 } ], "balance_sheet": [ { "assets": 8973247, "current_assets": 4074859, "current_liabilities": 2584843, "equity": 6018835, "fixed_assets": 4898388, "liabilities": 4387267, "long_term_liabilities": 1802424, "quarter": 1 }, { "assets": 9107734, "current_assets": 3086268, "current_liabilities": 2015977, "equity": 6037293, "fixed_assets": 6021466, "liabilities": 4428012, "long_term_liabilities": 2412035, "quarter": 2 }, { "assets": 9244236, "current_assets": 2982137, "current_liabilities": 2501752, "equity": 6162573, "fixed_assets": 6262099, "liabilities": 4469136, "long_term_liabilities": 1967384, "quarter": 3 }, { "assets": 9382785, "current_assets": 3577734, "current_liabilities": 2469462, "equity": 6114171, "fixed_assets": 5805051, "liabilities": 4510642, "long_term_liabilities": 2041180, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 39140, "financing_cash_flow": -198689, "investing_cash_flow": -341945, "net_cash_flow": 1642454, "operating_cash_flow": 1997552, "quarter": 1 }, { "change_in_working_capital": -60304, "financing_cash_flow": -9117, "investing_cash_flow": -434080, "net_cash_flow": 1465973, "operating_cash_flow": 1648491, "quarter": 2 }, { "change_in_working_capital": -45884, "financing_cash_flow": -55833, "investing_cash_flow": -404817, "net_cash_flow": 1574131, "operating_cash_flow": 1727845, "quarter": 3 }, { "change_in_working_capital": -51656, "financing_cash_flow": 144098, "investing_cash_flow": -338165, "net_cash_flow": 1556598, "operating_cash_flow": 1729840, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8483497668123925, "current_ratio": 1.5764435209411172, "debt_to_equity_ratio": 0.7289229560205588, "profit_margin": 0.18822516056587285, "quarter": 1, "return_on_assets": 0.15968077107428336, "return_on_equity": 0.23806185083990505 }, { "asset_turnover_ratio": 0.8151227297591256, "current_ratio": 1.530904370436766, "debt_to_equity_ratio": 0.7334432832728178, "profit_margin": 0.1828644189505788, "quarter": 2, "return_on_assets": 0.14905694435081218, "return_on_equity": 0.224864189960633 }, { "asset_turnover_ratio": 0.7831971187234943, "current_ratio": 1.1920194327815068, "debt_to_equity_ratio": 0.7252061760566568, "profit_margin": 0.19163835543329136, "quarter": 3, "return_on_assets": 0.1500906078122627, "return_on_equity": 0.22514508144568834 }, { "asset_turnover_ratio": 0.7525217725867107, "current_ratio": 1.448790870238133, "debt_to_equity_ratio": 0.7377356635920062, "profit_margin": 0.17590595899868994, "quarter": 4, "return_on_assets": 0.1323730640742594, "return_on_equity": 0.20313923179446566 } ], "income_statement": [ { "depreciation": 564697, "expenses": 5701129, "income_tax": 478468, "marketing_expense": 798724, "net_income": 1911323, "net_profit": 1432855, "operational_expense": 3373433, "product_revenue": 3023605, "quarter": 1, "rd_expense": 778346, "revenue": 7612452, "salaries_expense": 1893065, "service_revenue": 4588847 }, { "depreciation": 290920, "expenses": 5575036, "income_tax": 491314, "marketing_expense": 1052161, "net_income": 1848885, "net_profit": 1357571, "operational_expense": 3704324, "product_revenue": 2678994, "quarter": 2, "rd_expense": 615881, "revenue": 7423921, "salaries_expense": 1880636, "service_revenue": 4744927 }, { "depreciation": 340372, "expenses": 5451732, "income_tax": 400854, "marketing_expense": 1087070, "net_income": 1788327, "net_profit": 1387473, "operational_expense": 3468841, "product_revenue": 1643587, "quarter": 3, "rd_expense": 648540, "revenue": 7240059, "salaries_expense": 1712397, "service_revenue": 5596472 }, { "depreciation": 487812, "expenses": 5331155, "income_tax": 487567, "marketing_expense": 994391, "net_income": 1729595, "net_profit": 1242028, "operational_expense": 3569564, "product_revenue": 2074213, "quarter": 4, "rd_expense": 852465, "revenue": 7060750, "salaries_expense": 1990791, "service_revenue": 4986537 } ], "market_conditions": { "gdp_growth": [ 0.026404364312256175, 0.03793224602804432, 0.025876218542628494, 0.02425712456457559 ], "inflation_rate": [ 0.007091513042865431, 0.010004258335699383, 0.003072893430932545, 0.008141730647796006 ], "interest_rate": [ 0.0208731999829184, 0.013914325067453232, 0.017350217825966553, 0.013040974661577491 ], "year": 2008 }, "random_event": null, "year": 2008 } ]

{ "advertising_type": "Branding Services", "financial_health": "Poor", "founding_year": 2006, "industry": "Advertising", "location": "East Whitney", "name": "Gutierrez-Moore", "num_employees": 651, "region": "Latin America", "revenue_size": "Small", "website": "www.gutierrez-moore.com" }

[ { "advertising_kpis": [ { "average_project_size": 104504, "billable_hours_per_employee": 80, "client_concentration": 0.13, "client_retention_rate": 0.75, "employee_utilization_rate": 0.74, "gross_billings": 6178311, "net_revenue": 4981044, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 7651 }, { "average_project_size": 188941, "billable_hours_per_employee": 85, "client_concentration": 0.24, "client_retention_rate": 0.78, "employee_utilization_rate": 0.62, "gross_billings": 5626385, "net_revenue": 4931746, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 7576 }, { "average_project_size": 67443, "billable_hours_per_employee": 122, "client_concentration": 0.21, "client_retention_rate": 0.71, "employee_utilization_rate": 0.77, "gross_billings": 5624672, "net_revenue": 4882937, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 7501 }, { "average_project_size": 95099, "billable_hours_per_employee": 151, "client_concentration": 0.21, "client_retention_rate": 0.88, "employee_utilization_rate": 0.77, "gross_billings": 5618115, "net_revenue": 4834610, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 7426 } ], "balance_sheet": [ { "assets": 7163028, "current_assets": 2212383, "current_liabilities": 1492186, "equity": 4989401, "fixed_assets": 4950645, "liabilities": 3479731, "long_term_liabilities": 1987545, "quarter": 1 }, { "assets": 7314422, "current_assets": 3076875, "current_liabilities": 1881023, "equity": 5207566, "fixed_assets": 4237547, "liabilities": 3513934, "long_term_liabilities": 1632911, "quarter": 2 }, { "assets": 7469016, "current_assets": 2408863, "current_liabilities": 1675831, "equity": 5188273, "fixed_assets": 5060153, "liabilities": 3548472, "long_term_liabilities": 1872641, "quarter": 3 }, { "assets": 7626877, "current_assets": 2883830, "current_liabilities": 2121960, "equity": 5418825, "fixed_assets": 4743047, "liabilities": 3583350, "long_term_liabilities": 1461390, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 67799, "financing_cash_flow": 177445, "investing_cash_flow": -317586, "net_cash_flow": 958649, "operating_cash_flow": 1495121, "quarter": 1 }, { "change_in_working_capital": 26665, "financing_cash_flow": -110297, "investing_cash_flow": -433444, "net_cash_flow": 1269739, "operating_cash_flow": 1575905, "quarter": 2 }, { "change_in_working_capital": 77889, "financing_cash_flow": 194875, "investing_cash_flow": -153611, "net_cash_flow": 1290785, "operating_cash_flow": 1530569, "quarter": 3 }, { "change_in_working_capital": -59490, "financing_cash_flow": 198389, "investing_cash_flow": -157831, "net_cash_flow": 1288995, "operating_cash_flow": 1563348, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6953824555760497, "current_ratio": 1.4826455951201793, "debt_to_equity_ratio": 0.6974246006684971, "profit_margin": 0.2622149091636211, "quarter": 1, "return_on_assets": 0.18233964742284967, "return_on_equity": 0.26177571215462536 }, { "asset_turnover_ratio": 0.6742495852713994, "current_ratio": 1.6357455490974857, "debt_to_equity_ratio": 0.6747747412130735, "profit_margin": 0.2853103140348266, "quarter": 2, "return_on_assets": 0.19237036091163456, "return_on_equity": 0.27019878384642654 }, { "asset_turnover_ratio": 0.6537590761621076, "current_ratio": 1.4374140351861255, "debt_to_equity_ratio": 0.6839408797493887, "profit_margin": 0.2596242794039735, "quarter": 3, "return_on_assets": 0.1697317290523946, "return_on_equity": 0.2443450836145284 }, { "asset_turnover_ratio": 0.633891171969864, "current_ratio": 1.3590406982223981, "debt_to_equity_ratio": 0.6612780445945385, "profit_margin": 0.2844692746674499, "quarter": 4, "return_on_assets": 0.18032256190836696, "return_on_equity": 0.2538000396764981 } ], "income_statement": [ { "depreciation": 189017, "expenses": 3221923, "income_tax": 453017, "marketing_expense": 537896, "net_income": 1759121, "net_profit": 1306104, "operational_expense": 2131421, "product_revenue": 1597923, "quarter": 1, "rd_expense": 631585, "revenue": 4981044, "salaries_expense": 1560963, "service_revenue": 3383121 }, { "depreciation": 168827, "expenses": 3165502, "income_tax": 359166, "marketing_expense": 356387, "net_income": 1766244, "net_profit": 1407078, "operational_expense": 1765328, "product_revenue": 1694095, "quarter": 2, "rd_expense": 338797, "revenue": 4931746, "salaries_expense": 1284827, "service_revenue": 3237651 }, { "depreciation": 262840, "expenses": 3110070, "income_tax": 505138, "marketing_expense": 423346, "net_income": 1772867, "net_profit": 1267729, "operational_expense": 1812984, "product_revenue": 1477466, "quarter": 3, "rd_expense": 361779, "revenue": 4882937, "salaries_expense": 1011668, "service_revenue": 3405471 }, { "depreciation": 188050, "expenses": 3055608, "income_tax": 403704, "marketing_expense": 392632, "net_income": 1779002, "net_profit": 1375298, "operational_expense": 1969638, "product_revenue": 1492180, "quarter": 4, "rd_expense": 486597, "revenue": 4834610, "salaries_expense": 1013556, "service_revenue": 3342430 } ], "market_conditions": { "gdp_growth": [ 0.0647033115925306, 0.054057678268312086, 0.062214541809155685, 0.05711933530461638 ], "inflation_rate": [ 0.006803855249849829, 0.003302084867443472, 0.010313531235038361, 0.003495752505101015 ], "interest_rate": [ 0.01731739981426944, 0.014018503368323512, 0.019125420474081233, 0.015030831208477563 ], "year": 2006 }, "random_event": { "description": "Gutierrez-Moore Economic Slowdown Impact in 2006", "impact": 0.08, "type": "Economic Slowdown Impact" }, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 126801, "billable_hours_per_employee": 124, "client_concentration": 0.13, "client_retention_rate": 0.85, "employee_utilization_rate": 0.66, "gross_billings": 1553078, "net_revenue": 1250122, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 1920 }, { "average_project_size": 111296, "billable_hours_per_employee": 125, "client_concentration": 0.12, "client_retention_rate": 0.78, "employee_utilization_rate": 0.77, "gross_billings": 1414043, "net_revenue": 1236635, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 1900 }, { "average_project_size": 169583, "billable_hours_per_employee": 137, "client_concentration": 0.3, "client_retention_rate": 0.79, "employee_utilization_rate": 0.69, "gross_billings": 1465110, "net_revenue": 1223294, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 1879 }, { "average_project_size": 129147, "billable_hours_per_employee": 104, "client_concentration": 0.12, "client_retention_rate": 0.84, "employee_utilization_rate": 0.64, "gross_billings": 1376189, "net_revenue": 1210097, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 1859 } ], "balance_sheet": [ { "assets": 1695500, "current_assets": 830833, "current_liabilities": 376834, "equity": 1228581, "fixed_assets": 864667, "liabilities": 681111, "long_term_liabilities": 304277, "quarter": 1 }, { "assets": 1728232, "current_assets": 525989, "current_liabilities": 406756, "equity": 1274547, "fixed_assets": 1202243, "liabilities": 692346, "long_term_liabilities": 285590, "quarter": 2 }, { "assets": 1761595, "current_assets": 596182, "current_liabilities": 409269, "equity": 1288736, "fixed_assets": 1165413, "liabilities": 703767, "long_term_liabilities": 294498, "quarter": 3 }, { "assets": 1795603, "current_assets": 585316, "current_liabilities": 376443, "equity": 1292684, "fixed_assets": 1210287, "liabilities": 715376, "long_term_liabilities": 338933, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 44891, "financing_cash_flow": -146802, "investing_cash_flow": -362086, "net_cash_flow": -124856, "operating_cash_flow": 302846, "quarter": 1 }, { "change_in_working_capital": -61736, "financing_cash_flow": 28087, "investing_cash_flow": -120468, "net_cash_flow": -61447, "operating_cash_flow": 286757, "quarter": 2 }, { "change_in_working_capital": 1396, "financing_cash_flow": -5145, "investing_cash_flow": -464334, "net_cash_flow": -44561, "operating_cash_flow": 289272, "quarter": 3 }, { "change_in_working_capital": -40961, "financing_cash_flow": -180162, "investing_cash_flow": -378002, "net_cash_flow": -13902, "operating_cash_flow": 264944, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.737317605426128, "current_ratio": 2.2047718624115658, "debt_to_equity_ratio": 0.554388355346534, "profit_margin": 0.17133687752075397, "quarter": 1, "return_on_assets": 0.1263296962547921, "return_on_equity": 0.1743409673436265 }, { "asset_turnover_ratio": 0.7155491855260173, "current_ratio": 1.2931315088160962, "debt_to_equity_ratio": 0.5432094697174761, "profit_margin": 0.19299227338705438, "quarter": 2, "return_on_assets": 0.13809546403492123, "return_on_equity": 0.1872516274409653 }, { "asset_turnover_ratio": 0.694424087261828, "current_ratio": 1.4566996278731104, "debt_to_equity_ratio": 0.5460908983686341, "profit_margin": 0.18875920261196408, "quarter": 3, "return_on_assets": 0.13107893698608364, "return_on_equity": 0.17917401236560473 }, { "asset_turnover_ratio": 0.6739223536605808, "current_ratio": 1.5548595670526482, "debt_to_equity_ratio": 0.553403616042281, "profit_margin": 0.17557022288295898, "quarter": 4, "return_on_assets": 0.11832069783799648, "return_on_equity": 0.16435339185756148 } ], "income_statement": [ { "depreciation": 88654, "expenses": 945913, "income_tax": 90017, "marketing_expense": 136336, "net_income": 304209, "net_profit": 214192, "operational_expense": 485884, "product_revenue": 379417, "quarter": 1, "rd_expense": 105667, "revenue": 1250122, "salaries_expense": 331885, "service_revenue": 870705 }, { "depreciation": 48096, "expenses": 933146, "income_tax": 64828, "marketing_expense": 170470, "net_income": 303489, "net_profit": 238661, "operational_expense": 570814, "product_revenue": 378946, "quarter": 2, "rd_expense": 127116, "revenue": 1236635, "salaries_expense": 452823, "service_revenue": 857689 }, { "depreciation": 58364, "expenses": 920552, "income_tax": 71834, "marketing_expense": 115847, "net_income": 302742, "net_profit": 230908, "operational_expense": 613809, "product_revenue": 287542, "quarter": 3, "rd_expense": 173116, "revenue": 1223294, "salaries_expense": 413010, "service_revenue": 935752 }, { "depreciation": 52487, "expenses": 908128, "income_tax": 89512, "marketing_expense": 97725, "net_income": 301969, "net_profit": 212457, "operational_expense": 622360, "product_revenue": 245063, "quarter": 4, "rd_expense": 135254, "revenue": 1210097, "salaries_expense": 434952, "service_revenue": 965034 } ], "market_conditions": { "gdp_growth": [ 0.05102961656582651, 0.05915633823417487, 0.06369410293306416, 0.06764510450863721 ], "inflation_rate": [ 0.0023226355378492534, 0.0025953764024561807, 0.009476563538494284, 0.006516852452425134 ], "interest_rate": [ 0.011023678358734124, 0.018593145897856104, 0.019251793901954747, 0.018269660176051687 ], "year": 2007 }, "random_event": null, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 102269, "billable_hours_per_employee": 151, "client_concentration": 0.1, "client_retention_rate": 0.66, "employee_utilization_rate": 0.68, "gross_billings": 1352234, "net_revenue": 1198386, "new_client_acquisition": 1, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 1841 }, { "average_project_size": 98953, "billable_hours_per_employee": 148, "client_concentration": 0.16, "client_retention_rate": 0.63, "employee_utilization_rate": 0.78, "gross_billings": 1473997, "net_revenue": 1204857, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 1851 }, { "average_project_size": 177077, "billable_hours_per_employee": 158, "client_concentration": 0.19, "client_retention_rate": 0.7, "employee_utilization_rate": 0.71, "gross_billings": 1539037, "net_revenue": 1211364, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 1861 }, { "average_project_size": 153842, "billable_hours_per_employee": 117, "client_concentration": 0.13, "client_retention_rate": 0.72, "employee_utilization_rate": 0.64, "gross_billings": 1581135, "net_revenue": 1217905, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 1871 } ], "balance_sheet": [ { "assets": 1228334, "current_assets": 464253, "current_liabilities": 297323, "equity": 860581, "fixed_assets": 764081, "liabilities": 569335, "long_term_liabilities": 272012, "quarter": 1 }, { "assets": 1269587, "current_assets": 574176, "current_liabilities": 271506, "equity": 896052, "fixed_assets": 695411, "liabilities": 583418, "long_term_liabilities": 311912, "quarter": 2 }, { "assets": 1312225, "current_assets": 447879, "current_liabilities": 252735, "equity": 937935, "fixed_assets": 864346, "liabilities": 597848, "long_term_liabilities": 345113, "quarter": 3 }, { "assets": 1356295, "current_assets": 452790, "current_liabilities": 343257, "equity": 967878, "fixed_assets": 903505, "liabilities": 612636, "long_term_liabilities": 269379, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 72379, "financing_cash_flow": -75121, "investing_cash_flow": -281017, "net_cash_flow": -118245, "operating_cash_flow": 256765, "quarter": 1 }, { "change_in_working_capital": -62804, "financing_cash_flow": 175544, "investing_cash_flow": -425276, "net_cash_flow": -18463, "operating_cash_flow": 289064, "quarter": 2 }, { "change_in_working_capital": -70815, "financing_cash_flow": -44460, "investing_cash_flow": -334309, "net_cash_flow": 30027, "operating_cash_flow": 272129, "quarter": 3 }, { "change_in_working_capital": -81267, "financing_cash_flow": -135039, "investing_cash_flow": -451235, "net_cash_flow": 28382, "operating_cash_flow": 299755, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9756190091620032, "current_ratio": 1.5614432788583459, "debt_to_equity_ratio": 0.661570497140885, "profit_margin": 0.1682112441233459, "quarter": 1, "return_on_assets": 0.16411008732152654, "return_on_equity": 0.23423942661992306 }, { "asset_turnover_ratio": 0.9490149158742174, "current_ratio": 2.1147819937680934, "debt_to_equity_ratio": 0.6510983737550946, "profit_margin": 0.17419743587828265, "quarter": 2, "return_on_assets": 0.16531596495553277, "return_on_equity": 0.23423082588956892 }, { "asset_turnover_ratio": 0.9231374192687992, "current_ratio": 1.7721289097275803, "debt_to_equity_ratio": 0.6374087756614264, "profit_margin": 0.1845506387840484, "quarter": 3, "return_on_assets": 0.1703656004115148, "return_on_equity": 0.23835127167660872 }, { "asset_turnover_ratio": 0.8979646758264241, "current_ratio": 1.319099100673839, "debt_to_equity_ratio": 0.6329682046704234, "profit_margin": 0.18410220830031898, "quarter": 4, "return_on_assets": 0.16531727979532476, "return_on_equity": 0.23166039521509943 } ], "income_statement": [ { "depreciation": 55183, "expenses": 917181, "income_tax": 79623, "marketing_expense": 140614, "net_income": 281205, "net_profit": 201582, "operational_expense": 464713, "product_revenue": 271679, "quarter": 1, "rd_expense": 132946, "revenue": 1198386, "salaries_expense": 320525, "service_revenue": 926707 }, { "depreciation": 79181, "expenses": 919667, "income_tax": 75307, "marketing_expense": 169514, "net_income": 285190, "net_profit": 209883, "operational_expense": 615036, "product_revenue": 475855, "quarter": 2, "rd_expense": 119258, "revenue": 1204857, "salaries_expense": 358600, "service_revenue": 729002 }, { "depreciation": 48571, "expenses": 922160, "income_tax": 65646, "marketing_expense": 152201, "net_income": 289204, "net_profit": 223558, "operational_expense": 620561, "product_revenue": 340409, "quarter": 3, "rd_expense": 169047, "revenue": 1211364, "salaries_expense": 286378, "service_revenue": 870955 }, { "depreciation": 75536, "expenses": 924660, "income_tax": 69026, "marketing_expense": 109819, "net_income": 293245, "net_profit": 224219, "operational_expense": 645867, "product_revenue": 418849, "quarter": 4, "rd_expense": 140713, "revenue": 1217905, "salaries_expense": 361375, "service_revenue": 799056 } ], "market_conditions": { "gdp_growth": [ 0.042956425640287024, 0.050514267141220676, 0.039123159152143185, 0.05078450187185736 ], "inflation_rate": [ 0.004344309595038906, 0.011411526204167024, 0.009023700052231846, 0.003006435873576344 ], "interest_rate": [ 0.01382360280936948, 0.011422367786086027, 0.013440777684418065, 0.016227058518546937 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 164891, "billable_hours_per_employee": 159, "client_concentration": 0.13, "client_retention_rate": 0.7, "employee_utilization_rate": 0.67, "gross_billings": 3448036, "net_revenue": 2841575, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 4365 }, { "average_project_size": 177082, "billable_hours_per_employee": 134, "client_concentration": 0.1, "client_retention_rate": 0.84, "employee_utilization_rate": 0.74, "gross_billings": 3325441, "net_revenue": 2874148, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 4415 }, { "average_project_size": 159082, "billable_hours_per_employee": 129, "client_concentration": 0.14, "client_retention_rate": 0.8, "employee_utilization_rate": 0.72, "gross_billings": 3388160, "net_revenue": 2907095, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 4466 }, { "average_project_size": 73305, "billable_hours_per_employee": 156, "client_concentration": 0.15, "client_retention_rate": 0.68, "employee_utilization_rate": 0.71, "gross_billings": 3289429, "net_revenue": 2940420, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 4517 } ], "balance_sheet": [ { "assets": 3530443, "current_assets": 1351115, "current_liabilities": 1084750, "equity": 2217417, "fixed_assets": 2179328, "liabilities": 1974020, "long_term_liabilities": 889270, "quarter": 1 }, { "assets": 3617709, "current_assets": 1389399, "current_liabilities": 931077, "equity": 2246675, "fixed_assets": 2228310, "liabilities": 2027070, "long_term_liabilities": 1095993, "quarter": 2 }, { "assets": 3707131, "current_assets": 1733870, "current_liabilities": 843090, "equity": 2319834, "fixed_assets": 1973261, "liabilities": 2081546, "long_term_liabilities": 1238456, "quarter": 3 }, { "assets": 3798764, "current_assets": 1766101, "current_liabilities": 1190143, "equity": 2325783, "fixed_assets": 2032663, "liabilities": 2137486, "long_term_liabilities": 947343, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -68432, "financing_cash_flow": 176260, "investing_cash_flow": -372488, "net_cash_flow": 368429, "operating_cash_flow": 849939, "quarter": 1 }, { "change_in_working_capital": -5675, "financing_cash_flow": -143266, "investing_cash_flow": -486510, "net_cash_flow": 615398, "operating_cash_flow": 821416, "quarter": 2 }, { "change_in_working_capital": -18535, "financing_cash_flow": -121471, "investing_cash_flow": -425815, "net_cash_flow": 522497, "operating_cash_flow": 809118, "quarter": 3 }, { "change_in_working_capital": 53662, "financing_cash_flow": 47769, "investing_cash_flow": -234887, "net_cash_flow": 262413, "operating_cash_flow": 865018, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.804877744804264, "current_ratio": 1.2455542751786126, "debt_to_equity_ratio": 0.8902339974844605, "profit_margin": 0.23261536295892243, "quarter": 1, "return_on_assets": 0.1872269287452028, "return_on_equity": 0.2980918789745005 }, { "asset_turnover_ratio": 0.7944663321455651, "current_ratio": 1.4922492983931512, "debt_to_equity_ratio": 0.902253329920883, "profit_margin": 0.2282540773822364, "quarter": 2, "return_on_assets": 0.18134017965513533, "return_on_equity": 0.2920030712052255 }, { "asset_turnover_ratio": 0.7841899841144001, "current_ratio": 2.056565728451292, "debt_to_equity_ratio": 0.897282305544276, "profit_margin": 0.23881194113023482, "quarter": 3, "return_on_assets": 0.1872739323212479, "return_on_equity": 0.2992666716670245 }, { "asset_turnover_ratio": 0.7740465056528913, "current_ratio": 1.4839401651734287, "debt_to_equity_ratio": 0.9190393084823477, "profit_margin": 0.22598982458288272, "quarter": 4, "return_on_assets": 0.17492663403149025, "return_on_equity": 0.28571238159363965 } ], "income_statement": [ { "depreciation": 188945, "expenses": 1992464, "income_tax": 188117, "marketing_expense": 358687, "net_income": 849111, "net_profit": 660994, "operational_expense": 1056967, "product_revenue": 879615, "quarter": 1, "rd_expense": 304155, "revenue": 2841575, "salaries_expense": 680029, "service_revenue": 1961960 }, { "depreciation": 165380, "expenses": 2014501, "income_tax": 203611, "marketing_expense": 284589, "net_income": 859647, "net_profit": 656036, "operational_expense": 1164741, "product_revenue": 864126, "quarter": 2, "rd_expense": 344027, "revenue": 2874148, "salaries_expense": 932394, "service_revenue": 2010022 }, { "depreciation": 114869, "expenses": 2036782, "income_tax": 176064, "marketing_expense": 383978, "net_income": 870313, "net_profit": 694249, "operational_expense": 1290369, "product_revenue": 796179, "quarter": 3, "rd_expense": 258644, "revenue": 2907095, "salaries_expense": 844731, "service_revenue": 2110916 }, { "depreciation": 200513, "expenses": 2059309, "income_tax": 216606, "marketing_expense": 379261, "net_income": 881111, "net_profit": 664505, "operational_expense": 1350021, "product_revenue": 756101, "quarter": 4, "rd_expense": 363964, "revenue": 2940420, "salaries_expense": 913643, "service_revenue": 2184319 } ], "market_conditions": { "gdp_growth": [ 0.05448591724048269, 0.042739627925765404, 0.05440690219237758, 0.045616455524858976 ], "inflation_rate": [ 0.00592700668564245, 0.004473315864004002, 0.004731239490958938, 0.005126917329563104 ], "interest_rate": [ 0.018524895038659346, 0.023182835799518162, 0.02289823837519235, 0.016118430987806038 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 116479, "billable_hours_per_employee": 122, "client_concentration": 0.31, "client_retention_rate": 0.73, "employee_utilization_rate": 0.78, "gross_billings": 5082923, "net_revenue": 4209419, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 6466 }, { "average_project_size": 176412, "billable_hours_per_employee": 91, "client_concentration": 0.12, "client_retention_rate": 0.85, "employee_utilization_rate": 0.61, "gross_billings": 5245924, "net_revenue": 4200805, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 6453 }, { "average_project_size": 103097, "billable_hours_per_employee": 83, "client_concentration": 0.4, "client_retention_rate": 0.74, "employee_utilization_rate": 0.62, "gross_billings": 4780945, "net_revenue": 4192209, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 6440 }, { "average_project_size": 58326, "billable_hours_per_employee": 111, "client_concentration": 0.18, "client_retention_rate": 0.66, "employee_utilization_rate": 0.68, "gross_billings": 5020487, "net_revenue": 4183630, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 6426 } ], "balance_sheet": [ { "assets": 5804466, "current_assets": 1864704, "current_liabilities": 1016517, "equity": 4154903, "fixed_assets": 3939762, "liabilities": 2369381, "long_term_liabilities": 1352864, "quarter": 1 }, { "assets": 5924172, "current_assets": 2405121, "current_liabilities": 1176542, "equity": 4250183, "fixed_assets": 3519051, "liabilities": 2391008, "long_term_liabilities": 1214466, "quarter": 2 }, { "assets": 6046346, "current_assets": 2828209, "current_liabilities": 982568, "equity": 4307169, "fixed_assets": 3218137, "liabilities": 2412832, "long_term_liabilities": 1430264, "quarter": 3 }, { "assets": 6171040, "current_assets": 2412113, "current_liabilities": 1272952, "equity": 4446185, "fixed_assets": 3758927, "liabilities": 2434855, "long_term_liabilities": 1161903, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -93097, "financing_cash_flow": -23987, "investing_cash_flow": -150595, "net_cash_flow": 754887, "operating_cash_flow": 1014688, "quarter": 1 }, { "change_in_working_capital": -88875, "financing_cash_flow": -188131, "investing_cash_flow": -184011, "net_cash_flow": 506855, "operating_cash_flow": 896035, "quarter": 2 }, { "change_in_working_capital": -82119, "financing_cash_flow": 164933, "investing_cash_flow": -123033, "net_cash_flow": 570324, "operating_cash_flow": 933300, "quarter": 3 }, { "change_in_working_capital": 4346, "financing_cash_flow": 44173, "investing_cash_flow": -329583, "net_cash_flow": 647841, "operating_cash_flow": 940695, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7252034898645284, "current_ratio": 1.8344051304601892, "debt_to_equity_ratio": 0.5702614477401758, "profit_margin": 0.1710017463217608, "quarter": 1, "return_on_assets": 0.12401106320546972, "return_on_equity": 0.17324544038693562 }, { "asset_turnover_ratio": 0.7090957183552402, "current_ratio": 2.0442287653139455, "debt_to_equity_ratio": 0.5625658942214958, "profit_margin": 0.17068609468899412, "quarter": 2, "return_on_assets": 0.12103277892674284, "return_on_equity": 0.16870308878464763 }, { "asset_turnover_ratio": 0.6933458654202058, "current_ratio": 2.8783850074498663, "debt_to_equity_ratio": 0.5601897673390572, "profit_margin": 0.16069213152302284, "quarter": 3, "return_on_assets": 0.1114152249970478, "return_on_equity": 0.15640319662404703 }, { "asset_turnover_ratio": 0.6779456947289274, "current_ratio": 1.8948970581765847, "debt_to_equity_ratio": 0.5476279102196602, "profit_margin": 0.16970908039190846, "quarter": 4, "return_on_assets": 0.11505354040809977, "return_on_equity": 0.15968746239753856 } ], "income_statement": [ { "depreciation": 294870, "expenses": 3276731, "income_tax": 212870, "marketing_expense": 572898, "net_income": 932688, "net_profit": 719818, "operational_expense": 2244111, "product_revenue": 1119409, "quarter": 1, "rd_expense": 501328, "revenue": 4209419, "salaries_expense": 1355039, "service_revenue": 3090010 }, { "depreciation": 179016, "expenses": 3282395, "income_tax": 201391, "marketing_expense": 443228, "net_income": 918410, "net_profit": 717019, "operational_expense": 2273531, "product_revenue": 1181665, "quarter": 2, "rd_expense": 623128, "revenue": 4200805, "salaries_expense": 1561420, "service_revenue": 3019140 }, { "depreciation": 259645, "expenses": 3288069, "income_tax": 230485, "marketing_expense": 389563, "net_income": 904140, "net_profit": 673655, "operational_expense": 2161947, "product_revenue": 1145015, "quarter": 3, "rd_expense": 529453, "revenue": 4192209, "salaries_expense": 1228667, "service_revenue": 3047194 }, { "depreciation": 230695, "expenses": 3293752, "income_tax": 179878, "marketing_expense": 639577, "net_income": 889878, "net_profit": 710000, "operational_expense": 1982557, "product_revenue": 945995, "quarter": 4, "rd_expense": 471203, "revenue": 4183630, "salaries_expense": 1214362, "service_revenue": 3237635 } ], "market_conditions": { "gdp_growth": [ 0.04237458763004763, 0.05510898141279647, 0.05974322131397965, 0.04824437270159322 ], "inflation_rate": [ 0.005381070048990204, 0.013410892018230626, 0.010512714402626674, 0.012218684123663427 ], "interest_rate": [ 0.015387256551612383, 0.015640132433788742, 0.008943815414119035, 0.01237532648027392 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 69922, "billable_hours_per_employee": 126, "client_concentration": 0.14, "client_retention_rate": 0.61, "employee_utilization_rate": 0.77, "gross_billings": 5484010, "net_revenue": 4491812, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 6900 }, { "average_project_size": 97507, "billable_hours_per_employee": 115, "client_concentration": 0.12, "client_retention_rate": 0.6, "employee_utilization_rate": 0.79, "gross_billings": 4915984, "net_revenue": 4437736, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 6817 }, { "average_project_size": 98158, "billable_hours_per_employee": 84, "client_concentration": 0.35, "client_retention_rate": 0.68, "employee_utilization_rate": 0.78, "gross_billings": 5570356, "net_revenue": 4384312, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 6735 }, { "average_project_size": 116502, "billable_hours_per_employee": 121, "client_concentration": 0.27, "client_retention_rate": 0.64, "employee_utilization_rate": 0.63, "gross_billings": 5363347, "net_revenue": 4331530, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 6654 } ], "balance_sheet": [ { "assets": 5299160, "current_assets": 1924055, "current_liabilities": 1248284, "equity": 4189438, "fixed_assets": 3375105, "liabilities": 2192434, "long_term_liabilities": 944150, "quarter": 1 }, { "assets": 5426676, "current_assets": 1729397, "current_liabilities": 1262455, "equity": 4215816, "fixed_assets": 3697279, "liabilities": 2221706, "long_term_liabilities": 959251, "quarter": 2 }, { "assets": 5557260, "current_assets": 2726925, "current_liabilities": 1110095, "equity": 4342389, "fixed_assets": 2830335, "liabilities": 2251370, "long_term_liabilities": 1141275, "quarter": 3 }, { "assets": 5690987, "current_assets": 1791017, "current_liabilities": 1355601, "equity": 4410242, "fixed_assets": 3899970, "liabilities": 2281430, "long_term_liabilities": 925829, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -56688, "financing_cash_flow": 1040, "investing_cash_flow": -426543, "net_cash_flow": 676732, "operating_cash_flow": 1338199, "quarter": 1 }, { "change_in_working_capital": 30555, "financing_cash_flow": -197297, "investing_cash_flow": -205220, "net_cash_flow": 1172654, "operating_cash_flow": 1271479, "quarter": 2 }, { "change_in_working_capital": 75270, "financing_cash_flow": -127660, "investing_cash_flow": -104369, "net_cash_flow": 926264, "operating_cash_flow": 1262277, "quarter": 3 }, { "change_in_working_capital": -27566, "financing_cash_flow": -170692, "investing_cash_flow": -254251, "net_cash_flow": 1218446, "operating_cash_flow": 1282617, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.847646042014206, "current_ratio": 1.5413599789791426, "debt_to_equity_ratio": 0.5233241308261395, "profit_margin": 0.24104125462062972, "quarter": 1, "return_on_assets": 0.20431766544131522, "return_on_equity": 0.2584384826795384 }, { "asset_turnover_ratio": 0.8177632126922632, "current_ratio": 1.3698682329271141, "debt_to_equity_ratio": 0.5269931135514453, "profit_margin": 0.22778416742230723, "quarter": 2, "return_on_assets": 0.1862735125516983, "return_on_equity": 0.2397746960493532 }, { "asset_turnover_ratio": 0.7889341150135138, "current_ratio": 2.456478949999775, "debt_to_equity_ratio": 0.5184634541032598, "profit_margin": 0.23641086674488496, "quarter": 3, "return_on_assets": 0.18651259793495356, "return_on_equity": 0.2386932630862873 }, { "asset_turnover_ratio": 0.7611210498284392, "current_ratio": 1.3211977565670134, "debt_to_equity_ratio": 0.5173026786285198, "profit_margin": 0.23102344898915625, "quarter": 4, "return_on_assets": 0.1758368100296135, "return_on_equity": 0.22690024719731933 } ], "income_statement": [ { "depreciation": 255487, "expenses": 3046346, "income_tax": 362754, "marketing_expense": 571525, "net_income": 1445466, "net_profit": 1082712, "operational_expense": 1959127, "product_revenue": 1187421, "quarter": 1, "rd_expense": 586165, "revenue": 4491812, "salaries_expense": 915322, "service_revenue": 3304391 }, { "depreciation": 260633, "expenses": 3021103, "income_tax": 405787, "marketing_expense": 377163, "net_income": 1416633, "net_profit": 1010846, "operational_expense": 1802367, "product_revenue": 1547690, "quarter": 2, "rd_expense": 463203, "revenue": 4437736, "salaries_expense": 1439356, "service_revenue": 2890046 }, { "depreciation": 225778, "expenses": 2996070, "income_tax": 351743, "marketing_expense": 360827, "net_income": 1388242, "net_profit": 1036499, "operational_expense": 1681291, "product_revenue": 1628830, "quarter": 3, "rd_expense": 332267, "revenue": 4384312, "salaries_expense": 1233570, "service_revenue": 2755482 }, { "depreciation": 281932, "expenses": 2971245, "income_tax": 359600, "marketing_expense": 314249, "net_income": 1360285, "net_profit": 1000685, "operational_expense": 1585304, "product_revenue": 1180842, "quarter": 4, "rd_expense": 539244, "revenue": 4331530, "salaries_expense": 1143601, "service_revenue": 3150688 } ], "market_conditions": { "gdp_growth": [ 0.06267005660985064, 0.06540332261036604, 0.05093614297433696, 0.05078481576877408 ], "inflation_rate": [ 0.00729786734660596, 0.011298473302288344, 0.0069825089049266355, 0.008707061283189849 ], "interest_rate": [ 0.012594725230517502, 0.020364892371849002, 0.011175265949641645, 0.0172769576128173 ], "year": 2011 }, "random_event": { "description": "Gutierrez-Moore Introduction of New Service in 2011", "impact": -0.08, "type": "Introduction of New Service" }, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 62815, "billable_hours_per_employee": 155, "client_concentration": 0.23, "client_retention_rate": 0.64, "employee_utilization_rate": 0.77, "gross_billings": 2411599, "net_revenue": 2029355, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 3117 }, { "average_project_size": 85062, "billable_hours_per_employee": 141, "client_concentration": 0.31, "client_retention_rate": 0.8, "employee_utilization_rate": 0.67, "gross_billings": 2227202, "net_revenue": 2022084, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 3106 }, { "average_project_size": 169894, "billable_hours_per_employee": 151, "client_concentration": 0.31, "client_retention_rate": 0.87, "employee_utilization_rate": 0.66, "gross_billings": 2577799, "net_revenue": 2014840, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 3095 }, { "average_project_size": 50238, "billable_hours_per_employee": 83, "client_concentration": 0.36, "client_retention_rate": 0.8, "employee_utilization_rate": 0.75, "gross_billings": 2470012, "net_revenue": 2007621, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 3084 } ], "balance_sheet": [ { "assets": 2601166, "current_assets": 914590, "current_liabilities": 806777, "equity": 1706107, "fixed_assets": 1686576, "liabilities": 1465744, "long_term_liabilities": 658967, "quarter": 1 }, { "assets": 2660577, "current_assets": 1196797, "current_liabilities": 880456, "equity": 1797077, "fixed_assets": 1463780, "liabilities": 1499894, "long_term_liabilities": 619438, "quarter": 2 }, { "assets": 2721345, "current_assets": 1245473, "current_liabilities": 895115, "equity": 1750348, "fixed_assets": 1475872, "liabilities": 1534839, "long_term_liabilities": 639724, "quarter": 3 }, { "assets": 2783500, "current_assets": 1333567, "current_liabilities": 849414, "equity": 1813456, "fixed_assets": 1449933, "liabilities": 1570598, "long_term_liabilities": 721184, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 2675, "financing_cash_flow": -193174, "investing_cash_flow": -412322, "net_cash_flow": 532968, "operating_cash_flow": 665871, "quarter": 1 }, { "change_in_working_capital": 17159, "financing_cash_flow": -134991, "investing_cash_flow": -141049, "net_cash_flow": 241951, "operating_cash_flow": 739588, "quarter": 2 }, { "change_in_working_capital": 82626, "financing_cash_flow": -11067, "investing_cash_flow": -452234, "net_cash_flow": 148262, "operating_cash_flow": 630426, "quarter": 3 }, { "change_in_working_capital": 19884, "financing_cash_flow": 41107, "investing_cash_flow": -389326, "net_cash_flow": 477846, "operating_cash_flow": 696601, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7801712770349912, "current_ratio": 1.1336342012724705, "debt_to_equity_ratio": 0.8591161046757325, "profit_margin": 0.28121496731720175, "quarter": 1, "return_on_assets": 0.21939584017321462, "return_on_equity": 0.3344954331703697 }, { "asset_turnover_ratio": 0.7600170940363689, "current_ratio": 1.3592922303897073, "debt_to_equity_ratio": 0.8346297904875528, "profit_margin": 0.31472184142696347, "quarter": 2, "return_on_assets": 0.23919397935109565, "return_on_equity": 0.3541272855865386 }, { "asset_turnover_ratio": 0.7403838910538723, "current_ratio": 1.3914111594599576, "debt_to_equity_ratio": 0.8768764839906121, "profit_margin": 0.27984455341367054, "quarter": 3, "return_on_assets": 0.2071923993466466, "return_on_equity": 0.32213137044747675 }, { "asset_turnover_ratio": 0.7212577689958685, "current_ratio": 1.5699847188767786, "debt_to_equity_ratio": 0.866080015175444, "profit_margin": 0.29913713793589525, "quarter": 4, "return_on_assets": 0.21575498473145321, "return_on_equity": 0.33116546527734886 } ], "income_statement": [ { "depreciation": 95186, "expenses": 1236335, "income_tax": 222335, "marketing_expense": 161054, "net_income": 793020, "net_profit": 570685, "operational_expense": 679876, "product_revenue": 755164, "quarter": 1, "rd_expense": 180061, "revenue": 2029355, "salaries_expense": 373645, "service_revenue": 1274191 }, { "depreciation": 103194, "expenses": 1224971, "income_tax": 160719, "marketing_expense": 133154, "net_income": 797113, "net_profit": 636394, "operational_expense": 661619, "product_revenue": 617277, "quarter": 2, "rd_expense": 237311, "revenue": 2022084, "salaries_expense": 410501, "service_revenue": 1404807 }, { "depreciation": 66584, "expenses": 1213712, "income_tax": 237286, "marketing_expense": 193494, "net_income": 801128, "net_profit": 563842, "operational_expense": 845217, "product_revenue": 530177, "quarter": 3, "rd_expense": 228695, "revenue": 2014840, "salaries_expense": 461214, "service_revenue": 1484663 }, { "depreciation": 96047, "expenses": 1202557, "income_tax": 204510, "marketing_expense": 160437, "net_income": 805064, "net_profit": 600554, "operational_expense": 731539, "product_revenue": 586931, "quarter": 4, "rd_expense": 191679, "revenue": 2007621, "salaries_expense": 551393, "service_revenue": 1420690 } ], "market_conditions": { "gdp_growth": [ 0.053534607073425756, 0.048150094994572706, 0.05926772249989439, 0.05837453881852617 ], "inflation_rate": [ 0.00556296469209389, 0.010989445763857589, 0.0017348570614150625, 0.0013579293753314802 ], "interest_rate": [ 0.017991581445594103, 0.013667338578428744, 0.012030487524083564, 0.015094530925455893 ], "year": 2012 }, "random_event": null, "year": 2012 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Good", "founding_year": 1998, "industry": "Advertising", "location": "New Daniel", "name": "Bowman-Smith", "num_employees": 753, "region": "Asia-Pacific", "revenue_size": "Medium", "website": "www.bowman-smith.com" }

[ { "advertising_kpis": [ { "average_project_size": 158854, "billable_hours_per_employee": 154, "client_concentration": 0.29, "client_retention_rate": 0.72, "employee_utilization_rate": 0.71, "gross_billings": 16700266, "net_revenue": 13388733, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 17781 }, { "average_project_size": 69008, "billable_hours_per_employee": 154, "client_concentration": 0.11, "client_retention_rate": 0.88, "employee_utilization_rate": 0.7, "gross_billings": 16469088, "net_revenue": 13815653, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 18347 }, { "average_project_size": 146364, "billable_hours_per_employee": 135, "client_concentration": 0.26, "client_retention_rate": 0.67, "employee_utilization_rate": 0.62, "gross_billings": 18341665, "net_revenue": 14256186, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 18933 }, { "average_project_size": 62778, "billable_hours_per_employee": 94, "client_concentration": 0.25, "client_retention_rate": 0.79, "employee_utilization_rate": 0.78, "gross_billings": 16329241, "net_revenue": 14710767, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 19536 } ], "balance_sheet": [ { "assets": 16536129, "current_assets": 7511520, "current_liabilities": 3703498, "equity": 10958671, "fixed_assets": 9024609, "liabilities": 8616251, "long_term_liabilities": 4912753, "quarter": 1 }, { "assets": 16963001, "current_assets": 5717520, "current_liabilities": 4221823, "equity": 11357989, "fixed_assets": 11245481, "liabilities": 8693502, "long_term_liabilities": 4471679, "quarter": 2 }, { "assets": 17400894, "current_assets": 8294087, "current_liabilities": 3783452, "equity": 11877646, "fixed_assets": 9106807, "liabilities": 8771446, "long_term_liabilities": 4987994, "quarter": 3 }, { "assets": 17850090, "current_assets": 7474376, "current_liabilities": 3581027, "equity": 12462945, "fixed_assets": 10375714, "liabilities": 8850088, "long_term_liabilities": 5269061, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 33969, "financing_cash_flow": 172226, "investing_cash_flow": -355442, "net_cash_flow": 3560589, "operating_cash_flow": 3804082, "quarter": 1 }, { "change_in_working_capital": 29688, "financing_cash_flow": -87543, "investing_cash_flow": -174956, "net_cash_flow": 3683622, "operating_cash_flow": 3692273, "quarter": 2 }, { "change_in_working_capital": -66750, "financing_cash_flow": -4839, "investing_cash_flow": -180404, "net_cash_flow": 3666268, "operating_cash_flow": 4051543, "quarter": 3 }, { "change_in_working_capital": -90116, "financing_cash_flow": 55453, "investing_cash_flow": -225285, "net_cash_flow": 3933367, "operating_cash_flow": 3984319, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8096654906356863, "current_ratio": 2.0282230475080585, "debt_to_equity_ratio": 0.7862496282624052, "profit_margin": 0.2269664351361701, "quarter": 1, "return_on_assets": 0.18376689006235983, "return_on_equity": 0.27729575967742803 }, { "asset_turnover_ratio": 0.8144580667064749, "current_ratio": 1.3542775241880107, "debt_to_equity_ratio": 0.7654085595610279, "profit_margin": 0.22355005586778998, "quarter": 2, "return_on_assets": 0.18207214631420465, "return_on_equity": 0.2719222566600478 }, { "asset_turnover_ratio": 0.819278940495816, "current_ratio": 2.192200931847424, "debt_to_equity_ratio": 0.7384835345320108, "profit_margin": 0.22784481066675197, "quarter": 3, "return_on_assets": 0.18666845508052632, "return_on_equity": 0.27347152794417345 }, { "asset_turnover_ratio": 0.8241284497725222, "current_ratio": 2.0872157624055894, "debt_to_equity_ratio": 0.7101120962982665, "profit_margin": 0.235401933835265, "quarter": 4, "return_on_assets": 0.19400143080511079, "return_on_equity": 0.2778591255919046 } ], "income_statement": [ { "depreciation": 765289, "expenses": 9323140, "income_tax": 1026800, "marketing_expense": 1518929, "net_income": 4065593, "net_profit": 3038793, "operational_expense": 5946045, "product_revenue": 4668896, "quarter": 1, "rd_expense": 1075794, "revenue": 13388733, "salaries_expense": 3977057, "service_revenue": 8719837 }, { "depreciation": 603783, "expenses": 9582898, "income_tax": 1144265, "marketing_expense": 1385041, "net_income": 4232755, "net_profit": 3088490, "operational_expense": 6508590, "product_revenue": 3501695, "quarter": 2, "rd_expense": 1281232, "revenue": 13815653, "salaries_expense": 3646348, "service_revenue": 10313958 }, { "depreciation": 803345, "expenses": 9849893, "income_tax": 1158095, "marketing_expense": 1020657, "net_income": 4406293, "net_profit": 3248198, "operational_expense": 5159668, "product_revenue": 5395460, "quarter": 3, "rd_expense": 1544530, "revenue": 14256186, "salaries_expense": 3393042, "service_revenue": 8860726 }, { "depreciation": 521376, "expenses": 10124327, "income_tax": 1123497, "marketing_expense": 1214124, "net_income": 4586440, "net_profit": 3462943, "operational_expense": 6397649, "product_revenue": 4797092, "quarter": 4, "rd_expense": 1507735, "revenue": 14710767, "salaries_expense": 3422330, "service_revenue": 9913675 } ], "market_conditions": { "gdp_growth": [ 0.04807532343803098, 0.05443744753189495, 0.04456691301561458, 0.044537122547421044 ], "inflation_rate": [ 0.009152753622718283, 0.004339358375863935, 0.006611695219578263, 0.010448012993910849 ], "interest_rate": [ 0.01087762802173613, 0.011441454381893146, 0.014192357170451121, 0.013303595825979956 ], "year": 1998 }, "random_event": { "description": "Bowman-Smith Award Nomination in 1998", "impact": 0.09, "type": "Award Nomination" }, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 126468, "billable_hours_per_employee": 132, "client_concentration": 0.15, "client_retention_rate": 0.67, "employee_utilization_rate": 0.74, "gross_billings": 7340465, "net_revenue": 6546535, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 8694 }, { "average_project_size": 161123, "billable_hours_per_employee": 80, "client_concentration": 0.13, "client_retention_rate": 0.68, "employee_utilization_rate": 0.79, "gross_billings": 7620045, "net_revenue": 6683153, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 8875 }, { "average_project_size": 150975, "billable_hours_per_employee": 146, "client_concentration": 0.19, "client_retention_rate": 0.61, "employee_utilization_rate": 0.74, "gross_billings": 8067359, "net_revenue": 6822623, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 9061 }, { "average_project_size": 76160, "billable_hours_per_employee": 113, "client_concentration": 0.15, "client_retention_rate": 0.66, "employee_utilization_rate": 0.6, "gross_billings": 8661105, "net_revenue": 6965003, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 9250 } ], "balance_sheet": [ { "assets": 7363487, "current_assets": 2886467, "current_liabilities": 1662369, "equity": 5552717, "fixed_assets": 4477020, "liabilities": 3361683, "long_term_liabilities": 1699314, "quarter": 1 }, { "assets": 7472743, "current_assets": 3651524, "current_liabilities": 1794469, "equity": 5682901, "fixed_assets": 3821219, "liabilities": 3445985, "long_term_liabilities": 1651516, "quarter": 2 }, { "assets": 7583621, "current_assets": 2302340, "current_liabilities": 1716664, "equity": 5564815, "fixed_assets": 5281281, "liabilities": 3532401, "long_term_liabilities": 1815737, "quarter": 3 }, { "assets": 7696143, "current_assets": 3608769, "current_liabilities": 1534887, "equity": 5736169, "fixed_assets": 4087374, "liabilities": 3620983, "long_term_liabilities": 2086096, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 11985, "financing_cash_flow": -73396, "investing_cash_flow": -329537, "net_cash_flow": 1625461, "operating_cash_flow": 1924674, "quarter": 1 }, { "change_in_working_capital": -63744, "financing_cash_flow": 13740, "investing_cash_flow": -224038, "net_cash_flow": 2025902, "operating_cash_flow": 1952602, "quarter": 2 }, { "change_in_working_capital": -9232, "financing_cash_flow": -2754, "investing_cash_flow": -370282, "net_cash_flow": 1646317, "operating_cash_flow": 1775939, "quarter": 3 }, { "change_in_working_capital": -65384, "financing_cash_flow": -100458, "investing_cash_flow": -322803, "net_cash_flow": 1612160, "operating_cash_flow": 1947751, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8890536508042997, "current_ratio": 1.736357571634216, "debt_to_equity_ratio": 0.6054122693448991, "profit_margin": 0.23690593573546923, "quarter": 1, "return_on_assets": 0.2106220870628277, "return_on_equity": 0.2793070491436895 }, { "asset_turnover_ratio": 0.8943373270029492, "current_ratio": 2.0348771697922894, "debt_to_equity_ratio": 0.6063777989445883, "profit_margin": 0.24780863164437505, "quarter": 2, "return_on_assets": 0.22162450923308885, "return_on_equity": 0.2914256292692764 }, { "asset_turnover_ratio": 0.8996524219762565, "current_ratio": 1.3411710154112861, "debt_to_equity_ratio": 0.634774201837797, "profit_margin": 0.22184942653287454, "quarter": 3, "return_on_assets": 0.19958737389434414, "return_on_equity": 0.27199376798689623 }, { "asset_turnover_ratio": 0.904999166465592, "current_ratio": 2.3511626588797743, "debt_to_equity_ratio": 0.6312545882103543, "profit_margin": 0.23847929426591777, "quarter": 4, "return_on_assets": 0.21582356252995819, "return_on_equity": 0.2895676539516182 } ], "income_statement": [ { "depreciation": 373761, "expenses": 4507386, "income_tax": 488236, "marketing_expense": 760813, "net_income": 2039149, "net_profit": 1550913, "operational_expense": 2895679, "product_revenue": 1747236, "quarter": 1, "rd_expense": 812753, "revenue": 6546535, "salaries_expense": 1585120, "service_revenue": 4799299 }, { "depreciation": 296459, "expenses": 4585166, "income_tax": 441844, "marketing_expense": 719549, "net_income": 2097987, "net_profit": 1656143, "operational_expense": 2413510, "product_revenue": 1493857, "quarter": 2, "rd_expense": 732871, "revenue": 6683153, "salaries_expense": 1617700, "service_revenue": 5189296 }, { "depreciation": 262344, "expenses": 4664288, "income_tax": 644740, "marketing_expense": 849509, "net_income": 2158335, "net_profit": 1513595, "operational_expense": 2810842, "product_revenue": 2045904, "quarter": 3, "rd_expense": 747801, "revenue": 6822623, "salaries_expense": 1420031, "service_revenue": 4776719 }, { "depreciation": 286742, "expenses": 4744776, "income_tax": 559218, "marketing_expense": 738250, "net_income": 2220227, "net_profit": 1661009, "operational_expense": 3256678, "product_revenue": 2335854, "quarter": 4, "rd_expense": 816350, "revenue": 6965003, "salaries_expense": 2350432, "service_revenue": 4629149 } ], "market_conditions": { "gdp_growth": [ 0.04227978572511059, 0.049409571014646284, 0.045254752813587394, 0.040958988926050606 ], "inflation_rate": [ 0.008942976518167809, 0.006264248661624056, 0.005187552176431031, 0.009655706389467139 ], "interest_rate": [ 0.017099338150516487, 0.0143190990524655, 0.016658792673246502, 0.017662543321200798 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 181967, "billable_hours_per_employee": 101, "client_concentration": 0.24, "client_retention_rate": 0.72, "employee_utilization_rate": 0.69, "gross_billings": 7390098, "net_revenue": 6101543, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 8103 }, { "average_project_size": 137423, "billable_hours_per_employee": 81, "client_concentration": 0.32, "client_retention_rate": 0.69, "employee_utilization_rate": 0.68, "gross_billings": 8165793, "net_revenue": 6371380, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 8461 }, { "average_project_size": 175756, "billable_hours_per_employee": 90, "client_concentration": 0.11, "client_retention_rate": 0.79, "employee_utilization_rate": 0.78, "gross_billings": 7448652, "net_revenue": 6653150, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 8836 }, { "average_project_size": 164494, "billable_hours_per_employee": 124, "client_concentration": 0.11, "client_retention_rate": 0.74, "employee_utilization_rate": 0.67, "gross_billings": 7869498, "net_revenue": 6947382, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 9226 } ], "balance_sheet": [ { "assets": 7089913, "current_assets": 2252759, "current_liabilities": 1894513, "equity": 5335910, "fixed_assets": 4837154, "liabilities": 3427331, "long_term_liabilities": 1532818, "quarter": 1 }, { "assets": 7197486, "current_assets": 2972164, "current_liabilities": 1968559, "equity": 5475620, "fixed_assets": 4225322, "liabilities": 3501915, "long_term_liabilities": 1533356, "quarter": 2 }, { "assets": 7306692, "current_assets": 3174220, "current_liabilities": 1454358, "equity": 5540062, "fixed_assets": 4132472, "liabilities": 3578121, "long_term_liabilities": 2123763, "quarter": 3 }, { "assets": 7417554, "current_assets": 2226123, "current_liabilities": 1628215, "equity": 5701289, "fixed_assets": 5191431, "liabilities": 3655986, "long_term_liabilities": 2027771, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 83268, "financing_cash_flow": 173351, "investing_cash_flow": -399990, "net_cash_flow": 1579863, "operating_cash_flow": 1908981, "quarter": 1 }, { "change_in_working_capital": -9283, "financing_cash_flow": 116416, "investing_cash_flow": -123457, "net_cash_flow": 1869720, "operating_cash_flow": 2056816, "quarter": 2 }, { "change_in_working_capital": 83634, "financing_cash_flow": 11913, "investing_cash_flow": -388606, "net_cash_flow": 1994233, "operating_cash_flow": 2172650, "quarter": 3 }, { "change_in_working_capital": -38729, "financing_cash_flow": 14503, "investing_cash_flow": -229720, "net_cash_flow": 1596631, "operating_cash_flow": 2183467, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8605949043380363, "current_ratio": 1.189096617442055, "debt_to_equity_ratio": 0.6423142444306594, "profit_margin": 0.274246694647567, "quarter": 1, "return_on_assets": 0.23601530794524558, "return_on_equity": 0.31359749321109237 }, { "asset_turnover_ratio": 0.8852229792458088, "current_ratio": 1.5098170793966552, "debt_to_equity_ratio": 0.6395467545227755, "profit_margin": 0.2793820177104489, "quarter": 2, "return_on_assets": 0.24731538206534892, "return_on_equity": 0.3250862915980291 }, { "asset_turnover_ratio": 0.9105556933288005, "current_ratio": 2.1825575271013054, "debt_to_equity_ratio": 0.6458629885369513, "profit_margin": 0.2722756889593651, "quarter": 3, "return_on_assets": 0.24792217873697153, "return_on_equity": 0.3269802756720051 }, { "asset_turnover_ratio": 0.9366136060485707, "current_ratio": 1.3672168601812413, "debt_to_equity_ratio": 0.6412560387659703, "profit_margin": 0.2792017194390635, "quarter": 4, "return_on_assets": 0.26150412925878264, "return_on_equity": 0.34022499122566846 } ], "income_statement": [ { "depreciation": 235653, "expenses": 3973918, "income_tax": 454297, "marketing_expense": 462618, "net_income": 2127625, "net_profit": 1673328, "operational_expense": 2159040, "product_revenue": 1732745, "quarter": 1, "rd_expense": 550666, "revenue": 6101543, "salaries_expense": 1658672, "service_revenue": 4368798 }, { "depreciation": 276767, "expenses": 4129335, "income_tax": 461996, "marketing_expense": 570577, "net_income": 2242045, "net_profit": 1780049, "operational_expense": 2737262, "product_revenue": 1386980, "quarter": 2, "rd_expense": 765160, "revenue": 6371380, "salaries_expense": 1594339, "service_revenue": 4984400 }, { "depreciation": 361159, "expenses": 4290831, "income_tax": 550828, "marketing_expense": 745128, "net_income": 2362319, "net_profit": 1811491, "operational_expense": 2236518, "product_revenue": 1676487, "quarter": 3, "rd_expense": 702858, "revenue": 6653150, "salaries_expense": 1755317, "service_revenue": 4976663 }, { "depreciation": 243746, "expenses": 4458643, "income_tax": 549018, "marketing_expense": 729739, "net_income": 2488739, "net_profit": 1939721, "operational_expense": 2385923, "product_revenue": 1409933, "quarter": 4, "rd_expense": 467437, "revenue": 6947382, "salaries_expense": 1826415, "service_revenue": 5537449 } ], "market_conditions": { "gdp_growth": [ 0.0424016008795612, 0.05393128957486962, 0.047622403120174926, 0.05254884269884546 ], "inflation_rate": [ 0.007065659923813491, 0.007649739018148232, 0.006865820605395534, 0.012241544575822213 ], "interest_rate": [ 0.01696909174319928, 0.017395420067562662, 0.018625066736329906, 0.013647909580946206 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 112375, "billable_hours_per_employee": 110, "client_concentration": 0.37, "client_retention_rate": 0.73, "employee_utilization_rate": 0.63, "gross_billings": 8689099, "net_revenue": 6930007, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 9203 }, { "average_project_size": 61404, "billable_hours_per_employee": 156, "client_concentration": 0.3, "client_retention_rate": 0.7, "employee_utilization_rate": 0.73, "gross_billings": 8457413, "net_revenue": 7252454, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 9631 }, { "average_project_size": 153901, "billable_hours_per_employee": 86, "client_concentration": 0.36, "client_retention_rate": 0.64, "employee_utilization_rate": 0.62, "gross_billings": 8477848, "net_revenue": 7589906, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 10080 }, { "average_project_size": 158312, "billable_hours_per_employee": 96, "client_concentration": 0.31, "client_retention_rate": 0.65, "employee_utilization_rate": 0.75, "gross_billings": 10277081, "net_revenue": 7943058, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 10549 } ], "balance_sheet": [ { "assets": 7955857, "current_assets": 3940496, "current_liabilities": 2600565, "equity": 4888796, "fixed_assets": 4015361, "liabilities": 4616837, "long_term_liabilities": 2016272, "quarter": 1 }, { "assets": 8096539, "current_assets": 3974034, "current_liabilities": 2022551, "equity": 5018821, "fixed_assets": 4122505, "liabilities": 4668337, "long_term_liabilities": 2645786, "quarter": 2 }, { "assets": 8239707, "current_assets": 3277419, "current_liabilities": 2200309, "equity": 5238763, "fixed_assets": 4962288, "liabilities": 4720413, "long_term_liabilities": 2520104, "quarter": 3 }, { "assets": 8385408, "current_assets": 3774295, "current_liabilities": 2391135, "equity": 5385729, "fixed_assets": 4611113, "liabilities": 4773069, "long_term_liabilities": 2381934, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -22174, "financing_cash_flow": 172796, "investing_cash_flow": -119998, "net_cash_flow": 1626246, "operating_cash_flow": 1903001, "quarter": 1 }, { "change_in_working_capital": -263, "financing_cash_flow": 127255, "investing_cash_flow": -268564, "net_cash_flow": 1556310, "operating_cash_flow": 1887728, "quarter": 2 }, { "change_in_working_capital": -60526, "financing_cash_flow": -88338, "investing_cash_flow": -145125, "net_cash_flow": 1618234, "operating_cash_flow": 2028240, "quarter": 3 }, { "change_in_working_capital": 63727, "financing_cash_flow": -24716, "investing_cash_flow": -391638, "net_cash_flow": 1725863, "operating_cash_flow": 2183568, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8710572600789582, "current_ratio": 1.5152461099799466, "debt_to_equity_ratio": 0.9443709657756225, "profit_margin": 0.22363267454131, "quarter": 1, "return_on_assets": 0.19479686475008287, "return_on_equity": 0.3170056594711663 }, { "asset_turnover_ratio": 0.89574742985861, "current_ratio": 1.9648621963055566, "debt_to_equity_ratio": 0.9301660688835087, "profit_margin": 0.21932148759578482, "quarter": 2, "return_on_assets": 0.19645665882669125, "return_on_equity": 0.31693080904857934 }, { "asset_turnover_ratio": 0.9211378511396097, "current_ratio": 1.4895266982955575, "debt_to_equity_ratio": 0.9010548864302508, "profit_margin": 0.22654681098817298, "quarter": 3, "return_on_assets": 0.20868084265617698, "return_on_equity": 0.32822042150026637 }, { "asset_turnover_ratio": 0.9472476473416678, "current_ratio": 1.5784533286493652, "debt_to_equity_ratio": 0.8862438121190279, "profit_margin": 0.22326287935956152, "quarter": 4, "return_on_assets": 0.21148523721207124, "return_on_equity": 0.32927575821211946 } ], "income_statement": [ { "depreciation": 353225, "expenses": 4963721, "income_tax": 416510, "marketing_expense": 551136, "net_income": 1966286, "net_profit": 1549776, "operational_expense": 3235583, "product_revenue": 1790954, "quarter": 1, "rd_expense": 637848, "revenue": 6930007, "salaries_expense": 1519818, "service_revenue": 5139053 }, { "depreciation": 297109, "expenses": 5159663, "income_tax": 502172, "marketing_expense": 813212, "net_income": 2092791, "net_profit": 1590619, "operational_expense": 3507588, "product_revenue": 2787314, "quarter": 2, "rd_expense": 894011, "revenue": 7252454, "salaries_expense": 1726308, "service_revenue": 4465140 }, { "depreciation": 308771, "expenses": 5363341, "income_tax": 507096, "marketing_expense": 1067178, "net_income": 2226565, "net_profit": 1719469, "operational_expense": 3438801, "product_revenue": 2925435, "quarter": 3, "rd_expense": 713744, "revenue": 7589906, "salaries_expense": 2586052, "service_revenue": 4664471 }, { "depreciation": 410178, "expenses": 5575059, "income_tax": 594609, "marketing_expense": 1074625, "net_income": 2367999, "net_profit": 1773390, "operational_expense": 3725538, "product_revenue": 2228411, "quarter": 4, "rd_expense": 857687, "revenue": 7943058, "salaries_expense": 2728896, "service_revenue": 5714647 } ], "market_conditions": { "gdp_growth": [ 0.03781279902838535, 0.03320852537696746, 0.03278073739214919, 0.039155666567046166 ], "inflation_rate": [ 0.011599341210529714, 0.0029477758085795997, 0.012601650247971132, 0.00832149365186724 ], "interest_rate": [ 0.014537725533638978, 0.018524997701820728, 0.02120587585363502, 0.016945942061557587 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 164195, "billable_hours_per_employee": 158, "client_concentration": 0.36, "client_retention_rate": 0.85, "employee_utilization_rate": 0.74, "gross_billings": 15269626, "net_revenue": 12590920, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 16721 }, { "average_project_size": 118491, "billable_hours_per_employee": 141, "client_concentration": 0.29, "client_retention_rate": 0.86, "employee_utilization_rate": 0.72, "gross_billings": 15523196, "net_revenue": 13101306, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 17399 }, { "average_project_size": 129185, "billable_hours_per_employee": 159, "client_concentration": 0.24, "client_retention_rate": 0.88, "employee_utilization_rate": 0.7, "gross_billings": 16322873, "net_revenue": 13632381, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 18104 }, { "average_project_size": 56103, "billable_hours_per_employee": 109, "client_concentration": 0.17, "client_retention_rate": 0.67, "employee_utilization_rate": 0.73, "gross_billings": 16916018, "net_revenue": 14184984, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 18838 } ], "balance_sheet": [ { "assets": 13164780, "current_assets": 6188158, "current_liabilities": 2964003, "equity": 9384844, "fixed_assets": 6976622, "liabilities": 6394161, "long_term_liabilities": 3430158, "quarter": 1 }, { "assets": 13434817, "current_assets": 5137255, "current_liabilities": 3782991, "equity": 9546500, "fixed_assets": 8297562, "liabilities": 6577586, "long_term_liabilities": 2794595, "quarter": 2 }, { "assets": 13710394, "current_assets": 5800878, "current_liabilities": 3017870, "equity": 10046759, "fixed_assets": 7909516, "liabilities": 6766274, "long_term_liabilities": 3748404, "quarter": 3 }, { "assets": 13991623, "current_assets": 6045455, "current_liabilities": 3906575, "equity": 10004737, "fixed_assets": 7946168, "liabilities": 6960374, "long_term_liabilities": 3053799, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 64405, "financing_cash_flow": -109051, "investing_cash_flow": -373270, "net_cash_flow": 2780310, "operating_cash_flow": 3095812, "quarter": 1 }, { "change_in_working_capital": -86969, "financing_cash_flow": 160984, "investing_cash_flow": -210966, "net_cash_flow": 3476376, "operating_cash_flow": 3399934, "quarter": 2 }, { "change_in_working_capital": -81448, "financing_cash_flow": -116001, "investing_cash_flow": -143776, "net_cash_flow": 3290518, "operating_cash_flow": 3632821, "quarter": 3 }, { "change_in_working_capital": -92027, "financing_cash_flow": 132572, "investing_cash_flow": -106181, "net_cash_flow": 3872150, "operating_cash_flow": 3910737, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9564094500629711, "current_ratio": 2.087770491460366, "debt_to_equity_ratio": 0.6813284269829099, "profit_margin": 0.20762779844522877, "quarter": 1, "return_on_assets": 0.19857718852878667, "return_on_equity": 0.2785581731566342 }, { "asset_turnover_ratio": 0.9751756201815031, "current_ratio": 1.3579876346520519, "debt_to_equity_ratio": 0.6890049756455245, "profit_margin": 0.20526724587609815, "quarter": 2, "return_on_assets": 0.2001716138001731, "return_on_equity": 0.2817020897711203 }, { "asset_turnover_ratio": 0.9943099374095303, "current_ratio": 1.9221762368823043, "debt_to_equity_ratio": 0.673478282897002, "profit_margin": 0.22759333090822506, "quarter": 3, "return_on_assets": 0.22629831061018377, "return_on_equity": 0.3088198890806478 }, { "asset_turnover_ratio": 1.013819769157588, "current_ratio": 1.5475077273570839, "debt_to_equity_ratio": 0.6957078431946787, "profit_margin": 0.209622231509038, "quarter": 4, "return_on_assets": 0.2125191623587914, "return_on_equity": 0.29720801256444823 } ], "income_statement": [ { "depreciation": 481587, "expenses": 8963965, "income_tax": 1012730, "marketing_expense": 1148866, "net_income": 3626955, "net_profit": 2614225, "operational_expense": 6254250, "product_revenue": 2780419, "quarter": 1, "rd_expense": 1625881, "revenue": 12590920, "salaries_expense": 4478501, "service_revenue": 9810501 }, { "depreciation": 710665, "expenses": 9290381, "income_tax": 1121656, "marketing_expense": 966189, "net_income": 3810925, "net_profit": 2689269, "operational_expense": 5714840, "product_revenue": 3562821, "quarter": 2, "rd_expense": 990191, "revenue": 13101306, "salaries_expense": 3545972, "service_revenue": 9538485 }, { "depreciation": 530182, "expenses": 9628683, "income_tax": 901059, "marketing_expense": 1309696, "net_income": 4003698, "net_profit": 3102639, "operational_expense": 5315115, "product_revenue": 4187578, "quarter": 3, "rd_expense": 1686780, "revenue": 13632381, "salaries_expense": 3104465, "service_revenue": 9444803 }, { "depreciation": 937249, "expenses": 9979304, "income_tax": 1232192, "marketing_expense": 1133946, "net_income": 4205680, "net_profit": 2973488, "operational_expense": 5442788, "product_revenue": 5536217, "quarter": 4, "rd_expense": 1263672, "revenue": 14184984, "salaries_expense": 4361937, "service_revenue": 8648767 } ], "market_conditions": { "gdp_growth": [ 0.056258016825799756, 0.04925402998467132, 0.061377238697852145, 0.05126361898869823 ], "inflation_rate": [ 0.0031916617553370244, 0.005403678130734343, 0.010117230047325228, 0.002622711191580408 ], "interest_rate": [ 0.01842575969730015, 0.020956467429001112, 0.012617821778450732, 0.013545423609000426 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 169477, "billable_hours_per_employee": 157, "client_concentration": 0.17, "client_retention_rate": 0.71, "employee_utilization_rate": 0.68, "gross_billings": 22595465, "net_revenue": 19465311, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 25850 }, { "average_project_size": 121875, "billable_hours_per_employee": 119, "client_concentration": 0.31, "client_retention_rate": 0.8, "employee_utilization_rate": 0.69, "gross_billings": 24754297, "net_revenue": 20273561, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 26924 }, { "average_project_size": 129085, "billable_hours_per_employee": 160, "client_concentration": 0.29, "client_retention_rate": 0.73, "employee_utilization_rate": 0.77, "gross_billings": 24752274, "net_revenue": 21115373, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 28042 }, { "average_project_size": 109619, "billable_hours_per_employee": 156, "client_concentration": 0.34, "client_retention_rate": 0.8, "employee_utilization_rate": 0.61, "gross_billings": 24459799, "net_revenue": 21992138, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 29206 } ], "balance_sheet": [ { "assets": 20127202, "current_assets": 8252328, "current_liabilities": 4612516, "equity": 16270920, "fixed_assets": 11874874, "liabilities": 8226848, "long_term_liabilities": 3614332, "quarter": 1 }, { "assets": 20527289, "current_assets": 6673999, "current_liabilities": 4180569, "equity": 17142617, "fixed_assets": 13853290, "liabilities": 8316952, "long_term_liabilities": 4136383, "quarter": 2 }, { "assets": 20935328, "current_assets": 8249915, "current_liabilities": 4247453, "equity": 17762153, "fixed_assets": 12685413, "liabilities": 8408044, "long_term_liabilities": 4160591, "quarter": 3 }, { "assets": 21351479, "current_assets": 10355640, "current_liabilities": 3486102, "equity": 17900005, "fixed_assets": 10995839, "liabilities": 8500133, "long_term_liabilities": 5014031, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 89091, "financing_cash_flow": -164458, "investing_cash_flow": -125261, "net_cash_flow": 5043796, "operating_cash_flow": 5499758, "quarter": 1 }, { "change_in_working_capital": -70459, "financing_cash_flow": -73072, "investing_cash_flow": -296037, "net_cash_flow": 5243318, "operating_cash_flow": 5794916, "quarter": 2 }, { "change_in_working_capital": 37511, "financing_cash_flow": -112723, "investing_cash_flow": -182077, "net_cash_flow": 6431165, "operating_cash_flow": 6423710, "quarter": 3 }, { "change_in_working_capital": 34330, "financing_cash_flow": -128150, "investing_cash_flow": -482771, "net_cash_flow": 5560081, "operating_cash_flow": 5919911, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9671146044045268, "current_ratio": 1.7891163954770022, "debt_to_equity_ratio": 0.5056166461392472, "profit_margin": 0.22453101314435717, "quarter": 1, "return_on_assets": 0.21714722195365257, "return_on_equity": 0.2686121006064808 }, { "asset_turnover_ratio": 0.9876394783548865, "current_ratio": 1.596433164959124, "debt_to_equity_ratio": 0.4851623296489678, "profit_margin": 0.24328631758377328, "quarter": 2, "return_on_assets": 0.2402791717893191, "return_on_equity": 0.28772036381609645 }, { "asset_turnover_ratio": 1.008600056325843, "current_ratio": 1.9423204918335766, "debt_to_equity_ratio": 0.47336851562983384, "profit_margin": 0.24791742963763888, "quarter": 3, "return_on_assets": 0.2500495334966808, "return_on_equity": 0.2947204091756219 }, { "asset_turnover_ratio": 1.0300053687147386, "current_ratio": 2.970549915062726, "debt_to_equity_ratio": 0.4748676327185383, "profit_margin": 0.22956653873306906, "quarter": 4, "return_on_assets": 0.23645476737232113, "return_on_equity": 0.28204791004248325 } ], "income_statement": [ { "depreciation": 1129192, "expenses": 13606824, "income_tax": 1487921, "marketing_expense": 2465593, "net_income": 5858487, "net_profit": 4370566, "operational_expense": 8268677, "product_revenue": 5469538, "quarter": 1, "rd_expense": 1926090, "revenue": 19465311, "salaries_expense": 5622310, "service_revenue": 13995773 }, { "depreciation": 862636, "expenses": 14047301, "income_tax": 1293980, "marketing_expense": 2729028, "net_income": 6226260, "net_profit": 4932280, "operational_expense": 9762096, "product_revenue": 7562838, "quarter": 2, "rd_expense": 1721672, "revenue": 20273561, "salaries_expense": 5944510, "service_revenue": 12710723 }, { "depreciation": 1188841, "expenses": 14502038, "income_tax": 1378466, "marketing_expense": 2858354, "net_income": 6613335, "net_profit": 5234869, "operational_expense": 8290862, "product_revenue": 4588594, "quarter": 3, "rd_expense": 2453024, "revenue": 21115373, "salaries_expense": 6451275, "service_revenue": 16526779 }, { "depreciation": 871252, "expenses": 14971496, "income_tax": 1971983, "marketing_expense": 2192413, "net_income": 7020642, "net_profit": 5048659, "operational_expense": 10008777, "product_revenue": 6326207, "quarter": 4, "rd_expense": 1862648, "revenue": 21992138, "salaries_expense": 6860621, "service_revenue": 15665931 } ], "market_conditions": { "gdp_growth": [ 0.03865664645184131, 0.04170618836917637, 0.0509237257790672, 0.053044418036949675 ], "inflation_rate": [ 0.008630848213444484, 0.00956082558976667, 0.004665574455619252, 0.005054721384750605 ], "interest_rate": [ 0.014735389232302491, 0.01427977366551222, 0.016340642450376267, 0.014289925768605242 ], "year": 2003 }, "random_event": null, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 113884, "billable_hours_per_employee": 81, "client_concentration": 0.32, "client_retention_rate": 0.72, "employee_utilization_rate": 0.67, "gross_billings": 16191429, "net_revenue": 13584385, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 18040 }, { "average_project_size": 103861, "billable_hours_per_employee": 155, "client_concentration": 0.38, "client_retention_rate": 0.7, "employee_utilization_rate": 0.6, "gross_billings": 15651288, "net_revenue": 13799926, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 18327 }, { "average_project_size": 137066, "billable_hours_per_employee": 142, "client_concentration": 0.32, "client_retention_rate": 0.72, "employee_utilization_rate": 0.7, "gross_billings": 15604385, "net_revenue": 14018888, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 18617 }, { "average_project_size": 134910, "billable_hours_per_employee": 141, "client_concentration": 0.26, "client_retention_rate": 0.7, "employee_utilization_rate": 0.79, "gross_billings": 15981638, "net_revenue": 14241324, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 18913 } ], "balance_sheet": [ { "assets": 17339135, "current_assets": 8597623, "current_liabilities": 5205880, "equity": 10749052, "fixed_assets": 8741512, "liabilities": 9947789, "long_term_liabilities": 4741909, "quarter": 1 }, { "assets": 17792237, "current_assets": 8136031, "current_liabilities": 5207389, "equity": 11220911, "fixed_assets": 9656206, "liabilities": 10042873, "long_term_liabilities": 4835484, "quarter": 2 }, { "assets": 18257179, "current_assets": 7737181, "current_liabilities": 5490973, "equity": 11535125, "fixed_assets": 10519998, "liabilities": 10138866, "long_term_liabilities": 4647893, "quarter": 3 }, { "assets": 18734270, "current_assets": 6863780, "current_liabilities": 4867774, "equity": 11898114, "fixed_assets": 11870490, "liabilities": 10235777, "long_term_liabilities": 5368003, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -18395, "financing_cash_flow": 48455, "investing_cash_flow": -453573, "net_cash_flow": 3677502, "operating_cash_flow": 4104771, "quarter": 1 }, { "change_in_working_capital": -86568, "financing_cash_flow": -172649, "investing_cash_flow": -349725, "net_cash_flow": 3911393, "operating_cash_flow": 4015897, "quarter": 2 }, { "change_in_working_capital": 6278, "financing_cash_flow": 153737, "investing_cash_flow": -385800, "net_cash_flow": 3732929, "operating_cash_flow": 4172392, "quarter": 3 }, { "change_in_working_capital": -66367, "financing_cash_flow": 188415, "investing_cash_flow": -124150, "net_cash_flow": 3875608, "operating_cash_flow": 4311700, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7834522887099039, "current_ratio": 1.6515215487103045, "debt_to_equity_ratio": 0.9254573333536762, "profit_margin": 0.24717394272909668, "quarter": 1, "return_on_assets": 0.1936489911405615, "return_on_equity": 0.31237229106343517 }, { "asset_turnover_ratio": 0.7756150055779945, "current_ratio": 1.5624012340925557, "debt_to_equity_ratio": 0.8950140501069833, "profit_margin": 0.2515627257711382, "quarter": 2, "return_on_assets": 0.19511582495219684, "return_on_equity": 0.3093819209509816 }, { "asset_turnover_ratio": 0.7678561950890661, "current_ratio": 1.4090728546652842, "debt_to_equity_ratio": 0.8789558847433383, "profit_margin": 0.2437291745251121, "quarter": 3, "return_on_assets": 0.18714895658305153, "return_on_equity": 0.2962093605400895 }, { "asset_turnover_ratio": 0.760175016160224, "current_ratio": 1.410044919916167, "debt_to_equity_ratio": 0.8602856721661938, "profit_margin": 0.23871523462284827, "quarter": 4, "return_on_assets": 0.18146535733711536, "return_on_equity": 0.28572772121699286 } ], "income_statement": [ { "depreciation": 747065, "expenses": 9209250, "income_tax": 1017429, "marketing_expense": 1125809, "net_income": 4375135, "net_profit": 3357706, "operational_expense": 5417717, "product_revenue": 4113602, "quarter": 1, "rd_expense": 1501434, "revenue": 13584385, "salaries_expense": 4487702, "service_revenue": 9470783 }, { "depreciation": 544350, "expenses": 9410045, "income_tax": 918334, "marketing_expense": 1647211, "net_income": 4389881, "net_profit": 3471547, "operational_expense": 5262681, "product_revenue": 4527689, "quarter": 2, "rd_expense": 1813687, "revenue": 13799926, "salaries_expense": 3377397, "service_revenue": 9272237 }, { "depreciation": 755580, "expenses": 9615218, "income_tax": 986858, "marketing_expense": 1921876, "net_income": 4403670, "net_profit": 3416812, "operational_expense": 5744443, "product_revenue": 4104350, "quarter": 3, "rd_expense": 1684543, "revenue": 14018888, "salaries_expense": 4802494, "service_revenue": 9914538 }, { "depreciation": 912079, "expenses": 9824865, "income_tax": 1016838, "marketing_expense": 1136962, "net_income": 4416459, "net_profit": 3399621, "operational_expense": 5946354, "product_revenue": 3839531, "quarter": 4, "rd_expense": 1665675, "revenue": 14241324, "salaries_expense": 3075715, "service_revenue": 10401793 } ], "market_conditions": { "gdp_growth": [ 0.045394462101006165, 0.04954860990542245, 0.05347656183545485, 0.05334133103713263 ], "inflation_rate": [ 0.011100720412302159, 0.011032044355908103, 0.005255148026801146, 0.009365675549508828 ], "interest_rate": [ 0.019971708073859184, 0.014107319748933148, 0.017438898124531844, 0.019771281748752895 ], "year": 2004 }, "random_event": null, "year": 2004 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Excellent", "founding_year": 1993, "industry": "Advertising", "location": "Bellfort", "name": "Murphy, Fritz and Howard", "num_employees": 900, "region": "Middle East & Africa", "revenue_size": "Small", "website": "www.murphy,fritzandhoward.com" }

[ { "advertising_kpis": [ { "average_project_size": 192222, "billable_hours_per_employee": 103, "client_concentration": 0.19, "client_retention_rate": 0.67, "employee_utilization_rate": 0.71, "gross_billings": 5058737, "net_revenue": 4473017, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 4970 }, { "average_project_size": 110743, "billable_hours_per_employee": 94, "client_concentration": 0.24, "client_retention_rate": 0.88, "employee_utilization_rate": 0.7, "gross_billings": 5391035, "net_revenue": 4550907, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 5057 }, { "average_project_size": 102051, "billable_hours_per_employee": 113, "client_concentration": 0.33, "client_retention_rate": 0.88, "employee_utilization_rate": 0.77, "gross_billings": 5716122, "net_revenue": 4630154, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 5145 }, { "average_project_size": 199615, "billable_hours_per_employee": 81, "client_concentration": 0.28, "client_retention_rate": 0.78, "employee_utilization_rate": 0.63, "gross_billings": 5859143, "net_revenue": 4710781, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 5234 } ], "balance_sheet": [ { "assets": 4776667, "current_assets": 1547267, "current_liabilities": 956395, "equity": 3194422, "fixed_assets": 3229400, "liabilities": 2281993, "long_term_liabilities": 1325598, "quarter": 1 }, { "assets": 4889612, "current_assets": 1523937, "current_liabilities": 1050968, "equity": 3274833, "fixed_assets": 3365675, "liabilities": 2318245, "long_term_liabilities": 1267277, "quarter": 2 }, { "assets": 5005227, "current_assets": 1762338, "current_liabilities": 986330, "equity": 3310081, "fixed_assets": 3242889, "liabilities": 2355074, "long_term_liabilities": 1368744, "quarter": 3 }, { "assets": 5123576, "current_assets": 1895964, "current_liabilities": 1427396, "equity": 3366416, "fixed_assets": 3227612, "liabilities": 2392487, "long_term_liabilities": 965091, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -39045, "financing_cash_flow": -146272, "investing_cash_flow": -326759, "net_cash_flow": 909076, "operating_cash_flow": 928384, "quarter": 1 }, { "change_in_working_capital": -82505, "financing_cash_flow": 44476, "investing_cash_flow": -236343, "net_cash_flow": 772550, "operating_cash_flow": 984707, "quarter": 2 }, { "change_in_working_capital": 69497, "financing_cash_flow": -96495, "investing_cash_flow": -250649, "net_cash_flow": 766733, "operating_cash_flow": 1020368, "quarter": 3 }, { "change_in_working_capital": -68284, "financing_cash_flow": -102376, "investing_cash_flow": -159683, "net_cash_flow": 906986, "operating_cash_flow": 949647, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9364305696838402, "current_ratio": 1.6178116782291836, "debt_to_equity_ratio": 0.7143680452989618, "profit_margin": 0.1564375901097626, "quarter": 1, "return_on_assets": 0.14649294162645207, "return_on_equity": 0.2190530869121237 }, { "asset_turnover_ratio": 0.9307296775286056, "current_ratio": 1.4500317802254683, "debt_to_equity_ratio": 0.7078971660539637, "profit_margin": 0.15457709858716076, "quarter": 2, "return_on_assets": 0.1438694931213356, "return_on_equity": 0.21480973228253167 }, { "asset_turnover_ratio": 0.9250637383679102, "current_ratio": 1.7867630509058834, "debt_to_equity_ratio": 0.7114853080634582, "profit_margin": 0.14252830467409938, "quarter": 3, "return_on_assets": 0.13184776634506287, "return_on_equity": 0.19936913930505024 }, { "asset_turnover_ratio": 0.9194322481017164, "current_ratio": 1.3282676986624595, "debt_to_equity_ratio": 0.7106926179058084, "profit_margin": 0.1348665964306131, "quarter": 4, "return_on_assets": 0.12400069795002552, "return_on_equity": 0.18872504170607554 } ], "income_statement": [ { "depreciation": 228636, "expenses": 3547762, "income_tax": 225507, "marketing_expense": 633338, "net_income": 925255, "net_profit": 699748, "operational_expense": 1860703, "product_revenue": 1489408, "quarter": 1, "rd_expense": 677066, "revenue": 4473017, "salaries_expense": 1511517, "service_revenue": 2983609 }, { "depreciation": 281241, "expenses": 3638188, "income_tax": 209253, "marketing_expense": 597318, "net_income": 912719, "net_profit": 703466, "operational_expense": 2132478, "product_revenue": 1670434, "quarter": 2, "rd_expense": 582561, "revenue": 4550907, "salaries_expense": 1274290, "service_revenue": 2880473 }, { "depreciation": 360440, "expenses": 3730919, "income_tax": 239307, "marketing_expense": 730646, "net_income": 899235, "net_profit": 659928, "operational_expense": 1930101, "product_revenue": 1227596, "quarter": 3, "rd_expense": 644362, "revenue": 4630154, "salaries_expense": 1547433, "service_revenue": 3402558 }, { "depreciation": 314320, "expenses": 3826014, "income_tax": 249440, "marketing_expense": 389676, "net_income": 884767, "net_profit": 635327, "operational_expense": 2565516, "product_revenue": 1449067, "quarter": 4, "rd_expense": 523674, "revenue": 4710781, "salaries_expense": 1651361, "service_revenue": 3261714 } ], "market_conditions": { "gdp_growth": [ 0.03133339145714369, 0.02139709535050459, 0.03337874427944934, 0.0241020441897905 ], "inflation_rate": [ 0.022005410886713903, 0.021561042191766203, 0.016829096936515353, 0.016540638853013913 ], "interest_rate": [ 0.025395819497398213, 0.01873680632339704, 0.019262438261782325, 0.022539654724466146 ], "year": 1993 }, "random_event": { "description": "Murphy, Fritz and Howard Senior Leadership Change in 1993", "impact": -0.09, "type": "Senior Leadership Change" }, "year": 1993 }, { "advertising_kpis": [ { "average_project_size": 158175, "billable_hours_per_employee": 124, "client_concentration": 0.22, "client_retention_rate": 0.73, "employee_utilization_rate": 0.63, "gross_billings": 2869646, "net_revenue": 2210706, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 2456 }, { "average_project_size": 130655, "billable_hours_per_employee": 109, "client_concentration": 0.35, "client_retention_rate": 0.65, "employee_utilization_rate": 0.64, "gross_billings": 2579420, "net_revenue": 2254074, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 2505 }, { "average_project_size": 129044, "billable_hours_per_employee": 128, "client_concentration": 0.16, "client_retention_rate": 0.84, "employee_utilization_rate": 0.67, "gross_billings": 2739045, "net_revenue": 2298293, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 2554 }, { "average_project_size": 57719, "billable_hours_per_employee": 110, "client_concentration": 0.28, "client_retention_rate": 0.65, "employee_utilization_rate": 0.65, "gross_billings": 2930852, "net_revenue": 2343379, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 2604 } ], "balance_sheet": [ { "assets": 2251143, "current_assets": 901976, "current_liabilities": 396004, "equity": 1745154, "fixed_assets": 1349167, "liabilities": 955214, "long_term_liabilities": 559210, "quarter": 1 }, { "assets": 2315909, "current_assets": 806516, "current_liabilities": 555789, "equity": 1797422, "fixed_assets": 1509393, "liabilities": 965470, "long_term_liabilities": 409681, "quarter": 2 }, { "assets": 2382539, "current_assets": 884263, "current_liabilities": 407698, "equity": 1868073, "fixed_assets": 1498276, "liabilities": 975836, "long_term_liabilities": 568138, "quarter": 3 }, { "assets": 2451086, "current_assets": 1071680, "current_liabilities": 519319, "equity": 1981116, "fixed_assets": 1379406, "liabilities": 986314, "long_term_liabilities": 466995, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -21977, "financing_cash_flow": -51738, "investing_cash_flow": -354530, "net_cash_flow": 311789, "operating_cash_flow": 549233, "quarter": 1 }, { "change_in_working_capital": 61450, "financing_cash_flow": -24561, "investing_cash_flow": -203627, "net_cash_flow": 206844, "operating_cash_flow": 539606, "quarter": 2 }, { "change_in_working_capital": 64771, "financing_cash_flow": -195041, "investing_cash_flow": -303528, "net_cash_flow": 496755, "operating_cash_flow": 577447, "quarter": 3 }, { "change_in_working_capital": -81012, "financing_cash_flow": -95060, "investing_cash_flow": -264438, "net_cash_flow": 451307, "operating_cash_flow": 654043, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9820371251404286, "current_ratio": 2.277694164705407, "debt_to_equity_ratio": 0.5473522680519886, "profit_margin": 0.20320431572538367, "quarter": 1, "return_on_assets": 0.19955418203108377, "return_on_equity": 0.2574128128520463 }, { "asset_turnover_ratio": 0.9732999008164829, "current_ratio": 1.4511190397794846, "debt_to_equity_ratio": 0.5371415282554681, "profit_margin": 0.1983000558100577, "quarter": 2, "return_on_assets": 0.19300542465183218, "return_on_equity": 0.24868005398843454 }, { "asset_turnover_ratio": 0.9646402430348464, "current_ratio": 2.1689166981442147, "debt_to_equity_ratio": 0.5223757315693766, "profit_margin": 0.20074463960861388, "quarter": 3, "return_on_assets": 0.19364635793999593, "return_on_equity": 0.24697642972196482 }, { "asset_turnover_ratio": 0.9560574373971374, "current_ratio": 2.0636256327998783, "debt_to_equity_ratio": 0.4978577730935493, "profit_margin": 0.22034165194789235, "quarter": 4, "return_on_assets": 0.21065927511315394, "return_on_equity": 0.26063289580216403 } ], "income_statement": [ { "depreciation": 100008, "expenses": 1601105, "income_tax": 160376, "marketing_expense": 304914, "net_income": 609601, "net_profit": 449225, "operational_expense": 846758, "product_revenue": 552242, "quarter": 1, "rd_expense": 175227, "revenue": 2210706, "salaries_expense": 597035, "service_revenue": 1658464 }, { "depreciation": 92623, "expenses": 1627149, "income_tax": 179942, "marketing_expense": 241241, "net_income": 626925, "net_profit": 446983, "operational_expense": 824955, "product_revenue": 699711, "quarter": 2, "rd_expense": 248324, "revenue": 2254074, "salaries_expense": 735761, "service_revenue": 1554363 }, { "depreciation": 116077, "expenses": 1653618, "income_tax": 183305, "marketing_expense": 197514, "net_income": 644675, "net_profit": 461370, "operational_expense": 1026684, "product_revenue": 583841, "quarter": 3, "rd_expense": 306979, "revenue": 2298293, "salaries_expense": 688060, "service_revenue": 1714452 }, { "depreciation": 137699, "expenses": 1680517, "income_tax": 146518, "marketing_expense": 317880, "net_income": 662862, "net_profit": 516344, "operational_expense": 1142413, "product_revenue": 817126, "quarter": 4, "rd_expense": 202679, "revenue": 2343379, "salaries_expense": 798328, "service_revenue": 1526253 } ], "market_conditions": { "gdp_growth": [ 0.01860024797319829, 0.016551391397373955, 0.023821745035625758, 0.022105914906238894 ], "inflation_rate": [ 0.014944909902535126, 0.01209378405703622, 0.01088760178182445, 0.019183373592373126 ], "interest_rate": [ 0.03571608436569919, 0.028034797942512166, 0.03514430333421601, 0.03520650037371194 ], "year": 1994 }, "random_event": { "description": "Murphy, Fritz and Howard Technology Adoption in 1994", "impact": 0.05, "type": "Technology Adoption" }, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 126896, "billable_hours_per_employee": 90, "client_concentration": 0.17, "client_retention_rate": 0.82, "employee_utilization_rate": 0.7, "gross_billings": 1365392, "net_revenue": 1223882, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 1360 }, { "average_project_size": 180293, "billable_hours_per_employee": 157, "client_concentration": 0.31, "client_retention_rate": 0.68, "employee_utilization_rate": 0.68, "gross_billings": 1643979, "net_revenue": 1281501, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 1424 }, { "average_project_size": 188612, "billable_hours_per_employee": 120, "client_concentration": 0.3, "client_retention_rate": 0.79, "employee_utilization_rate": 0.72, "gross_billings": 1522516, "net_revenue": 1341833, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 1491 }, { "average_project_size": 131876, "billable_hours_per_employee": 97, "client_concentration": 0.13, "client_retention_rate": 0.78, "employee_utilization_rate": 0.73, "gross_billings": 1692887, "net_revenue": 1405006, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 1561 } ], "balance_sheet": [ { "assets": 1726108, "current_assets": 640141, "current_liabilities": 417630, "equity": 873412, "fixed_assets": 1085967, "liabilities": 1033825, "long_term_liabilities": 616195, "quarter": 1 }, { "assets": 1786162, "current_assets": 591549, "current_liabilities": 588558, "equity": 932450, "fixed_assets": 1194613, "liabilities": 1048883, "long_term_liabilities": 460325, "quarter": 2 }, { "assets": 1848305, "current_assets": 639090, "current_liabilities": 475282, "equity": 992293, "fixed_assets": 1209215, "liabilities": 1064159, "long_term_liabilities": 588877, "quarter": 3 }, { "assets": 1912610, "current_assets": 952768, "current_liabilities": 558886, "equity": 1067703, "fixed_assets": 959842, "liabilities": 1079659, "long_term_liabilities": 520773, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -91695, "financing_cash_flow": -167007, "investing_cash_flow": -229198, "net_cash_flow": -263340, "operating_cash_flow": 230784, "quarter": 1 }, { "change_in_working_capital": 866, "financing_cash_flow": 120036, "investing_cash_flow": -114852, "net_cash_flow": -33524, "operating_cash_flow": 277345, "quarter": 2 }, { "change_in_working_capital": 45962, "financing_cash_flow": -15161, "investing_cash_flow": -180419, "net_cash_flow": -173233, "operating_cash_flow": 310735, "quarter": 3 }, { "change_in_working_capital": 19142, "financing_cash_flow": -81613, "investing_cash_flow": -447368, "net_cash_flow": 115031, "operating_cash_flow": 305864, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7090413809564639, "current_ratio": 1.5327945789335058, "debt_to_equity_ratio": 1.1836624639917932, "profit_margin": 0.14799547668811208, "quarter": 1, "return_on_assets": 0.10493491716624916, "return_on_equity": 0.20738093820556622 }, { "asset_turnover_ratio": 0.7174606782587469, "current_ratio": 1.0050819120630423, "debt_to_equity_ratio": 1.1248678213309025, "profit_margin": 0.15229874966933307, "quarter": 2, "return_on_assets": 0.10926836423571883, "return_on_equity": 0.20930988256742988 }, { "asset_turnover_ratio": 0.7259802900495319, "current_ratio": 1.3446543315337, "debt_to_equity_ratio": 1.0724241731020978, "profit_margin": 0.15512138991960997, "quarter": 3, "return_on_assets": 0.11261507164672498, "return_on_equity": 0.20976364843851564 }, { "asset_turnover_ratio": 0.7346014085464365, "current_ratio": 1.7047626886341758, "debt_to_equity_ratio": 1.0111978705688753, "profit_margin": 0.16708256050152098, "quarter": 4, "return_on_assets": 0.12273908428796253, "return_on_equity": 0.2198663860642894 } ], "income_statement": [ { "depreciation": 49655, "expenses": 969634, "income_tax": 73119, "marketing_expense": 171317, "net_income": 254248, "net_profit": 181129, "operational_expense": 516610, "product_revenue": 487659, "quarter": 1, "rd_expense": 189564, "revenue": 1223882, "salaries_expense": 450269, "service_revenue": 736223 }, { "depreciation": 82174, "expenses": 1008543, "income_tax": 77787, "marketing_expense": 177164, "net_income": 272958, "net_profit": 195171, "operational_expense": 638423, "product_revenue": 445113, "quarter": 2, "rd_expense": 174718, "revenue": 1281501, "salaries_expense": 483625, "service_revenue": 836388 }, { "depreciation": 102588, "expenses": 1049013, "income_tax": 84673, "marketing_expense": 175564, "net_income": 292820, "net_profit": 208147, "operational_expense": 691781, "product_revenue": 315979, "quarter": 3, "rd_expense": 176062, "revenue": 1341833, "salaries_expense": 471886, "service_revenue": 1025854 }, { "depreciation": 71112, "expenses": 1091107, "income_tax": 79147, "marketing_expense": 167465, "net_income": 313899, "net_profit": 234752, "operational_expense": 734103, "product_revenue": 531776, "quarter": 4, "rd_expense": 125438, "revenue": 1405006, "salaries_expense": 348809, "service_revenue": 873230 } ], "market_conditions": { "gdp_growth": [ 0.03766747710632896, 0.022976763824909693, 0.03511147281062919, 0.03633965310320886 ], "inflation_rate": [ 0.01420224721234603, 0.0089612461907527, 0.008957180649583268, 0.016601223521571555 ], "interest_rate": [ 0.028435121804287544, 0.022185097946257767, 0.022782848521018743, 0.02727941786433903 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 83487, "billable_hours_per_employee": 147, "client_concentration": 0.15, "client_retention_rate": 0.87, "employee_utilization_rate": 0.63, "gross_billings": 5402814, "net_revenue": 4864810, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 5405 }, { "average_project_size": 96327, "billable_hours_per_employee": 150, "client_concentration": 0.1, "client_retention_rate": 0.61, "employee_utilization_rate": 0.7, "gross_billings": 6332235, "net_revenue": 4978425, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 5532 }, { "average_project_size": 52340, "billable_hours_per_employee": 120, "client_concentration": 0.32, "client_retention_rate": 0.74, "employee_utilization_rate": 0.66, "gross_billings": 6074907, "net_revenue": 5094693, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 5661 }, { "average_project_size": 57257, "billable_hours_per_employee": 122, "client_concentration": 0.11, "client_retention_rate": 0.61, "employee_utilization_rate": 0.61, "gross_billings": 6064871, "net_revenue": 5213677, "new_client_acquisition": 3, "organic_growth": -0.05, "quarter": 4, "revenue_per_employee": 5793 } ], "balance_sheet": [ { "assets": 6887884, "current_assets": 2951273, "current_liabilities": 1574631, "equity": 4807425, "fixed_assets": 3936611, "liabilities": 2808238, "long_term_liabilities": 1233607, "quarter": 1 }, { "assets": 7080622, "current_assets": 2145420, "current_liabilities": 1253875, "equity": 5083470, "fixed_assets": 4935202, "liabilities": 2843165, "long_term_liabilities": 1589290, "quarter": 2 }, { "assets": 7278754, "current_assets": 3485680, "current_liabilities": 1304849, "equity": 5279220, "fixed_assets": 3793074, "liabilities": 2878527, "long_term_liabilities": 1573678, "quarter": 3 }, { "assets": 7482430, "current_assets": 2407165, "current_liabilities": 1265480, "equity": 5413441, "fixed_assets": 5075265, "liabilities": 2914328, "long_term_liabilities": 1648848, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 54450, "financing_cash_flow": 111966, "investing_cash_flow": -494412, "net_cash_flow": 584628, "operating_cash_flow": 1110330, "quarter": 1 }, { "change_in_working_capital": -94484, "financing_cash_flow": -27925, "investing_cash_flow": -480108, "net_cash_flow": 637773, "operating_cash_flow": 1059803, "quarter": 2 }, { "change_in_working_capital": -70774, "financing_cash_flow": -821, "investing_cash_flow": -221254, "net_cash_flow": 991787, "operating_cash_flow": 1245422, "quarter": 3 }, { "change_in_working_capital": -25463, "financing_cash_flow": 94246, "investing_cash_flow": -357105, "net_cash_flow": 1122105, "operating_cash_flow": 1210531, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7062851232686265, "current_ratio": 1.87426324008609, "debt_to_equity_ratio": 0.584145982516628, "profit_margin": 0.14960070383015986, "quarter": 1, "return_on_assets": 0.10566075154575774, "return_on_equity": 0.1513864490865692 }, { "asset_turnover_ratio": 0.7031056028693524, "current_ratio": 1.7110318014156116, "debt_to_equity_ratio": 0.5592961107275148, "profit_margin": 0.16993587329326043, "quarter": 2, "return_on_assets": 0.11948286464098776, "return_on_equity": 0.1664243125266796 }, { "asset_turnover_ratio": 0.6999402645013144, "current_ratio": 2.671328253307471, "debt_to_equity_ratio": 0.5452561173809768, "profit_margin": 0.17253110246289619, "quarter": 3, "return_on_assets": 0.12076146549258293, "return_on_equity": 0.16650054364091665 }, { "asset_turnover_ratio": 0.6967892783494132, "current_ratio": 1.902175459114328, "debt_to_equity_ratio": 0.538350376405691, "profit_margin": 0.16213873625082642, "quarter": 4, "return_on_assets": 0.11297653302469919, "return_on_equity": 0.1561555764623647 } ], "income_statement": [ { "depreciation": 382551, "expenses": 3830235, "income_tax": 306796, "marketing_expense": 508314, "net_income": 1034575, "net_profit": 727779, "operational_expense": 2229593, "product_revenue": 1420468, "quarter": 1, "rd_expense": 761978, "revenue": 4864810, "salaries_expense": 1653917, "service_revenue": 3444342 }, { "depreciation": 213790, "expenses": 3893325, "income_tax": 239087, "marketing_expense": 691717, "net_income": 1085100, "net_profit": 846013, "operational_expense": 2140721, "product_revenue": 1120359, "quarter": 2, "rd_expense": 501017, "revenue": 4978425, "salaries_expense": 1714585, "service_revenue": 3858066 }, { "depreciation": 366429, "expenses": 3957456, "income_tax": 258244, "marketing_expense": 617729, "net_income": 1137237, "net_profit": 878993, "operational_expense": 2112477, "product_revenue": 1227701, "quarter": 3, "rd_expense": 588173, "revenue": 5094693, "salaries_expense": 1810255, "service_revenue": 3866992 }, { "depreciation": 365192, "expenses": 4022642, "income_tax": 345696, "marketing_expense": 543177, "net_income": 1191035, "net_profit": 845339, "operational_expense": 2569445, "product_revenue": 1527400, "quarter": 4, "rd_expense": 453096, "revenue": 5213677, "salaries_expense": 1297219, "service_revenue": 3686277 } ], "market_conditions": { "gdp_growth": [ 0.019994140652920107, 0.020037021250650884, 0.015068425917659617, 0.01203887925504573 ], "inflation_rate": [ 0.01385098174314053, 0.01266871604294732, 0.014874674490123644, 0.013240929713424509 ], "interest_rate": [ 0.033742266801571524, 0.029889471915933663, 0.027214274848859316, 0.02638636610603208 ], "year": 1996 }, "random_event": { "description": "Murphy, Fritz and Howard Industry Recognition in 1996", "impact": 0.03, "type": "Industry Recognition" }, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 192265, "billable_hours_per_employee": 140, "client_concentration": 0.34, "client_retention_rate": 0.77, "employee_utilization_rate": 0.8, "gross_billings": 3982598, "net_revenue": 3547502, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 3942 }, { "average_project_size": 113537, "billable_hours_per_employee": 82, "client_concentration": 0.12, "client_retention_rate": 0.76, "employee_utilization_rate": 0.62, "gross_billings": 4581582, "net_revenue": 3596651, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 3996 }, { "average_project_size": 68109, "billable_hours_per_employee": 130, "client_concentration": 0.25, "client_retention_rate": 0.78, "employee_utilization_rate": 0.72, "gross_billings": 4334024, "net_revenue": 3646481, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 4052 }, { "average_project_size": 76407, "billable_hours_per_employee": 159, "client_concentration": 0.29, "client_retention_rate": 0.77, "employee_utilization_rate": 0.79, "gross_billings": 4557376, "net_revenue": 3697002, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 4108 } ], "balance_sheet": [ { "assets": 4014336, "current_assets": 1479158, "current_liabilities": 695686, "equity": 3225636, "fixed_assets": 2535178, "liabilities": 1632609, "long_term_liabilities": 936923, "quarter": 1 }, { "assets": 4071539, "current_assets": 1361348, "current_liabilities": 724160, "equity": 3361059, "fixed_assets": 2710191, "liabilities": 1648262, "long_term_liabilities": 924102, "quarter": 2 }, { "assets": 4129558, "current_assets": 1938581, "current_liabilities": 675007, "equity": 3356464, "fixed_assets": 2190977, "liabilities": 1664065, "long_term_liabilities": 989058, "quarter": 3 }, { "assets": 4188403, "current_assets": 1624332, "current_liabilities": 740678, "equity": 3429967, "fixed_assets": 2564071, "liabilities": 1680019, "long_term_liabilities": 939341, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 76940, "financing_cash_flow": 52619, "investing_cash_flow": -163607, "net_cash_flow": 961098, "operating_cash_flow": 996926, "quarter": 1 }, { "change_in_working_capital": 77150, "financing_cash_flow": 182877, "investing_cash_flow": -250690, "net_cash_flow": 386409, "operating_cash_flow": 1063375, "quarter": 2 }, { "change_in_working_capital": -18677, "financing_cash_flow": -17515, "investing_cash_flow": -462500, "net_cash_flow": 766975, "operating_cash_flow": 1019258, "quarter": 3 }, { "change_in_working_capital": -40542, "financing_cash_flow": 53644, "investing_cash_flow": -149915, "net_cash_flow": 812621, "operating_cash_flow": 1073271, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8837082894904662, "current_ratio": 2.1261862391941193, "debt_to_equity_ratio": 0.5061355342016273, "profit_margin": 0.23788823797703285, "quarter": 1, "return_on_assets": 0.21022380787258466, "return_on_equity": 0.26162561429745945 }, { "asset_turnover_ratio": 0.8833640056008305, "current_ratio": 1.8798994697304463, "debt_to_equity_ratio": 0.4903996032202946, "profit_margin": 0.26073755835637097, "quarter": 2, "return_on_assets": 0.23032617396026417, "return_on_equity": 0.279013846528728 }, { "asset_turnover_ratio": 0.883019683946805, "current_ratio": 2.8719420687489166, "debt_to_equity_ratio": 0.495779189051335, "profit_margin": 0.2443372116843609, "quarter": 3, "return_on_assets": 0.21575456743796795, "return_on_equity": 0.2654492942572898 }, { "asset_turnover_ratio": 0.8826758074616984, "current_ratio": 2.193033949975563, "debt_to_equity_ratio": 0.4898061701468265, "profit_margin": 0.2492784694192754, "quarter": 4, "return_on_assets": 0.2200320742774752, "return_on_equity": 0.26868567540154176 } ], "income_statement": [ { "depreciation": 153017, "expenses": 2349417, "income_tax": 354176, "marketing_expense": 318569, "net_income": 1198085, "net_profit": 843909, "operational_expense": 1467325, "product_revenue": 995683, "quarter": 1, "rd_expense": 453039, "revenue": 3547502, "salaries_expense": 965657, "service_revenue": 2551819 }, { "depreciation": 125593, "expenses": 2373826, "income_tax": 285043, "marketing_expense": 348560, "net_income": 1222825, "net_profit": 937782, "operational_expense": 1214963, "product_revenue": 1028395, "quarter": 2, "rd_expense": 435005, "revenue": 3596651, "salaries_expense": 1162938, "service_revenue": 2568256 }, { "depreciation": 128287, "expenses": 2398490, "income_tax": 357020, "marketing_expense": 477596, "net_income": 1247991, "net_profit": 890971, "operational_expense": 1339823, "product_revenue": 816992, "quarter": 3, "rd_expense": 441690, "revenue": 3646481, "salaries_expense": 1192763, "service_revenue": 2829489 }, { "depreciation": 151688, "expenses": 2423410, "income_tax": 352009, "marketing_expense": 431395, "net_income": 1273592, "net_profit": 921583, "operational_expense": 1675117, "product_revenue": 845308, "quarter": 4, "rd_expense": 330053, "revenue": 3697002, "salaries_expense": 974339, "service_revenue": 2851694 } ], "market_conditions": { "gdp_growth": [ 0.030183806686055137, 0.01350522768035927, 0.015903625098945422, 0.020661033863465288 ], "inflation_rate": [ 0.0186955435354602, 0.02239382449100374, 0.023618820992611225, 0.021481635694963305 ], "interest_rate": [ 0.03751603857591518, 0.037056101330509975, 0.035917557469059086, 0.036360967574256664 ], "year": 1997 }, "random_event": null, "year": 1997 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Poor", "founding_year": 1991, "industry": "Advertising", "location": "Johntown", "name": "Bond, Thompson and Beltran", "num_employees": 113, "region": "Latin America", "revenue_size": "Small", "website": "www.bond,thompsonandbeltran.com" }

[ { "advertising_kpis": [ { "average_project_size": 184361, "billable_hours_per_employee": 121, "client_concentration": 0.15, "client_retention_rate": 0.81, "employee_utilization_rate": 0.74, "gross_billings": 890773, "net_revenue": 772639, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 6838 }, { "average_project_size": 197885, "billable_hours_per_employee": 157, "client_concentration": 0.23, "client_retention_rate": 0.7, "employee_utilization_rate": 0.76, "gross_billings": 929509, "net_revenue": 777016, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 6876 }, { "average_project_size": 159863, "billable_hours_per_employee": 149, "client_concentration": 0.32, "client_retention_rate": 0.79, "employee_utilization_rate": 0.62, "gross_billings": 872076, "net_revenue": 781418, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 6915 }, { "average_project_size": 192396, "billable_hours_per_employee": 112, "client_concentration": 0.37, "client_retention_rate": 0.63, "employee_utilization_rate": 0.64, "gross_billings": 982059, "net_revenue": 785845, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 6954 } ], "balance_sheet": [ { "assets": 868456, "current_assets": 374446, "current_liabilities": 186590, "equity": 680295, "fixed_assets": 494010, "liabilities": 353118, "long_term_liabilities": 166528, "quarter": 1 }, { "assets": 899025, "current_assets": 318198, "current_liabilities": 152878, "equity": 711659, "fixed_assets": 580827, "liabilities": 360307, "long_term_liabilities": 207429, "quarter": 2 }, { "assets": 930670, "current_assets": 462249, "current_liabilities": 172562, "equity": 724273, "fixed_assets": 468421, "liabilities": 367641, "long_term_liabilities": 195079, "quarter": 3 }, { "assets": 963429, "current_assets": 439271, "current_liabilities": 158706, "equity": 748595, "fixed_assets": 524158, "liabilities": 375125, "long_term_liabilities": 216419, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 36926, "financing_cash_flow": 156834, "investing_cash_flow": -229639, "net_cash_flow": -242141, "operating_cash_flow": 207643, "quarter": 1 }, { "change_in_working_capital": -41067, "financing_cash_flow": 50778, "investing_cash_flow": -335040, "net_cash_flow": -97006, "operating_cash_flow": 203593, "quarter": 2 }, { "change_in_working_capital": -83269, "financing_cash_flow": -185836, "investing_cash_flow": -430284, "net_cash_flow": -162378, "operating_cash_flow": 213627, "quarter": 3 }, { "change_in_working_capital": 69112, "financing_cash_flow": 128367, "investing_cash_flow": -247956, "net_cash_flow": -227205, "operating_cash_flow": 197370, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8896697126855017, "current_ratio": 2.0067849295246263, "debt_to_equity_ratio": 0.5190659934293211, "profit_margin": 0.21349815373026731, "quarter": 1, "return_on_assets": 0.18994284108809198, "return_on_equity": 0.2424786305940805 }, { "asset_turnover_ratio": 0.8642874224854704, "current_ratio": 2.08138515679169, "debt_to_equity_ratio": 0.5062916368654089, "profit_margin": 0.22257070639472032, "quarter": 2, "return_on_assets": 0.1923650621506632, "return_on_equity": 0.24301104883097102 }, { "asset_turnover_ratio": 0.8396295142209376, "current_ratio": 2.6787415537603874, "debt_to_equity_ratio": 0.5076000347935102, "profit_margin": 0.20634794693749056, "quarter": 3, "return_on_assets": 0.173255826447613, "return_on_equity": 0.22262876014983302 }, { "asset_turnover_ratio": 0.815675052339093, "current_ratio": 2.767828563507366, "debt_to_equity_ratio": 0.5011054041237251, "profit_margin": 0.2039727936170619, "quarter": 4, "return_on_assets": 0.16637551910934797, "return_on_equity": 0.21412245606770017 } ], "income_statement": [ { "depreciation": 42686, "expenses": 554685, "income_tax": 52997, "marketing_expense": 86784, "net_income": 217954, "net_profit": 164957, "operational_expense": 297847, "product_revenue": 221165, "quarter": 1, "rd_expense": 82764, "revenue": 772639, "salaries_expense": 188570, "service_revenue": 551474 }, { "depreciation": 30652, "expenses": 555706, "income_tax": 48369, "marketing_expense": 86238, "net_income": 221310, "net_profit": 172941, "operational_expense": 353353, "product_revenue": 238279, "quarter": 2, "rd_expense": 105049, "revenue": 777016, "salaries_expense": 175042, "service_revenue": 538737 }, { "depreciation": 52383, "expenses": 556728, "income_tax": 63446, "marketing_expense": 82929, "net_income": 224690, "net_profit": 161244, "operational_expense": 385072, "product_revenue": 224064, "quarter": 3, "rd_expense": 57451, "revenue": 781418, "salaries_expense": 209361, "service_revenue": 557354 }, { "depreciation": 37079, "expenses": 557753, "income_tax": 67801, "marketing_expense": 83220, "net_income": 228092, "net_profit": 160291, "operational_expense": 313809, "product_revenue": 308234, "quarter": 4, "rd_expense": 76813, "revenue": 785845, "salaries_expense": 178265, "service_revenue": 477611 } ], "market_conditions": { "gdp_growth": [ -0.0020627221181346777, 0.0043690890026359275, 0.008518457957409402, 0.013885989280743234 ], "inflation_rate": [ 0.029914630520806576, 0.029290914192660715, 0.034774186171836786, 0.027229687899888107 ], "interest_rate": [ 0.053675600213316944, 0.0462505482383928, 0.05449738156441639, 0.05312514955584981 ], "year": 1991 }, "random_event": null, "year": 1991 }, { "advertising_kpis": [ { "average_project_size": 162404, "billable_hours_per_employee": 86, "client_concentration": 0.11, "client_retention_rate": 0.66, "employee_utilization_rate": 0.67, "gross_billings": 5346394, "net_revenue": 4492165, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 39754 }, { "average_project_size": 173142, "billable_hours_per_employee": 114, "client_concentration": 0.29, "client_retention_rate": 0.87, "employee_utilization_rate": 0.71, "gross_billings": 5709781, "net_revenue": 4533223, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 40117 }, { "average_project_size": 77393, "billable_hours_per_employee": 104, "client_concentration": 0.19, "client_retention_rate": 0.76, "employee_utilization_rate": 0.78, "gross_billings": 5581690, "net_revenue": 4574658, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 40484 }, { "average_project_size": 158582, "billable_hours_per_employee": 146, "client_concentration": 0.34, "client_retention_rate": 0.71, "employee_utilization_rate": 0.67, "gross_billings": 5663878, "net_revenue": 4616471, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 40854 } ], "balance_sheet": [ { "assets": 6055193, "current_assets": 2362915, "current_liabilities": 1325397, "equity": 3860925, "fixed_assets": 3692278, "liabilities": 3228111, "long_term_liabilities": 1902714, "quarter": 1 }, { "assets": 6162139, "current_assets": 2922332, "current_liabilities": 1516003, "equity": 3901308, "fixed_assets": 3239807, "liabilities": 3296381, "long_term_liabilities": 1780378, "quarter": 2 }, { "assets": 6270975, "current_assets": 2724042, "current_liabilities": 1666312, "equity": 4065687, "fixed_assets": 3546933, "liabilities": 3366095, "long_term_liabilities": 1699783, "quarter": 3 }, { "assets": 6381733, "current_assets": 3076992, "current_liabilities": 1526122, "equity": 4045711, "fixed_assets": 3304741, "liabilities": 3437283, "long_term_liabilities": 1911161, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 42895, "financing_cash_flow": 183708, "investing_cash_flow": -325310, "net_cash_flow": 1175377, "operating_cash_flow": 1283560, "quarter": 1 }, { "change_in_working_capital": -8001, "financing_cash_flow": -62872, "investing_cash_flow": -391885, "net_cash_flow": 1271039, "operating_cash_flow": 1338061, "quarter": 2 }, { "change_in_working_capital": -48902, "financing_cash_flow": -22467, "investing_cash_flow": -296242, "net_cash_flow": 1045728, "operating_cash_flow": 1381047, "quarter": 3 }, { "change_in_working_capital": 16668, "financing_cash_flow": -159684, "investing_cash_flow": -230977, "net_cash_flow": 794189, "operating_cash_flow": 1329550, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7418698297477884, "current_ratio": 1.7827979088529702, "debt_to_equity_ratio": 0.8360978262981021, "profit_margin": 0.23014359445835136, "quarter": 1, "return_on_assets": 0.17073658923836119, "return_on_equity": 0.267770806218717 }, { "asset_turnover_ratio": 0.7356573748174132, "current_ratio": 1.927655815984533, "debt_to_equity_ratio": 0.8449425167149069, "profit_margin": 0.22843570678080474, "quarter": 2, "return_on_assets": 0.16805041236492718, "return_on_equity": 0.26543661766771554 }, { "asset_turnover_ratio": 0.7294970877734324, "current_ratio": 1.6347730797113627, "debt_to_equity_ratio": 0.8279277278354187, "profit_margin": 0.25374727465965763, "quarter": 3, "return_on_assets": 0.1851078978946655, "return_on_equity": 0.2855131248421239 }, { "asset_turnover_ratio": 0.7233883022056862, "current_ratio": 2.016216265803127, "debt_to_equity_ratio": 0.8496116010263709, "profit_margin": 0.23855039921186552, "quarter": 4, "return_on_assets": 0.17256456827636005, "return_on_equity": 0.27220456429043005 } ], "income_statement": [ { "depreciation": 249717, "expenses": 3026715, "income_tax": 431607, "marketing_expense": 469881, "net_income": 1465450, "net_profit": 1033843, "operational_expense": 1987152, "product_revenue": 1490652, "quarter": 1, "rd_expense": 502554, "revenue": 4492165, "salaries_expense": 1432743, "service_revenue": 3001513 }, { "depreciation": 302511, "expenses": 3070945, "income_tax": 426728, "marketing_expense": 346831, "net_income": 1462278, "net_profit": 1035550, "operational_expense": 1795936, "product_revenue": 1632608, "quarter": 2, "rd_expense": 384015, "revenue": 4533223, "salaries_expense": 1192345, "service_revenue": 2900615 }, { "depreciation": 220240, "expenses": 3115821, "income_tax": 298030, "marketing_expense": 338089, "net_income": 1458837, "net_profit": 1160807, "operational_expense": 1976417, "product_revenue": 1766261, "quarter": 3, "rd_expense": 615591, "revenue": 4574658, "salaries_expense": 1100964, "service_revenue": 2808397 }, { "depreciation": 228289, "expenses": 3161354, "income_tax": 353856, "marketing_expense": 464848, "net_income": 1455117, "net_profit": 1101261, "operational_expense": 2053573, "product_revenue": 1355206, "quarter": 4, "rd_expense": 503325, "revenue": 4616471, "salaries_expense": 1084520, "service_revenue": 3261265 } ], "market_conditions": { "gdp_growth": [ 0.012463439070907032, -0.003642905708544319, 0.006737235978683977, 0.012781716919792156 ], "inflation_rate": [ 0.03625249847492748, 0.03321450098693471, 0.03679472383012653, 0.03445355390127626 ], "interest_rate": [ 0.050326603265875305, 0.05140393280843296, 0.04854510912365051, 0.04913215248510538 ], "year": 1992 }, "random_event": null, "year": 1992 }, { "advertising_kpis": [ { "average_project_size": 93942, "billable_hours_per_employee": 88, "client_concentration": 0.24, "client_retention_rate": 0.69, "employee_utilization_rate": 0.66, "gross_billings": 3895422, "net_revenue": 3063148, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 27108 }, { "average_project_size": 89018, "billable_hours_per_employee": 106, "client_concentration": 0.28, "client_retention_rate": 0.83, "employee_utilization_rate": 0.74, "gross_billings": 3691637, "net_revenue": 3010424, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 26641 }, { "average_project_size": 192578, "billable_hours_per_employee": 124, "client_concentration": 0.27, "client_retention_rate": 0.75, "employee_utilization_rate": 0.66, "gross_billings": 3717471, "net_revenue": 2958607, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 26182 }, { "average_project_size": 182683, "billable_hours_per_employee": 160, "client_concentration": 0.19, "client_retention_rate": 0.68, "employee_utilization_rate": 0.71, "gross_billings": 3299179, "net_revenue": 2907682, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 25732 } ], "balance_sheet": [ { "assets": 4426482, "current_assets": 1998820, "current_liabilities": 1057265, "equity": 2463413, "fixed_assets": 2427662, "liabilities": 2590396, "long_term_liabilities": 1533131, "quarter": 1 }, { "assets": 4546158, "current_assets": 1764738, "current_liabilities": 1442797, "equity": 2486807, "fixed_assets": 2781420, "liabilities": 2657036, "long_term_liabilities": 1214239, "quarter": 2 }, { "assets": 4669070, "current_assets": 2146273, "current_liabilities": 1623064, "equity": 2598843, "fixed_assets": 2522797, "liabilities": 2725391, "long_term_liabilities": 1102327, "quarter": 3 }, { "assets": 4795305, "current_assets": 2045246, "current_liabilities": 1272501, "equity": 2602424, "fixed_assets": 2750059, "liabilities": 2795503, "long_term_liabilities": 1523002, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 3052, "financing_cash_flow": 158149, "investing_cash_flow": -380108, "net_cash_flow": 419827, "operating_cash_flow": 830603, "quarter": 1 }, { "change_in_working_capital": -39994, "financing_cash_flow": 122372, "investing_cash_flow": -247851, "net_cash_flow": 748411, "operating_cash_flow": 761835, "quarter": 2 }, { "change_in_working_capital": -13097, "financing_cash_flow": 94834, "investing_cash_flow": -489054, "net_cash_flow": 408062, "operating_cash_flow": 776232, "quarter": 3 }, { "change_in_working_capital": 98713, "financing_cash_flow": 86010, "investing_cash_flow": -382172, "net_cash_flow": 568815, "operating_cash_flow": 808345, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6920050731032003, "current_ratio": 1.8905572396702814, "debt_to_equity_ratio": 1.0515475886503807, "profit_margin": 0.20479813577404682, "quarter": 1, "return_on_assets": 0.1417213489177184, "return_on_equity": 0.2546576639808266 }, { "asset_turnover_ratio": 0.6621907993518923, "current_ratio": 1.2231367267883146, "debt_to_equity_ratio": 1.068452839323679, "profit_margin": 0.19853847830073107, "quarter": 2, "return_on_assets": 0.13147035364806942, "return_on_equity": 0.24034233456798215 }, { "asset_turnover_ratio": 0.6336608789330638, "current_ratio": 1.3223588225726157, "debt_to_equity_ratio": 1.0486939765118555, "profit_margin": 0.221443402249775, "quarter": 3, "return_on_assets": 0.14032002090352041, "return_on_equity": 0.25209833760638867 }, { "asset_turnover_ratio": 0.606360179383793, "current_ratio": 1.6072647487113958, "debt_to_equity_ratio": 1.0741919840886804, "profit_margin": 0.20725168708270025, "quarter": 4, "return_on_assets": 0.12566917015705986, "return_on_equity": 0.23156180545522176 } ], "income_statement": [ { "depreciation": 203276, "expenses": 2215066, "income_tax": 220755, "marketing_expense": 408282, "net_income": 848082, "net_profit": 627327, "operational_expense": 1232763, "product_revenue": 1002253, "quarter": 1, "rd_expense": 343080, "revenue": 3063148, "salaries_expense": 861457, "service_revenue": 2060895 }, { "depreciation": 164150, "expenses": 2164405, "income_tax": 248334, "marketing_expense": 431316, "net_income": 846019, "net_profit": 597685, "operational_expense": 1102525, "product_revenue": 933766, "quarter": 2, "rd_expense": 314268, "revenue": 3010424, "salaries_expense": 1022902, "service_revenue": 2076658 }, { "depreciation": 121068, "expenses": 2114903, "income_tax": 188540, "marketing_expense": 305698, "net_income": 843704, "net_profit": 655164, "operational_expense": 1274149, "product_revenue": 813839, "quarter": 3, "rd_expense": 361099, "revenue": 2958607, "salaries_expense": 927144, "service_revenue": 2144768 }, { "depreciation": 205723, "expenses": 2066533, "income_tax": 238527, "marketing_expense": 400046, "net_income": 841149, "net_profit": 602622, "operational_expense": 1228881, "product_revenue": 589243, "quarter": 4, "rd_expense": 302914, "revenue": 2907682, "salaries_expense": 808816, "service_revenue": 2318439 } ], "market_conditions": { "gdp_growth": [ 0.0009442232548368323, 0.012304166781058282, 0.002799879673818528, 0.01311401236465672 ], "inflation_rate": [ 0.02848483121381933, 0.02968464191470122, 0.028049148807256147, 0.02642487120725593 ], "interest_rate": [ 0.04241009577134528, 0.043591960457393567, 0.04660624212340575, 0.04081423281299675 ], "year": 1993 }, "random_event": { "description": "Bond, Thompson and Beltran Partnership with Major Brand in 1993", "impact": 0.07, "type": "Partnership with Major Brand" }, "year": 1993 }, { "advertising_kpis": [ { "average_project_size": 133943, "billable_hours_per_employee": 100, "client_concentration": 0.22, "client_retention_rate": 0.83, "employee_utilization_rate": 0.76, "gross_billings": 2166998, "net_revenue": 1819259, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 16100 }, { "average_project_size": 183171, "billable_hours_per_employee": 129, "client_concentration": 0.39, "client_retention_rate": 0.8, "employee_utilization_rate": 0.73, "gross_billings": 2345496, "net_revenue": 1810790, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 16025 }, { "average_project_size": 116294, "billable_hours_per_employee": 96, "client_concentration": 0.12, "client_retention_rate": 0.68, "employee_utilization_rate": 0.64, "gross_billings": 2085844, "net_revenue": 1802361, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 15950 }, { "average_project_size": 193550, "billable_hours_per_employee": 151, "client_concentration": 0.3, "client_retention_rate": 0.84, "employee_utilization_rate": 0.68, "gross_billings": 2056676, "net_revenue": 1793971, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 15876 } ], "balance_sheet": [ { "assets": 2625036, "current_assets": 992322, "current_liabilities": 630729, "equity": 1878999, "fixed_assets": 1632714, "liabilities": 1125093, "long_term_liabilities": 494364, "quarter": 1 }, { "assets": 2673547, "current_assets": 1118265, "current_liabilities": 658840, "equity": 1913122, "fixed_assets": 1555282, "liabilities": 1146172, "long_term_liabilities": 487332, "quarter": 2 }, { "assets": 2722955, "current_assets": 1117712, "current_liabilities": 515371, "equity": 1934775, "fixed_assets": 1605243, "liabilities": 1167646, "long_term_liabilities": 652275, "quarter": 3 }, { "assets": 2773275, "current_assets": 970506, "current_liabilities": 683729, "equity": 1954364, "fixed_assets": 1802769, "liabilities": 1189523, "long_term_liabilities": 505794, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 49487, "financing_cash_flow": 185988, "investing_cash_flow": -295061, "net_cash_flow": 168258, "operating_cash_flow": 492755, "quarter": 1 }, { "change_in_working_capital": -32767, "financing_cash_flow": -33525, "investing_cash_flow": -386254, "net_cash_flow": 161721, "operating_cash_flow": 472728, "quarter": 2 }, { "change_in_working_capital": 24090, "financing_cash_flow": -119164, "investing_cash_flow": -113073, "net_cash_flow": 19360, "operating_cash_flow": 480657, "quarter": 3 }, { "change_in_working_capital": 58502, "financing_cash_flow": -80402, "investing_cash_flow": -319279, "net_cash_flow": 168811, "operating_cash_flow": 489850, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6930415430493144, "current_ratio": 1.5732937600776244, "debt_to_equity_ratio": 0.5987725379311005, "profit_margin": 0.20835735868284835, "quarter": 1, "return_on_assets": 0.1444003053672407, "return_on_equity": 0.20173294397708566 }, { "asset_turnover_ratio": 0.677298734602384, "current_ratio": 1.697324084755024, "debt_to_equity_ratio": 0.5991107728623685, "profit_margin": 0.21302691090628953, "quarter": 2, "return_on_assets": 0.1442828571930847, "return_on_equity": 0.20163220118737854 }, { "asset_turnover_ratio": 0.6619136195787297, "current_ratio": 2.1687522192750466, "debt_to_equity_ratio": 0.6035048002997765, "profit_margin": 0.21053828838950686, "quarter": 3, "return_on_assets": 0.13935816052780894, "return_on_equity": 0.1961292656768875 }, { "asset_turnover_ratio": 0.6468781494803075, "current_ratio": 1.4194307978745966, "debt_to_equity_ratio": 0.6086496681273295, "profit_margin": 0.20658750893966513, "quarter": 4, "return_on_assets": 0.13363694548863708, "return_on_equity": 0.1896330468633274 } ], "income_statement": [ { "depreciation": 113699, "expenses": 1289467, "income_tax": 150736, "marketing_expense": 159335, "net_income": 529792, "net_profit": 379056, "operational_expense": 788546, "product_revenue": 676222, "quarter": 1, "rd_expense": 248041, "revenue": 1819259, "salaries_expense": 461951, "service_revenue": 1143037 }, { "depreciation": 86981, "expenses": 1298207, "income_tax": 126836, "marketing_expense": 251275, "net_income": 512583, "net_profit": 385747, "operational_expense": 832937, "product_revenue": 363953, "quarter": 2, "rd_expense": 144920, "revenue": 1810790, "salaries_expense": 523037, "service_revenue": 1446837 }, { "depreciation": 101191, "expenses": 1307006, "income_tax": 115889, "marketing_expense": 165283, "net_income": 495355, "net_profit": 379466, "operational_expense": 856390, "product_revenue": 375677, "quarter": 3, "rd_expense": 201301, "revenue": 1802361, "salaries_expense": 471462, "service_revenue": 1426684 }, { "depreciation": 119238, "expenses": 1315865, "income_tax": 107494, "marketing_expense": 236605, "net_income": 478106, "net_profit": 370612, "operational_expense": 680681, "product_revenue": 663588, "quarter": 4, "rd_expense": 252129, "revenue": 1793971, "salaries_expense": 461070, "service_revenue": 1130383 } ], "market_conditions": { "gdp_growth": [ 0.0012446089284712802, -0.01109663077424154, 0.0006727022064305088, -0.009179323592229666 ], "inflation_rate": [ 0.03760919247351103, 0.03503498695568153, 0.04363915381856964, 0.03709126245274993 ], "interest_rate": [ 0.05922326388441453, 0.058188345396866584, 0.0536705822083433, 0.05263817886451782 ], "year": 1994 }, "random_event": null, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 145123, "billable_hours_per_employee": 150, "client_concentration": 0.24, "client_retention_rate": 0.86, "employee_utilization_rate": 0.69, "gross_billings": 5282213, "net_revenue": 4133974, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 36584 }, { "average_project_size": 124672, "billable_hours_per_employee": 134, "client_concentration": 0.26, "client_retention_rate": 0.75, "employee_utilization_rate": 0.74, "gross_billings": 5246752, "net_revenue": 4202221, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 37188 }, { "average_project_size": 64840, "billable_hours_per_employee": 121, "client_concentration": 0.25, "client_retention_rate": 0.64, "employee_utilization_rate": 0.77, "gross_billings": 5456060, "net_revenue": 4271595, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 37802 }, { "average_project_size": 195786, "billable_hours_per_employee": 159, "client_concentration": 0.34, "client_retention_rate": 0.83, "employee_utilization_rate": 0.71, "gross_billings": 4910281, "net_revenue": 4342115, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 38426 } ], "balance_sheet": [ { "assets": 4974197, "current_assets": 1615303, "current_liabilities": 1056378, "equity": 3035109, "fixed_assets": 3358894, "liabilities": 2536028, "long_term_liabilities": 1479650, "quarter": 1 }, { "assets": 5082289, "current_assets": 2147176, "current_liabilities": 1315622, "equity": 3203632, "fixed_assets": 2935113, "liabilities": 2572207, "long_term_liabilities": 1256585, "quarter": 2 }, { "assets": 5192730, "current_assets": 2397773, "current_liabilities": 1472129, "equity": 3285200, "fixed_assets": 2794957, "liabilities": 2608901, "long_term_liabilities": 1136772, "quarter": 3 }, { "assets": 5305571, "current_assets": 2555535, "current_liabilities": 1185295, "equity": 3373558, "fixed_assets": 2750036, "liabilities": 2646119, "long_term_liabilities": 1460824, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 43287, "financing_cash_flow": -80976, "investing_cash_flow": -195605, "net_cash_flow": 446769, "operating_cash_flow": 804735, "quarter": 1 }, { "change_in_working_capital": -90177, "financing_cash_flow": 166097, "investing_cash_flow": -346658, "net_cash_flow": 531945, "operating_cash_flow": 1009388, "quarter": 2 }, { "change_in_working_capital": 41440, "financing_cash_flow": 35141, "investing_cash_flow": -381760, "net_cash_flow": 348955, "operating_cash_flow": 973492, "quarter": 3 }, { "change_in_working_capital": -95475, "financing_cash_flow": -64784, "investing_cash_flow": -285185, "net_cash_flow": 464032, "operating_cash_flow": 985251, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.831083690493159, "current_ratio": 1.5290956456874338, "debt_to_equity_ratio": 0.8355640604670211, "profit_margin": 0.14439858596111152, "quarter": 1, "return_on_assets": 0.12000730972255422, "return_on_equity": 0.1966782741575344 }, { "asset_turnover_ratio": 0.8268362936464259, "current_ratio": 1.6320614887862928, "debt_to_equity_ratio": 0.8029033921499098, "profit_margin": 0.1650436757133906, "quarter": 2, "return_on_assets": 0.13646410111664253, "return_on_equity": 0.2164886603704795 }, { "asset_turnover_ratio": 0.8226106498893646, "current_ratio": 1.6287791355241286, "debt_to_equity_ratio": 0.7941376476318033, "profit_margin": 0.16419417102979098, "quarter": 3, "return_on_assets": 0.13506787373886184, "return_on_equity": 0.21349415560696458 }, { "asset_turnover_ratio": 0.8184067275699449, "current_ratio": 2.156032886327876, "debt_to_equity_ratio": 0.7843703887705502, "profit_margin": 0.16446040696757225, "quarter": 4, "return_on_assets": 0.13459550348115218, "return_on_equity": 0.211677404093838 } ], "income_statement": [ { "depreciation": 207795, "expenses": 3282809, "income_tax": 254225, "marketing_expense": 570659, "net_income": 851165, "net_profit": 596940, "operational_expense": 1692027, "product_revenue": 1114502, "quarter": 1, "rd_expense": 495265, "revenue": 4133974, "salaries_expense": 1289302, "service_revenue": 3019472 }, { "depreciation": 315838, "expenses": 3309789, "income_tax": 198882, "marketing_expense": 546807, "net_income": 892432, "net_profit": 693550, "operational_expense": 2181156, "product_revenue": 871216, "quarter": 2, "rd_expense": 390151, "revenue": 4202221, "salaries_expense": 1091560, "service_revenue": 3331005 }, { "depreciation": 272121, "expenses": 3336990, "income_tax": 233234, "marketing_expense": 439076, "net_income": 934605, "net_profit": 701371, "operational_expense": 1709976, "product_revenue": 893650, "quarter": 3, "rd_expense": 581200, "revenue": 4271595, "salaries_expense": 1413622, "service_revenue": 3377945 }, { "depreciation": 271145, "expenses": 3364416, "income_tax": 263593, "marketing_expense": 369247, "net_income": 977699, "net_profit": 714106, "operational_expense": 2250576, "product_revenue": 1072413, "quarter": 4, "rd_expense": 575417, "revenue": 4342115, "salaries_expense": 1101802, "service_revenue": 3269702 } ], "market_conditions": { "gdp_growth": [ -0.010435151120095762, -0.013653586635217544, -0.014476305651534543, -0.02661823970817484 ], "inflation_rate": [ 0.03430885827962189, 0.032822525521677255, 0.030588546657240735, 0.034212078940080985 ], "interest_rate": [ 0.043975567390845835, 0.052435729820416624, 0.04795673263208012, 0.04804020561479416 ], "year": 1995 }, "random_event": { "description": "Bond, Thompson and Beltran Expansion to New Market in 1995", "impact": -0.02, "type": "Expansion to New Market" }, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 177695, "billable_hours_per_employee": 144, "client_concentration": 0.4, "client_retention_rate": 0.7, "employee_utilization_rate": 0.73, "gross_billings": 4534393, "net_revenue": 3653463, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 32332 }, { "average_project_size": 148248, "billable_hours_per_employee": 150, "client_concentration": 0.12, "client_retention_rate": 0.83, "employee_utilization_rate": 0.71, "gross_billings": 4408237, "net_revenue": 3628602, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 32112 }, { "average_project_size": 150993, "billable_hours_per_employee": 140, "client_concentration": 0.28, "client_retention_rate": 0.8, "employee_utilization_rate": 0.74, "gross_billings": 4307071, "net_revenue": 3603911, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 31893 }, { "average_project_size": 101684, "billable_hours_per_employee": 158, "client_concentration": 0.17, "client_retention_rate": 0.85, "employee_utilization_rate": 0.7, "gross_billings": 4106167, "net_revenue": 3579388, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 31676 } ], "balance_sheet": [ { "assets": 4292286, "current_assets": 1805279, "current_liabilities": 1027119, "equity": 2948963, "fixed_assets": 2487007, "liabilities": 2012311, "long_term_liabilities": 985192, "quarter": 1 }, { "assets": 4422904, "current_assets": 1414653, "current_liabilities": 822660, "equity": 3023716, "fixed_assets": 3008251, "liabilities": 2034692, "long_term_liabilities": 1212032, "quarter": 2 }, { "assets": 4557497, "current_assets": 1978479, "current_liabilities": 1112148, "equity": 3197355, "fixed_assets": 2579018, "liabilities": 2057322, "long_term_liabilities": 945174, "quarter": 3 }, { "assets": 4696186, "current_assets": 1585842, "current_liabilities": 853210, "equity": 3224929, "fixed_assets": 3110344, "liabilities": 2080203, "long_term_liabilities": 1226993, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -51269, "financing_cash_flow": 4404, "investing_cash_flow": -221484, "net_cash_flow": 583195, "operating_cash_flow": 827466, "quarter": 1 }, { "change_in_working_capital": -9081, "financing_cash_flow": -169413, "investing_cash_flow": -398888, "net_cash_flow": 882123, "operating_cash_flow": 815573, "quarter": 2 }, { "change_in_working_capital": 75909, "financing_cash_flow": -145578, "investing_cash_flow": -425468, "net_cash_flow": 554647, "operating_cash_flow": 864278, "quarter": 3 }, { "change_in_working_capital": 47190, "financing_cash_flow": -60396, "investing_cash_flow": -488480, "net_cash_flow": 534314, "operating_cash_flow": 752131, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8511695166631488, "current_ratio": 1.7576142589125505, "debt_to_equity_ratio": 0.6823791956697999, "profit_margin": 0.1831106541930218, "quarter": 1, "return_on_assets": 0.15585820702534733, "return_on_equity": 0.22685533863937934 }, { "asset_turnover_ratio": 0.8204116571374825, "current_ratio": 1.71960834366567, "debt_to_equity_ratio": 0.672911080273412, "profit_margin": 0.17513742207053845, "quarter": 2, "return_on_assets": 0.14368478266767717, "return_on_equity": 0.21017317763969898 }, { "asset_turnover_ratio": 0.790765413559241, "current_ratio": 1.778970964296119, "debt_to_equity_ratio": 0.6434449724850697, "profit_margin": 0.1934509481504954, "quarter": 3, "return_on_assets": 0.15297431901765376, "return_on_equity": 0.21804898111094953 }, { "asset_turnover_ratio": 0.7621904243145395, "current_ratio": 1.8586772306934987, "debt_to_equity_ratio": 0.6450383868916184, "profit_margin": 0.1701257309908845, "quarter": 4, "return_on_assets": 0.12966820309076343, "return_on_equity": 0.18882462218548068 } ], "income_statement": [ { "depreciation": 158478, "expenses": 2750859, "income_tax": 233616, "marketing_expense": 441695, "net_income": 902604, "net_profit": 668988, "operational_expense": 1668619, "product_revenue": 1338958, "quarter": 1, "rd_expense": 337242, "revenue": 3653463, "salaries_expense": 949884, "service_revenue": 2314505 }, { "depreciation": 180069, "expenses": 2740660, "income_tax": 252438, "marketing_expense": 317196, "net_income": 887942, "net_profit": 635504, "operational_expense": 1749451, "product_revenue": 878350, "quarter": 2, "rd_expense": 292800, "revenue": 3628602, "salaries_expense": 1211891, "service_revenue": 2750252 }, { "depreciation": 167098, "expenses": 2730500, "income_tax": 176231, "marketing_expense": 289925, "net_income": 873411, "net_profit": 697180, "operational_expense": 1376070, "product_revenue": 1206016, "quarter": 3, "rd_expense": 481039, "revenue": 3603911, "salaries_expense": 1157385, "service_revenue": 2397895 }, { "depreciation": 143185, "expenses": 2720377, "income_tax": 250065, "marketing_expense": 459654, "net_income": 859011, "net_profit": 608946, "operational_expense": 1861591, "product_revenue": 872972, "quarter": 4, "rd_expense": 403000, "revenue": 3579388, "salaries_expense": 943953, "service_revenue": 2706416 } ], "market_conditions": { "gdp_growth": [ -0.010619861374091565, -0.012058918719714835, -0.004971473633192289, -0.0019394660926572178 ], "inflation_rate": [ 0.03858393847050762, 0.03830437413527424, 0.0399964840087893, 0.04132578733178614 ], "interest_rate": [ 0.05551518106988736, 0.05741426589096015, 0.055151669443348615, 0.059706930118025844 ], "year": 1996 }, "random_event": null, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 121350, "billable_hours_per_employee": 142, "client_concentration": 0.11, "client_retention_rate": 0.86, "employee_utilization_rate": 0.73, "gross_billings": 1278869, "net_revenue": 1037061, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 9178 }, { "average_project_size": 99111, "billable_hours_per_employee": 135, "client_concentration": 0.34, "client_retention_rate": 0.71, "employee_utilization_rate": 0.73, "gross_billings": 1230927, "net_revenue": 1035194, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 9161 }, { "average_project_size": 185678, "billable_hours_per_employee": 137, "client_concentration": 0.15, "client_retention_rate": 0.68, "employee_utilization_rate": 0.68, "gross_billings": 1243814, "net_revenue": 1033331, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 9145 }, { "average_project_size": 98739, "billable_hours_per_employee": 114, "client_concentration": 0.24, "client_retention_rate": 0.74, "employee_utilization_rate": 0.8, "gross_billings": 1188027, "net_revenue": 1031472, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 9128 } ], "balance_sheet": [ { "assets": 1280144, "current_assets": 507354, "current_liabilities": 263462, "equity": 929545, "fixed_assets": 772790, "liabilities": 649069, "long_term_liabilities": 385607, "quarter": 1 }, { "assets": 1310573, "current_assets": 423552, "current_liabilities": 350178, "equity": 930720, "fixed_assets": 887021, "liabilities": 662376, "long_term_liabilities": 312198, "quarter": 2 }, { "assets": 1341724, "current_assets": 606632, "current_liabilities": 314440, "equity": 962649, "fixed_assets": 735092, "liabilities": 675956, "long_term_liabilities": 361516, "quarter": 3 }, { "assets": 1373616, "current_assets": 527404, "current_liabilities": 297284, "equity": 971628, "fixed_assets": 846212, "liabilities": 689814, "long_term_liabilities": 392530, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 22009, "financing_cash_flow": -198407, "investing_cash_flow": -140859, "net_cash_flow": 351499, "operating_cash_flow": 344182, "quarter": 1 }, { "change_in_working_capital": 11491, "financing_cash_flow": 26198, "investing_cash_flow": -378671, "net_cash_flow": -71482, "operating_cash_flow": 318281, "quarter": 2 }, { "change_in_working_capital": 44333, "financing_cash_flow": -57288, "investing_cash_flow": -198331, "net_cash_flow": 287801, "operating_cash_flow": 345703, "quarter": 3 }, { "change_in_working_capital": -7245, "financing_cash_flow": -40418, "investing_cash_flow": -366341, "net_cash_flow": 108914, "operating_cash_flow": 346155, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8101127685635366, "current_ratio": 1.925719838155028, "debt_to_equity_ratio": 0.6982652803253204, "profit_margin": 0.2878037068214888, "quarter": 1, "return_on_assets": 0.2331534577360047, "return_on_equity": 0.32109257755138265 }, { "asset_turnover_ratio": 0.7898789308188098, "current_ratio": 1.2095334372804687, "debt_to_equity_ratio": 0.7116812790097988, "profit_margin": 0.2729179264949372, "quarter": 2, "return_on_assets": 0.2155721199811075, "return_on_equity": 0.30355316314251335 }, { "asset_turnover_ratio": 0.770151685443504, "current_ratio": 1.9292456430479583, "debt_to_equity_ratio": 0.7021832464376944, "profit_margin": 0.2873048423012568, "quarter": 3, "return_on_assets": 0.22126830853439305, "return_on_equity": 0.308400050277931 }, { "asset_turnover_ratio": 0.7509172869273508, "current_ratio": 1.7740746222467405, "debt_to_equity_ratio": 0.7099568970840692, "profit_margin": 0.2790439294522779, "quarter": 4, "return_on_assets": 0.20953891043785164, "return_on_equity": 0.2962306561770554 } ], "income_statement": [ { "depreciation": 45712, "expenses": 638951, "income_tax": 99640, "marketing_expense": 95287, "net_income": 398110, "net_profit": 298470, "operational_expense": 339176, "product_revenue": 210876, "quarter": 1, "rd_expense": 119926, "revenue": 1037061, "salaries_expense": 268427, "service_revenue": 826185 }, { "depreciation": 35758, "expenses": 637455, "income_tax": 115216, "marketing_expense": 100713, "net_income": 397739, "net_profit": 282523, "operational_expense": 325754, "product_revenue": 370309, "quarter": 2, "rd_expense": 79445, "revenue": 1035194, "salaries_expense": 313860, "service_revenue": 664885 }, { "depreciation": 48822, "expenses": 635964, "income_tax": 100486, "marketing_expense": 86666, "net_income": 397367, "net_profit": 296881, "operational_expense": 423585, "product_revenue": 288549, "quarter": 3, "rd_expense": 106723, "revenue": 1033331, "salaries_expense": 272792, "service_revenue": 744782 }, { "depreciation": 58329, "expenses": 634476, "income_tax": 109170, "marketing_expense": 76166, "net_income": 396996, "net_profit": 287826, "operational_expense": 402346, "product_revenue": 243661, "quarter": 4, "rd_expense": 113493, "revenue": 1031472, "salaries_expense": 266602, "service_revenue": 787811 } ], "market_conditions": { "gdp_growth": [ -0.0060169453642226235, -0.0040335592954972395, -0.003796786753588654, 0.005442344102117306 ], "inflation_rate": [ 0.02229839645711059, 0.01784182489000111, 0.018778309438005673, 0.024766465266716758 ], "interest_rate": [ 0.05978337250121148, 0.05530947794340943, 0.057866555881177624, 0.05265928498999288 ], "year": 1997 }, "random_event": { "description": "Bond, Thompson and Beltran Industry Recognition in 1997", "impact": 0.07, "type": "Industry Recognition" }, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 55171, "billable_hours_per_employee": 103, "client_concentration": 0.22, "client_retention_rate": 0.82, "employee_utilization_rate": 0.73, "gross_billings": 2156361, "net_revenue": 1785905, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 15804 }, { "average_project_size": 89207, "billable_hours_per_employee": 109, "client_concentration": 0.19, "client_retention_rate": 0.66, "employee_utilization_rate": 0.78, "gross_billings": 2022915, "net_revenue": 1762794, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 15600 }, { "average_project_size": 89346, "billable_hours_per_employee": 124, "client_concentration": 0.17, "client_retention_rate": 0.62, "employee_utilization_rate": 0.62, "gross_billings": 2214627, "net_revenue": 1739982, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 15398 }, { "average_project_size": 167315, "billable_hours_per_employee": 106, "client_concentration": 0.27, "client_retention_rate": 0.62, "employee_utilization_rate": 0.64, "gross_billings": 1934446, "net_revenue": 1717466, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 15199 } ], "balance_sheet": [ { "assets": 1994699, "current_assets": 901678, "current_liabilities": 508831, "equity": 1577370, "fixed_assets": 1093021, "liabilities": 885946, "long_term_liabilities": 377115, "quarter": 1 }, { "assets": 2044164, "current_assets": 810593, "current_liabilities": 529233, "equity": 1620084, "fixed_assets": 1233571, "liabilities": 906912, "long_term_liabilities": 377679, "quarter": 2 }, { "assets": 2094855, "current_assets": 943430, "current_liabilities": 390317, "equity": 1601609, "fixed_assets": 1151425, "liabilities": 928374, "long_term_liabilities": 538057, "quarter": 3 }, { "assets": 2146804, "current_assets": 698029, "current_liabilities": 555528, "equity": 1641248, "fixed_assets": 1448775, "liabilities": 950344, "long_term_liabilities": 394816, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -83324, "financing_cash_flow": -60257, "investing_cash_flow": -414348, "net_cash_flow": 19554, "operating_cash_flow": 557978, "quarter": 1 }, { "change_in_working_capital": 1905, "financing_cash_flow": 184016, "investing_cash_flow": -129741, "net_cash_flow": 498282, "operating_cash_flow": 541938, "quarter": 2 }, { "change_in_working_capital": 10351, "financing_cash_flow": 111167, "investing_cash_flow": -415242, "net_cash_flow": 295871, "operating_cash_flow": 505579, "quarter": 3 }, { "change_in_working_capital": 90977, "financing_cash_flow": -66547, "investing_cash_flow": -182452, "net_cash_flow": -3480, "operating_cash_flow": 539271, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8953255603978345, "current_ratio": 1.772057913138154, "debt_to_equity_ratio": 0.5616602319050065, "profit_margin": 0.26239749594743284, "quarter": 1, "return_on_assets": 0.2349311851061238, "return_on_equity": 0.2970875571362458 }, { "asset_turnover_ratio": 0.8623544881917498, "current_ratio": 1.5316372939707086, "debt_to_equity_ratio": 0.5597931959083603, "profit_margin": 0.27390154493378127, "quarter": 2, "return_on_assets": 0.2362002265963005, "return_on_equity": 0.29802899108935094 }, { "asset_turnover_ratio": 0.8305978218062825, "current_ratio": 2.4170866244616556, "debt_to_equity_ratio": 0.5796508386254073, "profit_margin": 0.2500761502130482, "quarter": 3, "return_on_assets": 0.20771270565265854, "return_on_equity": 0.2716817899999313 }, { "asset_turnover_ratio": 0.8000106204385682, "current_ratio": 1.2565145231203467, "debt_to_equity_ratio": 0.5790374154302093, "profit_margin": 0.2589792170558253, "quarter": 4, "return_on_assets": 0.2071861241175254, "return_on_equity": 0.271005966191581 } ], "income_statement": [ { "depreciation": 89361, "expenses": 1165032, "income_tax": 152256, "marketing_expense": 173500, "net_income": 620873, "net_profit": 468617, "operational_expense": 598462, "product_revenue": 423263, "quarter": 1, "rd_expense": 206488, "revenue": 1785905, "salaries_expense": 418111, "service_revenue": 1362642 }, { "depreciation": 59106, "expenses": 1154644, "income_tax": 125318, "marketing_expense": 163255, "net_income": 608150, "net_profit": 482832, "operational_expense": 749159, "product_revenue": 461923, "quarter": 2, "rd_expense": 172401, "revenue": 1762794, "salaries_expense": 539415, "service_revenue": 1300871 }, { "depreciation": 70451, "expenses": 1144349, "income_tax": 160505, "marketing_expense": 125869, "net_income": 595633, "net_profit": 435128, "operational_expense": 775233, "product_revenue": 386397, "quarter": 3, "rd_expense": 131631, "revenue": 1739982, "salaries_expense": 428015, "service_revenue": 1353585 }, { "depreciation": 94483, "expenses": 1134146, "income_tax": 138532, "marketing_expense": 159066, "net_income": 583320, "net_profit": 444788, "operational_expense": 611757, "product_revenue": 566205, "quarter": 4, "rd_expense": 128340, "revenue": 1717466, "salaries_expense": 560680, "service_revenue": 1151261 } ], "market_conditions": { "gdp_growth": [ -0.0033600795832440687, 0.005233126742524352, 0.008116182247577043, -0.00468554123123128 ], "inflation_rate": [ 0.02129077602908184, 0.022555902684418802, 0.02497121726196703, 0.025648272053427526 ], "interest_rate": [ 0.04660851659114404, 0.04341812112471366, 0.04464472918577117, 0.04374063776976605 ], "year": 1998 }, "random_event": null, "year": 1998 } ]

{ "advertising_type": "Branding Services", "financial_health": "Average", "founding_year": 1997, "industry": "Advertising", "location": "New Christianfurt", "name": "Rasmussen-Hall", "num_employees": 168, "region": "Latin America", "revenue_size": "Large", "website": "www.rasmussen-hall.com" }

[ { "advertising_kpis": [ { "average_project_size": 126712, "billable_hours_per_employee": 110, "client_concentration": 0.3, "client_retention_rate": 0.79, "employee_utilization_rate": 0.77, "gross_billings": 86704836, "net_revenue": 72662611, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 432516 }, { "average_project_size": 87316, "billable_hours_per_employee": 122, "client_concentration": 0.2, "client_retention_rate": 0.83, "employee_utilization_rate": 0.71, "gross_billings": 86230798, "net_revenue": 72562264, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 431918 }, { "average_project_size": 166715, "billable_hours_per_employee": 125, "client_concentration": 0.13, "client_retention_rate": 0.82, "employee_utilization_rate": 0.76, "gross_billings": 89309173, "net_revenue": 72462056, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 431322 }, { "average_project_size": 144128, "billable_hours_per_employee": 132, "client_concentration": 0.33, "client_retention_rate": 0.71, "employee_utilization_rate": 0.66, "gross_billings": 93304652, "net_revenue": 72361987, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 430726 } ], "balance_sheet": [ { "assets": 75164841, "current_assets": 34321383, "current_liabilities": 21894186, "equity": 43572797, "fixed_assets": 40843458, "liabilities": 43556432, "long_term_liabilities": 21662246, "quarter": 1 }, { "assets": 76160127, "current_assets": 27175850, "current_liabilities": 21281740, "equity": 44200901, "fixed_assets": 48984277, "liabilities": 44278856, "long_term_liabilities": 22997116, "quarter": 2 }, { "assets": 77168591, "current_assets": 32702312, "current_liabilities": 25046605, "equity": 44782689, "fixed_assets": 44466279, "liabilities": 45013262, "long_term_liabilities": 19966657, "quarter": 3 }, { "assets": 78190408, "current_assets": 27580083, "current_liabilities": 26800440, "equity": 45151749, "fixed_assets": 50610325, "liabilities": 45759849, "long_term_liabilities": 18959409, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 2630, "financing_cash_flow": 176019, "investing_cash_flow": -382201, "net_cash_flow": 15128004, "operating_cash_flow": 15550907, "quarter": 1 }, { "change_in_working_capital": -60613, "financing_cash_flow": -115980, "investing_cash_flow": -451765, "net_cash_flow": 17421796, "operating_cash_flow": 17777388, "quarter": 2 }, { "change_in_working_capital": 4442, "financing_cash_flow": 115520, "investing_cash_flow": -481731, "net_cash_flow": 15047481, "operating_cash_flow": 15475759, "quarter": 3 }, { "change_in_working_capital": 62654, "financing_cash_flow": -77948, "investing_cash_flow": -439137, "net_cash_flow": 16813899, "operating_cash_flow": 16973701, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9667101005375638, "current_ratio": 1.567602604636683, "debt_to_equity_ratio": 0.9996244216316892, "profit_margin": 0.16465673109379458, "quarter": 1, "return_on_assets": 0.15917532506986878, "return_on_equity": 0.2745838877407847 }, { "asset_turnover_ratio": 0.9527592305616822, "current_ratio": 1.2769562075281438, "debt_to_equity_ratio": 1.0017636518314412, "profit_margin": 0.1697801215243229, "quarter": 2, "return_on_assets": 0.16175957794818277, "return_on_equity": 0.27871897905429577 }, { "asset_turnover_ratio": 0.939009706682347, "current_ratio": 1.3056584714774717, "debt_to_equity_ratio": 1.0051487082430446, "profit_margin": 0.17426168531569128, "quarter": 3, "return_on_assets": 0.16363341401425874, "return_on_equity": 0.28196966912817584 }, { "asset_turnover_ratio": 0.9254586189139722, "current_ratio": 1.0290906791082535, "debt_to_equity_ratio": 1.0134679168242187, "profit_margin": 0.17579934614012188, "quarter": 4, "return_on_assets": 0.16269502008481654, "return_on_equity": 0.2817430173081446 } ], "income_statement": [ { "depreciation": 3586519, "expenses": 55599282, "income_tax": 5098941, "marketing_expense": 10237307, "net_income": 17063329, "net_profit": 11964388, "operational_expense": 29122173, "product_revenue": 20614729, "quarter": 1, "rd_expense": 10210673, "revenue": 72662611, "salaries_expense": 24823482, "service_revenue": 52047882 }, { "depreciation": 5457758, "expenses": 55824663, "income_tax": 4417971, "marketing_expense": 9869500, "net_income": 16737601, "net_profit": 12319630, "operational_expense": 28255621, "product_revenue": 14513481, "quarter": 2, "rd_expense": 7842683, "revenue": 72562264, "salaries_expense": 18496080, "service_revenue": 58048783 }, { "depreciation": 2848399, "expenses": 56050959, "income_tax": 3783737, "marketing_expense": 6417550, "net_income": 16411097, "net_profit": 12627360, "operational_expense": 37658740, "product_revenue": 28957734, "quarter": 3, "rd_expense": 6180592, "revenue": 72462056, "salaries_expense": 25830004, "service_revenue": 43504322 }, { "depreciation": 4252511, "expenses": 56278172, "income_tax": 3362625, "marketing_expense": 9140119, "net_income": 16083815, "net_profit": 12721190, "operational_expense": 30687288, "product_revenue": 26802352, "quarter": 4, "rd_expense": 6140079, "revenue": 72361987, "salaries_expense": 18624294, "service_revenue": 45559635 } ], "market_conditions": { "gdp_growth": [ 0.0305872280381968, 0.02801939532804519, 0.02815578705947313, 0.033454071064364516 ], "inflation_rate": [ 0.010451460244591143, 0.009846408695534818, 0.014753986431499293, 0.015334630099539955 ], "interest_rate": [ 0.028288303274194602, 0.027602680496497795, 0.030347335660563718, 0.029887020298038636 ], "year": 1997 }, "random_event": null, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 80846, "billable_hours_per_employee": 141, "client_concentration": 0.37, "client_retention_rate": 0.82, "employee_utilization_rate": 0.63, "gross_billings": 27659371, "net_revenue": 22729714, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 135296 }, { "average_project_size": 57262, "billable_hours_per_employee": 107, "client_concentration": 0.33, "client_retention_rate": 0.83, "employee_utilization_rate": 0.71, "gross_billings": 27685085, "net_revenue": 22867228, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 136114 }, { "average_project_size": 173784, "billable_hours_per_employee": 140, "client_concentration": 0.25, "client_retention_rate": 0.63, "employee_utilization_rate": 0.72, "gross_billings": 28820475, "net_revenue": 23005574, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 136938 }, { "average_project_size": 59658, "billable_hours_per_employee": 91, "client_concentration": 0.1, "client_retention_rate": 0.78, "employee_utilization_rate": 0.64, "gross_billings": 29662135, "net_revenue": 23144758, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 137766 } ], "balance_sheet": [ { "assets": 33137088, "current_assets": 16038062, "current_liabilities": 9226320, "equity": 21277449, "fixed_assets": 17099026, "liabilities": 16758069, "long_term_liabilities": 7531749, "quarter": 1 }, { "assets": 34225200, "current_assets": 11949065, "current_liabilities": 9903172, "equity": 22422748, "fixed_assets": 22276135, "liabilities": 17027867, "long_term_liabilities": 7124695, "quarter": 2 }, { "assets": 35349040, "current_assets": 16451244, "current_liabilities": 7375185, "equity": 22955245, "fixed_assets": 18897796, "liabilities": 17302008, "long_term_liabilities": 9926823, "quarter": 3 }, { "assets": 36509785, "current_assets": 13172932, "current_liabilities": 7122787, "equity": 24482307, "fixed_assets": 23336853, "liabilities": 17580562, "long_term_liabilities": 10457775, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 26705, "financing_cash_flow": 34409, "investing_cash_flow": -240012, "net_cash_flow": 5797512, "operating_cash_flow": 5958894, "quarter": 1 }, { "change_in_working_capital": 42703, "financing_cash_flow": -175269, "investing_cash_flow": -238173, "net_cash_flow": 6062291, "operating_cash_flow": 6354405, "quarter": 2 }, { "change_in_working_capital": 87521, "financing_cash_flow": -57749, "investing_cash_flow": -285329, "net_cash_flow": 5834258, "operating_cash_flow": 5958993, "quarter": 3 }, { "change_in_working_capital": -31859, "financing_cash_flow": -151729, "investing_cash_flow": -494422, "net_cash_flow": 6524150, "operating_cash_flow": 6803353, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6859297352863354, "current_ratio": 1.7382945746516487, "debt_to_equity_ratio": 0.7875976579711224, "profit_margin": 0.2155077710172684, "quarter": 1, "return_on_assets": 0.1478231883260231, "return_on_equity": 0.23021697760854695 }, { "asset_turnover_ratio": 0.6681400839147762, "current_ratio": 1.2065896664220312, "debt_to_equity_ratio": 0.7594014346502044, "profit_margin": 0.22851108144808807, "quarter": 2, "return_on_assets": 0.15267741313418184, "return_on_equity": 0.23304079410784084 }, { "asset_turnover_ratio": 0.6508118466583533, "current_ratio": 2.2306211979767285, "debt_to_equity_ratio": 0.7537278735208446, "profit_margin": 0.21334886058483044, "quarter": 3, "return_on_assets": 0.13884996593966908, "return_on_equity": 0.21381662447950348 }, { "asset_turnover_ratio": 0.6339330127526086, "current_ratio": 1.849406980722574, "debt_to_equity_ratio": 0.7180925392366005, "profit_margin": 0.23992836736508544, "quarter": 4, "return_on_assets": 0.1520985127685633, "return_on_equity": 0.22682029107796092 } ], "income_statement": [ { "depreciation": 1060464, "expenses": 16369798, "income_tax": 1461486, "marketing_expense": 2303115, "net_income": 6359916, "net_profit": 4898430, "operational_expense": 8542830, "product_revenue": 4851661, "quarter": 1, "rd_expense": 2967240, "revenue": 22729714, "salaries_expense": 7727946, "service_revenue": 17878053 }, { "depreciation": 1128990, "expenses": 16282746, "income_tax": 1359067, "marketing_expense": 2783608, "net_income": 6584482, "net_profit": 5225415, "operational_expense": 8802331, "product_revenue": 8359228, "quarter": 2, "rd_expense": 2048339, "revenue": 22867228, "salaries_expense": 6894460, "service_revenue": 14508000 }, { "depreciation": 1050780, "expenses": 16196158, "income_tax": 1901203, "marketing_expense": 2051655, "net_income": 6809416, "net_profit": 4908213, "operational_expense": 8194326, "product_revenue": 9199183, "quarter": 3, "rd_expense": 2608111, "revenue": 23005574, "salaries_expense": 5710448, "service_revenue": 13806391 }, { "depreciation": 1250269, "expenses": 16110031, "income_tax": 1481643, "marketing_expense": 2033985, "net_income": 7034727, "net_profit": 5553084, "operational_expense": 8901426, "product_revenue": 7358310, "quarter": 4, "rd_expense": 1987066, "revenue": 23144758, "salaries_expense": 5422300, "service_revenue": 15786448 } ], "market_conditions": { "gdp_growth": [ 0.024164684009757735, 0.030162288986030218, 0.02388931849418956, 0.025566456727982113 ], "inflation_rate": [ 0.018806306178961802, 0.02138597708341419, 0.0158961813744711, 0.02308440992024823 ], "interest_rate": [ 0.03655631772036808, 0.03735491931321129, 0.03503242708519709, 0.03159001043504381 ], "year": 1998 }, "random_event": { "description": "Rasmussen-Hall New Ad Campaign Launch in 1998", "impact": 0.05, "type": "New Ad Campaign Launch" }, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 143206, "billable_hours_per_employee": 141, "client_concentration": 0.39, "client_retention_rate": 0.81, "employee_utilization_rate": 0.64, "gross_billings": 69773829, "net_revenue": 60474572, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 359968 }, { "average_project_size": 149834, "billable_hours_per_employee": 143, "client_concentration": 0.16, "client_retention_rate": 0.78, "employee_utilization_rate": 0.77, "gross_billings": 75490487, "net_revenue": 61108515, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 363741 }, { "average_project_size": 127937, "billable_hours_per_employee": 117, "client_concentration": 0.36, "client_retention_rate": 0.66, "employee_utilization_rate": 0.68, "gross_billings": 73976247, "net_revenue": 61749104, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 367554 }, { "average_project_size": 169568, "billable_hours_per_employee": 115, "client_concentration": 0.31, "client_retention_rate": 0.82, "employee_utilization_rate": 0.61, "gross_billings": 71031329, "net_revenue": 62396409, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 371407 } ], "balance_sheet": [ { "assets": 77768484, "current_assets": 30992135, "current_liabilities": 22584304, "equity": 55378159, "fixed_assets": 46776349, "liabilities": 38633067, "long_term_liabilities": 16048763, "quarter": 1 }, { "assets": 79861256, "current_assets": 35251527, "current_liabilities": 18050372, "equity": 55812117, "fixed_assets": 44609729, "liabilities": 39285750, "long_term_liabilities": 21235378, "quarter": 2 }, { "assets": 82010345, "current_assets": 25345270, "current_liabilities": 17001531, "equity": 58975564, "fixed_assets": 56665075, "liabilities": 39949460, "long_term_liabilities": 22947929, "quarter": 3 }, { "assets": 84217267, "current_assets": 38963253, "current_liabilities": 23348925, "equity": 59856028, "fixed_assets": 45254014, "liabilities": 40624383, "long_term_liabilities": 17275458, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 33197, "financing_cash_flow": -5437, "investing_cash_flow": -393872, "net_cash_flow": 19380405, "operating_cash_flow": 19669775, "quarter": 1 }, { "change_in_working_capital": -35443, "financing_cash_flow": 189159, "investing_cash_flow": -293385, "net_cash_flow": 17292893, "operating_cash_flow": 17802157, "quarter": 2 }, { "change_in_working_capital": -85394, "financing_cash_flow": 18376, "investing_cash_flow": -416327, "net_cash_flow": 20785135, "operating_cash_flow": 20924127, "quarter": 3 }, { "change_in_working_capital": -87172, "financing_cash_flow": 88724, "investing_cash_flow": -283052, "net_cash_flow": 19567311, "operating_cash_flow": 19698711, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7776231307273522, "current_ratio": 1.3722864782549864, "debt_to_equity_ratio": 0.6976228119103779, "profit_margin": 0.2685879612343515, "quarter": 1, "return_on_assets": 0.20886021129073315, "return_on_equity": 0.2933059222860767 }, { "asset_turnover_ratio": 0.7651834952357874, "current_ratio": 1.952952936371616, "debt_to_equity_ratio": 0.7038928482143044, "profit_margin": 0.24933695410533213, "quarter": 2, "return_on_assets": 0.19078852203376315, "return_on_equity": 0.2729982630832656 }, { "asset_turnover_ratio": 0.7529428634887465, "current_ratio": 1.490763978844023, "debt_to_equity_ratio": 0.6773900458162638, "profit_margin": 0.2739259018236119, "quarter": 3, "return_on_assets": 0.20625055290280755, "return_on_equity": 0.2868082618082296 }, { "asset_turnover_ratio": 0.7408980512274282, "current_ratio": 1.668738625011644, "debt_to_equity_ratio": 0.6787016171537477, "profit_margin": 0.2606423071558493, "quarter": 4, "return_on_assets": 0.19310937743918952, "return_on_equity": 0.27170436367745615 } ], "income_statement": [ { "depreciation": 3427033, "expenses": 39757244, "income_tax": 4474586, "marketing_expense": 4135910, "net_income": 20717328, "net_profit": 16242742, "operational_expense": 20461145, "product_revenue": 16934326, "quarter": 1, "rd_expense": 7730109, "revenue": 60474572, "salaries_expense": 13747993, "service_revenue": 43540246 }, { "depreciation": 2565546, "expenses": 40124226, "income_tax": 5747678, "marketing_expense": 4352568, "net_income": 20984289, "net_profit": 15236611, "operational_expense": 21423790, "product_revenue": 24344083, "quarter": 2, "rd_expense": 7262167, "revenue": 61108515, "salaries_expense": 17101523, "service_revenue": 36764432 }, { "depreciation": 4009448, "expenses": 40494596, "income_tax": 4339829, "marketing_expense": 6567198, "net_income": 21254508, "net_profit": 16914679, "operational_expense": 22981071, "product_revenue": 24456829, "quarter": 3, "rd_expense": 4246228, "revenue": 61749104, "salaries_expense": 14748601, "service_revenue": 37292275 }, { "depreciation": 3435567, "expenses": 40868385, "income_tax": 5264880, "marketing_expense": 5655848, "net_income": 21528024, "net_profit": 16263144, "operational_expense": 21247353, "product_revenue": 15665484, "quarter": 4, "rd_expense": 4285755, "revenue": 62396409, "salaries_expense": 14228087, "service_revenue": 46730925 } ], "market_conditions": { "gdp_growth": [ 0.01552489742697376, 0.019184863944223307, 0.014372217830863641, 0.02517379188156614 ], "inflation_rate": [ 0.022719401944647145, 0.016502058818875277, 0.017814394519343513, 0.01915691085005278 ], "interest_rate": [ 0.03220948157811937, 0.033909728992557765, 0.03361379528316088, 0.0392534218653258 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 186597, "billable_hours_per_employee": 99, "client_concentration": 0.11, "client_retention_rate": 0.74, "employee_utilization_rate": 0.68, "gross_billings": 83781798, "net_revenue": 64558169, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 384275 }, { "average_project_size": 187857, "billable_hours_per_employee": 122, "client_concentration": 0.27, "client_retention_rate": 0.78, "employee_utilization_rate": 0.79, "gross_billings": 72513240, "net_revenue": 63022912, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 375136 }, { "average_project_size": 169379, "billable_hours_per_employee": 150, "client_concentration": 0.29, "client_retention_rate": 0.7, "employee_utilization_rate": 0.74, "gross_billings": 68443840, "net_revenue": 61524166, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 366215 }, { "average_project_size": 56076, "billable_hours_per_employee": 141, "client_concentration": 0.25, "client_retention_rate": 0.67, "employee_utilization_rate": 0.79, "gross_billings": 75517643, "net_revenue": 60061062, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 357506 } ], "balance_sheet": [ { "assets": 82862265, "current_assets": 38276639, "current_liabilities": 28683732, "equity": 47821283, "fixed_assets": 44585626, "liabilities": 48547785, "long_term_liabilities": 19864053, "quarter": 1 }, { "assets": 85133003, "current_assets": 40521514, "current_liabilities": 24520441, "equity": 47904888, "fixed_assets": 44611489, "liabilities": 49199925, "long_term_liabilities": 24679484, "quarter": 2 }, { "assets": 87465967, "current_assets": 36552026, "current_liabilities": 21026585, "equity": 49123999, "fixed_assets": 50913941, "liabilities": 49860824, "long_term_liabilities": 28834239, "quarter": 3 }, { "assets": 89862864, "current_assets": 44072325, "current_liabilities": 29880098, "equity": 49942139, "fixed_assets": 45790539, "liabilities": 50530602, "long_term_liabilities": 20650504, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -58235, "financing_cash_flow": 183358, "investing_cash_flow": -171940, "net_cash_flow": 15824099, "operating_cash_flow": 16273034, "quarter": 1 }, { "change_in_working_capital": 96441, "financing_cash_flow": 104590, "investing_cash_flow": -257594, "net_cash_flow": 14322585, "operating_cash_flow": 14474366, "quarter": 2 }, { "change_in_working_capital": 50827, "financing_cash_flow": 188756, "investing_cash_flow": -347539, "net_cash_flow": 15210859, "operating_cash_flow": 15413220, "quarter": 3 }, { "change_in_working_capital": -29202, "financing_cash_flow": -18255, "investing_cash_flow": -369907, "net_cash_flow": 13695979, "operating_cash_flow": 13632374, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7791021522281584, "current_ratio": 1.3344371994550779, "debt_to_equity_ratio": 1.0151920223470374, "profit_margin": 0.20921911524473377, "quarter": 1, "return_on_assets": 0.1630030629744432, "return_on_equity": 0.28244334222484163 }, { "asset_turnover_ratio": 0.7402876649376505, "current_ratio": 1.6525605718102705, "debt_to_equity_ratio": 1.0270335043889467, "profit_margin": 0.18995964515254388, "quarter": 2, "return_on_assets": 0.1406247821423614, "return_on_equity": 0.2499079008388455 }, { "asset_turnover_ratio": 0.7034069148289415, "current_ratio": 1.7383719705315914, "debt_to_equity_ratio": 1.0149992878226384, "profit_margin": 0.1872249028129857, "quarter": 3, "return_on_assets": 0.1316952912668307, "return_on_equity": 0.2344853072731314 }, { "asset_turnover_ratio": 0.6683635411397527, "current_ratio": 1.4749725720444424, "debt_to_equity_ratio": 1.0117828954022174, "profit_margin": 0.17665150509659652, "quarter": 4, "return_on_assets": 0.11806742549402832, "return_on_equity": 0.21244338373252294 } ], "income_statement": [ { "depreciation": 2766231, "expenses": 47607275, "income_tax": 3444091, "marketing_expense": 8883359, "net_income": 16950894, "net_profit": 13506803, "operational_expense": 31582833, "product_revenue": 22871518, "quarter": 1, "rd_expense": 8824569, "revenue": 64558169, "salaries_expense": 22194653, "service_revenue": 41686651 }, { "depreciation": 2502556, "expenses": 46926833, "income_tax": 4124269, "marketing_expense": 8900663, "net_income": 16096079, "net_profit": 11971810, "operational_expense": 25707076, "product_revenue": 20686003, "quarter": 2, "rd_expense": 7633832, "revenue": 63022912, "salaries_expense": 16393959, "service_revenue": 42336909 }, { "depreciation": 3894364, "expenses": 46256117, "income_tax": 3749193, "marketing_expense": 5677666, "net_income": 15268049, "net_profit": 11518856, "operational_expense": 26448774, "product_revenue": 16105236, "quarter": 3, "rd_expense": 4822219, "revenue": 61524166, "salaries_expense": 19952565, "service_revenue": 45418930 }, { "depreciation": 3022497, "expenses": 45594988, "income_tax": 3856197, "marketing_expense": 8394286, "net_income": 14466074, "net_profit": 10609877, "operational_expense": 29649479, "product_revenue": 16186200, "quarter": 4, "rd_expense": 8444165, "revenue": 60061062, "salaries_expense": 16692304, "service_revenue": 43874862 } ], "market_conditions": { "gdp_growth": [ 0.014352408230549014, 0.011692794906832813, 0.007970855240082763, 0.010986082776497801 ], "inflation_rate": [ 0.016616361934241045, 0.0163250376557235, 0.009800309471976115, 0.008423493552798074 ], "interest_rate": [ 0.04100376824974894, 0.03979460368761194, 0.04398800295714733, 0.04083232717976017 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 64423, "billable_hours_per_employee": 131, "client_concentration": 0.29, "client_retention_rate": 0.68, "employee_utilization_rate": 0.68, "gross_billings": 71487246, "net_revenue": 62330705, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 371016 }, { "average_project_size": 108335, "billable_hours_per_employee": 134, "client_concentration": 0.18, "client_retention_rate": 0.67, "employee_utilization_rate": 0.8, "gross_billings": 77703265, "net_revenue": 62103737, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 369665 }, { "average_project_size": 80777, "billable_hours_per_employee": 101, "client_concentration": 0.12, "client_retention_rate": 0.75, "employee_utilization_rate": 0.62, "gross_billings": 75710278, "net_revenue": 61877595, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 368319 }, { "average_project_size": 147228, "billable_hours_per_employee": 112, "client_concentration": 0.26, "client_retention_rate": 0.74, "employee_utilization_rate": 0.64, "gross_billings": 74737505, "net_revenue": 61652277, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 366978 } ], "balance_sheet": [ { "assets": 79419459, "current_assets": 35069654, "current_liabilities": 21788106, "equity": 52389056, "fixed_assets": 44349805, "liabilities": 39331230, "long_term_liabilities": 17543124, "quarter": 1 }, { "assets": 81802776, "current_assets": 27972778, "current_liabilities": 20744334, "equity": 55322777, "fixed_assets": 53829998, "liabilities": 39663468, "long_term_liabilities": 18919134, "quarter": 2 }, { "assets": 84257613, "current_assets": 29350316, "current_liabilities": 22778122, "equity": 56567518, "fixed_assets": 54907297, "liabilities": 39998514, "long_term_liabilities": 17220392, "quarter": 3 }, { "assets": 86786119, "current_assets": 43130442, "current_liabilities": 17260594, "equity": 59878784, "fixed_assets": 43655677, "liabilities": 40336389, "long_term_liabilities": 23075795, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -50010, "financing_cash_flow": -924, "investing_cash_flow": -343379, "net_cash_flow": 16180609, "operating_cash_flow": 16328011, "quarter": 1 }, { "change_in_working_capital": -36129, "financing_cash_flow": -196942, "investing_cash_flow": -204477, "net_cash_flow": 15669120, "operating_cash_flow": 15741518, "quarter": 2 }, { "change_in_working_capital": -77392, "financing_cash_flow": -188167, "investing_cash_flow": -273469, "net_cash_flow": 15893087, "operating_cash_flow": 16319244, "quarter": 3 }, { "change_in_working_capital": 68744, "financing_cash_flow": 62065, "investing_cash_flow": -184103, "net_cash_flow": 17617712, "operating_cash_flow": 17704622, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7848291311075287, "current_ratio": 1.609577904568667, "debt_to_equity_ratio": 0.7507527908118825, "profit_margin": 0.1973477919109049, "quarter": 1, "return_on_assets": 0.15488429605142487, "return_on_equity": 0.23479764552352309 }, { "asset_turnover_ratio": 0.7591886246011994, "current_ratio": 1.348453895892729, "debt_to_equity_ratio": 0.7169464396192549, "profit_margin": 0.2122814123085701, "quarter": 2, "return_on_assets": 0.16116163343894344, "return_on_equity": 0.23830092621706245 }, { "asset_turnover_ratio": 0.7343858055888671, "current_ratio": 1.2885309860049041, "debt_to_equity_ratio": 0.7070933181123485, "profit_margin": 0.19891560103459097, "quarter": 3, "return_on_assets": 0.14608079390998177, "return_on_equity": 0.2175881041837473 }, { "asset_turnover_ratio": 0.7103932945774427, "current_ratio": 2.4987808646678094, "debt_to_equity_ratio": 0.6736340704580774, "profit_margin": 0.2178192704869603, "quarter": 4, "return_on_assets": 0.15473734918368684, "return_on_equity": 0.22427065319162126 } ], "income_statement": [ { "depreciation": 4027184, "expenses": 45368184, "income_tax": 4661694, "marketing_expense": 8172615, "net_income": 16962521, "net_profit": 12300827, "operational_expense": 28084215, "product_revenue": 21798672, "quarter": 1, "rd_expense": 5603197, "revenue": 62330705, "salaries_expense": 14500725, "service_revenue": 40532033 }, { "depreciation": 2558049, "expenses": 45052792, "income_tax": 3867476, "marketing_expense": 7713138, "net_income": 17050945, "net_profit": 13183469, "operational_expense": 29744692, "product_revenue": 13221675, "quarter": 2, "rd_expense": 8443585, "revenue": 62103737, "salaries_expense": 21542363, "service_revenue": 48882062 }, { "depreciation": 4010825, "expenses": 44739593, "income_tax": 4829583, "marketing_expense": 5452971, "net_income": 17138002, "net_profit": 12308419, "operational_expense": 27420486, "product_revenue": 21068247, "quarter": 3, "rd_expense": 4824953, "revenue": 61877595, "salaries_expense": 15507170, "service_revenue": 40809348 }, { "depreciation": 4275568, "expenses": 44428571, "income_tax": 3794652, "marketing_expense": 5167232, "net_income": 17223706, "net_profit": 13429054, "operational_expense": 24466153, "product_revenue": 16510914, "quarter": 4, "rd_expense": 5894835, "revenue": 61652277, "salaries_expense": 14807716, "service_revenue": 45141363 } ], "market_conditions": { "gdp_growth": [ 0.02106231004871035, 0.020009389588921254, 0.028750835964812316, 0.0213826774172848 ], "inflation_rate": [ 0.008078807278477622, 0.010675391216986848, 0.011008908395435871, 0.013101238783001443 ], "interest_rate": [ 0.027822493941148333, 0.029467833819991008, 0.030103847650360133, 0.03524187631225315 ], "year": 2001 }, "random_event": { "description": "Rasmussen-Hall Award Nomination in 2001", "impact": 0.08, "type": "Award Nomination" }, "year": 2001 } ]

{ "advertising_type": "Traditional Advertising", "financial_health": "Good", "founding_year": 2006, "industry": "Advertising", "location": "Hartmanburgh", "name": "Johnson-Wood", "num_employees": 876, "region": "Asia-Pacific", "revenue_size": "Medium", "website": "www.johnson-wood.com" }

[ { "advertising_kpis": [ { "average_project_size": 52395, "billable_hours_per_employee": 115, "client_concentration": 0.16, "client_retention_rate": 0.6, "employee_utilization_rate": 0.75, "gross_billings": 7992029, "net_revenue": 6910019, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 7888 }, { "average_project_size": 93472, "billable_hours_per_employee": 90, "client_concentration": 0.12, "client_retention_rate": 0.82, "employee_utilization_rate": 0.78, "gross_billings": 7920662, "net_revenue": 7101260, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 8106 }, { "average_project_size": 165716, "billable_hours_per_employee": 145, "client_concentration": 0.23, "client_retention_rate": 0.88, "employee_utilization_rate": 0.62, "gross_billings": 8432087, "net_revenue": 7297795, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 8331 }, { "average_project_size": 161367, "billable_hours_per_employee": 135, "client_concentration": 0.39, "client_retention_rate": 0.79, "employee_utilization_rate": 0.69, "gross_billings": 9584896, "net_revenue": 7499769, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 8561 } ], "balance_sheet": [ { "assets": 9908521, "current_assets": 4787655, "current_liabilities": 2810713, "equity": 6871914, "fixed_assets": 5120866, "liabilities": 4923516, "long_term_liabilities": 2112803, "quarter": 1 }, { "assets": 10115124, "current_assets": 3406111, "current_liabilities": 2327747, "equity": 6963419, "fixed_assets": 6709013, "liabilities": 5008683, "long_term_liabilities": 2680936, "quarter": 2 }, { "assets": 10326035, "current_assets": 3523698, "current_liabilities": 2857937, "equity": 7177126, "fixed_assets": 6802337, "liabilities": 5095323, "long_term_liabilities": 2237386, "quarter": 3 }, { "assets": 10541343, "current_assets": 3222359, "current_liabilities": 2129072, "equity": 7467078, "fixed_assets": 7318984, "liabilities": 5183461, "long_term_liabilities": 3054389, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -35044, "financing_cash_flow": -187682, "investing_cash_flow": -213274, "net_cash_flow": 1922299, "operating_cash_flow": 2286678, "quarter": 1 }, { "change_in_working_capital": -75946, "financing_cash_flow": -185073, "investing_cash_flow": -119335, "net_cash_flow": 1734290, "operating_cash_flow": 2112715, "quarter": 2 }, { "change_in_working_capital": 56894, "financing_cash_flow": 158296, "investing_cash_flow": -384945, "net_cash_flow": 2153373, "operating_cash_flow": 2386049, "quarter": 3 }, { "change_in_working_capital": -48439, "financing_cash_flow": 103811, "investing_cash_flow": -382469, "net_cash_flow": 2167359, "operating_cash_flow": 2349446, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6973814760043401, "current_ratio": 1.7033596101772042, "debt_to_equity_ratio": 0.7164693853852071, "profit_margin": 0.2730685689865686, "quarter": 1, "return_on_assets": 0.1904329616902462, "return_on_equity": 0.274582743614079 }, { "asset_turnover_ratio": 0.7020437910598031, "current_ratio": 1.4632651228849183, "debt_to_equity_ratio": 0.7192850236356594, "profit_margin": 0.26149979017808106, "quarter": 2, "return_on_assets": 0.1835843040579631, "return_on_equity": 0.26667618306466984 }, { "asset_turnover_ratio": 0.706737387583908, "current_ratio": 1.2329516011024735, "debt_to_equity_ratio": 0.7099391873571678, "profit_margin": 0.2667126166191295, "quarter": 3, "return_on_assets": 0.188495777905072, "return_on_equity": 0.2711968551200021 }, { "asset_turnover_ratio": 0.7114623819754277, "current_ratio": 1.5135040055009883, "debt_to_equity_ratio": 0.6941752851650941, "profit_margin": 0.2812347953650306, "quarter": 4, "return_on_assets": 0.2000879774047766, "return_on_equity": 0.2824660462901285 } ], "income_statement": [ { "depreciation": 399769, "expenses": 4422299, "income_tax": 600811, "marketing_expense": 805767, "net_income": 2487720, "net_profit": 1886909, "operational_expense": 2691060, "product_revenue": 1765049, "quarter": 1, "rd_expense": 459087, "revenue": 6910019, "salaries_expense": 1779842, "service_revenue": 5144970 }, { "depreciation": 255737, "expenses": 4538213, "income_tax": 706069, "marketing_expense": 851264, "net_income": 2563047, "net_profit": 1856978, "operational_expense": 2447206, "product_revenue": 2589573, "quarter": 2, "rd_expense": 678361, "revenue": 7101260, "salaries_expense": 2208138, "service_revenue": 4511687 }, { "depreciation": 439635, "expenses": 4657166, "income_tax": 694215, "marketing_expense": 577077, "net_income": 2640629, "net_profit": 1946414, "operational_expense": 2541420, "product_revenue": 2457007, "quarter": 3, "rd_expense": 680182, "revenue": 7297795, "salaries_expense": 2256438, "service_revenue": 4840788 }, { "depreciation": 240250, "expenses": 4779236, "income_tax": 611337, "marketing_expense": 646259, "net_income": 2720533, "net_profit": 2109196, "operational_expense": 3050321, "product_revenue": 2579984, "quarter": 4, "rd_expense": 692006, "revenue": 7499769, "salaries_expense": 1874855, "service_revenue": 4919785 } ], "market_conditions": { "gdp_growth": [ 0.006190571816376015, 0.006200599001646782, 0.01684689816534593, 0.0009903867306765447 ], "inflation_rate": [ 0.010859120223767851, 0.018956028234184925, 0.01640469578550508, 0.012627446016536198 ], "interest_rate": [ 0.024274350614564292, 0.02634161618762493, 0.021869550973720026, 0.024495872778157925 ], "year": 2006 }, "random_event": { "description": "Johnson-Wood Introduction of New Service in 2006", "impact": -0.02, "type": "Introduction of New Service" }, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 112904, "billable_hours_per_employee": 116, "client_concentration": 0.32, "client_retention_rate": 0.84, "employee_utilization_rate": 0.75, "gross_billings": 18262622, "net_revenue": 14403067, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 16442 }, { "average_project_size": 138423, "billable_hours_per_employee": 102, "client_concentration": 0.17, "client_retention_rate": 0.64, "employee_utilization_rate": 0.63, "gross_billings": 18572739, "net_revenue": 14903036, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 17013 }, { "average_project_size": 64345, "billable_hours_per_employee": 92, "client_concentration": 0.23, "client_retention_rate": 0.7, "employee_utilization_rate": 0.75, "gross_billings": 17323622, "net_revenue": 15420362, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 17603 }, { "average_project_size": 62841, "billable_hours_per_employee": 158, "client_concentration": 0.27, "client_retention_rate": 0.84, "employee_utilization_rate": 0.69, "gross_billings": 18369298, "net_revenue": 15955645, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 18214 } ], "balance_sheet": [ { "assets": 17948544, "current_assets": 8037916, "current_liabilities": 4801042, "equity": 11699128, "fixed_assets": 9910628, "liabilities": 9774705, "long_term_liabilities": 4973663, "quarter": 1 }, { "assets": 18367401, "current_assets": 8239180, "current_liabilities": 5674165, "equity": 12106662, "fixed_assets": 10128221, "liabilities": 10000654, "long_term_liabilities": 4326489, "quarter": 2 }, { "assets": 18796034, "current_assets": 7863089, "current_liabilities": 4364234, "equity": 12211214, "fixed_assets": 10932945, "liabilities": 10231826, "long_term_liabilities": 5867592, "quarter": 3 }, { "assets": 19234669, "current_assets": 6027277, "current_liabilities": 5451802, "equity": 13011571, "fixed_assets": 13207392, "liabilities": 10468342, "long_term_liabilities": 5016540, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 28232, "financing_cash_flow": 73339, "investing_cash_flow": -167764, "net_cash_flow": 3427435, "operating_cash_flow": 4087688, "quarter": 1 }, { "change_in_working_capital": -96839, "financing_cash_flow": -189521, "investing_cash_flow": -426820, "net_cash_flow": 4233153, "operating_cash_flow": 4688352, "quarter": 2 }, { "change_in_working_capital": 81804, "financing_cash_flow": 8345, "investing_cash_flow": -292656, "net_cash_flow": 4293289, "operating_cash_flow": 4209120, "quarter": 3 }, { "change_in_working_capital": 23100, "financing_cash_flow": 120368, "investing_cash_flow": -367084, "net_cash_flow": 4579712, "operating_cash_flow": 4976795, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8024643670260941, "current_ratio": 1.6742023918974256, "debt_to_equity_ratio": 0.8355071420707595, "profit_margin": 0.2447596057145329, "quarter": 1, "return_on_assets": 0.196410862073269, "return_on_equity": 0.301329210177032 }, { "asset_turnover_ratio": 0.811385127378664, "current_ratio": 1.4520515353360361, "debt_to_equity_ratio": 0.826045527660721, "profit_margin": 0.2509498735693855, "quarter": 2, "return_on_assets": 0.20361699513175543, "return_on_equity": 0.30891380299540866 }, { "asset_turnover_ratio": 0.820405091840119, "current_ratio": 1.801711136478933, "debt_to_equity_ratio": 0.8379040773505403, "profit_margin": 0.2365058615355463, "quarter": 3, "return_on_assets": 0.19403061305379635, "return_on_equity": 0.29866039527273863 }, { "asset_turnover_ratio": 0.8295253222189579, "current_ratio": 1.1055568415727497, "debt_to_equity_ratio": 0.8045409735688335, "profit_margin": 0.26606533299029905, "quarter": 4, "return_on_assets": 0.22070793108007214, "return_on_equity": 0.32626682819468916 } ], "income_statement": [ { "depreciation": 562399, "expenses": 9749875, "income_tax": 1127903, "marketing_expense": 1700921, "net_income": 4653192, "net_profit": 3525289, "operational_expense": 6790454, "product_revenue": 4943163, "quarter": 1, "rd_expense": 1647883, "revenue": 14403067, "salaries_expense": 3432827, "service_revenue": 9459904 }, { "depreciation": 948437, "expenses": 10028491, "income_tax": 1134630, "marketing_expense": 1909559, "net_income": 4874545, "net_profit": 3739915, "operational_expense": 5870703, "product_revenue": 4669335, "quarter": 2, "rd_expense": 1237708, "revenue": 14903036, "salaries_expense": 4607931, "service_revenue": 10233701 }, { "depreciation": 562114, "expenses": 10315070, "income_tax": 1458286, "marketing_expense": 1706593, "net_income": 5105292, "net_profit": 3647006, "operational_expense": 7000249, "product_revenue": 5527247, "quarter": 3, "rd_expense": 1975519, "revenue": 15420362, "salaries_expense": 3949971, "service_revenue": 9893115 }, { "depreciation": 731551, "expenses": 10609838, "income_tax": 1100563, "marketing_expense": 1996238, "net_income": 5345807, "net_profit": 4245244, "operational_expense": 5791490, "product_revenue": 3893512, "quarter": 4, "rd_expense": 1425176, "revenue": 15955645, "salaries_expense": 3609752, "service_revenue": 12062133 } ], "market_conditions": { "gdp_growth": [ 0.029053345954725474, 0.028459301430447823, 0.022011509924633046, 0.028611495335156084 ], "inflation_rate": [ 0.020377392544399568, 0.016494148719897562, 0.01757668217835367, 0.017096803820068035 ], "interest_rate": [ 0.04232513175813896, 0.03987885095074498, 0.04069256619094622, 0.042971440871731936 ], "year": 2007 }, "random_event": null, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 108126, "billable_hours_per_employee": 99, "client_concentration": 0.3, "client_retention_rate": 0.77, "employee_utilization_rate": 0.79, "gross_billings": 20612711, "net_revenue": 17806720, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 20327 }, { "average_project_size": 182910, "billable_hours_per_employee": 107, "client_concentration": 0.34, "client_retention_rate": 0.9, "employee_utilization_rate": 0.64, "gross_billings": 22482738, "net_revenue": 18321431, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 20915 }, { "average_project_size": 99334, "billable_hours_per_employee": 92, "client_concentration": 0.31, "client_retention_rate": 0.84, "employee_utilization_rate": 0.64, "gross_billings": 23591432, "net_revenue": 18851020, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 21519 }, { "average_project_size": 87612, "billable_hours_per_employee": 118, "client_concentration": 0.39, "client_retention_rate": 0.67, "employee_utilization_rate": 0.68, "gross_billings": 22047456, "net_revenue": 19395917, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 22141 } ], "balance_sheet": [ { "assets": 19637502, "current_assets": 9111342, "current_liabilities": 4238973, "equity": 13643971, "fixed_assets": 10526160, "liabilities": 8995550, "long_term_liabilities": 4756577, "quarter": 1 }, { "assets": 20048572, "current_assets": 9250113, "current_liabilities": 4650160, "equity": 13837348, "fixed_assets": 10798459, "liabilities": 9214275, "long_term_liabilities": 4564115, "quarter": 2 }, { "assets": 20468246, "current_assets": 9078373, "current_liabilities": 4945289, "equity": 14173447, "fixed_assets": 11389873, "liabilities": 9438318, "long_term_liabilities": 4493029, "quarter": 3 }, { "assets": 20896705, "current_assets": 6565798, "current_liabilities": 4438218, "equity": 14633914, "fixed_assets": 14330907, "liabilities": 9667809, "long_term_liabilities": 5229591, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -7128, "financing_cash_flow": -40273, "investing_cash_flow": -376249, "net_cash_flow": 3514271, "operating_cash_flow": 3929998, "quarter": 1 }, { "change_in_working_capital": 69292, "financing_cash_flow": 75251, "investing_cash_flow": -121265, "net_cash_flow": 3595534, "operating_cash_flow": 3922667, "quarter": 2 }, { "change_in_working_capital": 86302, "financing_cash_flow": -101513, "investing_cash_flow": -101098, "net_cash_flow": 3357772, "operating_cash_flow": 3876159, "quarter": 3 }, { "change_in_working_capital": 92649, "financing_cash_flow": 134392, "investing_cash_flow": -408849, "net_cash_flow": 3639310, "operating_cash_flow": 4240390, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9067711361658932, "current_ratio": 2.149422041612438, "debt_to_equity_ratio": 0.6593058575102513, "profit_margin": 0.1685891056859433, "quarter": 1, "return_on_assets": 0.15287173490803463, "return_on_equity": 0.22002531374480347 }, { "asset_turnover_ratio": 0.9138521686232814, "current_ratio": 1.989203167202849, "debt_to_equity_ratio": 0.6658989135779486, "profit_margin": 0.16390919464751416, "quarter": 2, "return_on_assets": 0.14978877298592638, "return_on_equity": 0.2170250397691812 }, { "asset_turnover_ratio": 0.9209885400048445, "current_ratio": 1.8357618735730106, "debt_to_equity_ratio": 0.66591549677365, "profit_margin": 0.16675591029026546, "quarter": 3, "return_on_assets": 0.15358028235541044, "return_on_equity": 0.22178930785150572 }, { "asset_turnover_ratio": 0.9281806390050489, "current_ratio": 1.479377083324884, "debt_to_equity_ratio": 0.6606441038262217, "profit_margin": 0.17555333939612136, "quarter": 4, "return_on_assets": 0.16294521074016213, "return_on_equity": 0.23267992418159625 } ], "income_statement": [ { "depreciation": 927979, "expenses": 13726333, "income_tax": 1078368, "marketing_expense": 1464072, "net_income": 4080387, "net_profit": 3002019, "operational_expense": 7455284, "product_revenue": 5889181, "quarter": 1, "rd_expense": 1882725, "revenue": 17806720, "salaries_expense": 4523405, "service_revenue": 11917539 }, { "depreciation": 919616, "expenses": 14076715, "income_tax": 1241665, "marketing_expense": 2712598, "net_income": 4244716, "net_profit": 3003051, "operational_expense": 9390581, "product_revenue": 5490017, "quarter": 2, "rd_expense": 1574114, "revenue": 18321431, "salaries_expense": 5554593, "service_revenue": 12831414 }, { "depreciation": 732640, "expenses": 14436042, "income_tax": 1271459, "marketing_expense": 2581129, "net_income": 4414978, "net_profit": 3143519, "operational_expense": 8087453, "product_revenue": 6556545, "quarter": 3, "rd_expense": 2526446, "revenue": 18851020, "salaries_expense": 5740506, "service_revenue": 12294475 }, { "depreciation": 835372, "expenses": 14804541, "income_tax": 1186358, "marketing_expense": 1702345, "net_income": 4591376, "net_profit": 3405018, "operational_expense": 8692969, "product_revenue": 4310508, "quarter": 4, "rd_expense": 2853037, "revenue": 19395917, "salaries_expense": 5572034, "service_revenue": 15085409 } ], "market_conditions": { "gdp_growth": [ 0.015165221903344418, 0.02897696371199024, 0.025275383789695793, 0.013548394626226146 ], "inflation_rate": [ 0.016524556274855468, 0.01709969066488344, 0.01791167065748438, 0.01566868353254649 ], "interest_rate": [ 0.022104924362119645, 0.02390893965689962, 0.02829545204572116, 0.027767222389585573 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 141644, "billable_hours_per_employee": 140, "client_concentration": 0.23, "client_retention_rate": 0.82, "employee_utilization_rate": 0.61, "gross_billings": 17696213, "net_revenue": 14850261, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 16952 }, { "average_project_size": 110935, "billable_hours_per_employee": 121, "client_concentration": 0.13, "client_retention_rate": 0.65, "employee_utilization_rate": 0.77, "gross_billings": 19035329, "net_revenue": 15324913, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 17494 }, { "average_project_size": 71887, "billable_hours_per_employee": 140, "client_concentration": 0.23, "client_retention_rate": 0.72, "employee_utilization_rate": 0.68, "gross_billings": 18205420, "net_revenue": 15814736, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 18053 }, { "average_project_size": 62761, "billable_hours_per_employee": 119, "client_concentration": 0.32, "client_retention_rate": 0.72, "employee_utilization_rate": 0.61, "gross_billings": 18272590, "net_revenue": 16320216, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 18630 } ], "balance_sheet": [ { "assets": 22126698, "current_assets": 8941875, "current_liabilities": 6446730, "equity": 13735271, "fixed_assets": 13184823, "liabilities": 12246200, "long_term_liabilities": 5799470, "quarter": 1 }, { "assets": 22807036, "current_assets": 8937077, "current_liabilities": 7101304, "equity": 14302823, "fixed_assets": 13869959, "liabilities": 12461468, "long_term_liabilities": 5360164, "quarter": 2 }, { "assets": 23508292, "current_assets": 7392419, "current_liabilities": 6997212, "equity": 14791164, "fixed_assets": 16115873, "liabilities": 12680521, "long_term_liabilities": 5683309, "quarter": 3 }, { "assets": 24231110, "current_assets": 12026602, "current_liabilities": 6204337, "equity": 15665737, "fixed_assets": 12204508, "liabilities": 12903424, "long_term_liabilities": 6699087, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 93600, "financing_cash_flow": 23638, "investing_cash_flow": -355899, "net_cash_flow": 4416798, "operating_cash_flow": 4827666, "quarter": 1 }, { "change_in_working_capital": 28078, "financing_cash_flow": 74836, "investing_cash_flow": -360101, "net_cash_flow": 4338096, "operating_cash_flow": 4466678, "quarter": 2 }, { "change_in_working_capital": -90339, "financing_cash_flow": -158260, "investing_cash_flow": -496660, "net_cash_flow": 4266547, "operating_cash_flow": 4605933, "quarter": 3 }, { "change_in_working_capital": 67862, "financing_cash_flow": 173430, "investing_cash_flow": -229928, "net_cash_flow": 4692887, "operating_cash_flow": 4944025, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6711467296204793, "current_ratio": 1.3870404065316835, "debt_to_equity_ratio": 0.891587796119931, "profit_margin": 0.2595761111538713, "quarter": 1, "return_on_assets": 0.17421365808852274, "return_on_equity": 0.2806477571501865 }, { "asset_turnover_ratio": 0.6719379493240595, "current_ratio": 1.2585120986230134, "debt_to_equity_ratio": 0.8712593311124665, "profit_margin": 0.25822365190588686, "quarter": 2, "return_on_assets": 0.17351027112861137, "return_on_equity": 0.27667649945748474 }, { "asset_turnover_ratio": 0.672730115824663, "current_ratio": 1.0564806382885068, "debt_to_equity_ratio": 0.8573037929942499, "profit_margin": 0.25061392109232805, "quarter": 3, "return_on_assets": 0.16859553216371484, "return_on_equity": 0.26795680177706094 }, { "asset_turnover_ratio": 0.6735232517206187, "current_ratio": 1.9384185610807407, "debt_to_equity_ratio": 0.8236716855389568, "profit_margin": 0.2658084304766555, "quarter": 4, "return_on_assets": 0.179028158429391, "return_on_equity": 0.2769133044937496 } ], "income_statement": [ { "depreciation": 972893, "expenses": 9887857, "income_tax": 1107631, "marketing_expense": 1752114, "net_income": 4962404, "net_profit": 3854773, "operational_expense": 6221851, "product_revenue": 3580746, "quarter": 1, "rd_expense": 1570284, "revenue": 14850261, "salaries_expense": 4295538, "service_revenue": 11269515 }, { "depreciation": 509423, "expenses": 10166264, "income_tax": 1201394, "marketing_expense": 1947902, "net_income": 5158649, "net_profit": 3957255, "operational_expense": 6431598, "product_revenue": 3639552, "quarter": 2, "rd_expense": 1500213, "revenue": 15324913, "salaries_expense": 4663865, "service_revenue": 11685361 }, { "depreciation": 642540, "expenses": 10452511, "income_tax": 1398832, "marketing_expense": 1728680, "net_income": 5362225, "net_profit": 3963393, "operational_expense": 6075603, "product_revenue": 4518695, "quarter": 3, "rd_expense": 1423334, "revenue": 15814736, "salaries_expense": 5153571, "service_revenue": 11296041 }, { "depreciation": 605974, "expenses": 10746818, "income_tax": 1235347, "marketing_expense": 1962709, "net_income": 5573398, "net_profit": 4338051, "operational_expense": 7030686, "product_revenue": 5333018, "quarter": 4, "rd_expense": 1763332, "revenue": 16320216, "salaries_expense": 4188228, "service_revenue": 10987198 } ], "market_conditions": { "gdp_growth": [ 0.0339685515890773, 0.0279183413182008, 0.02668368058229588, 0.03352406053903103 ], "inflation_rate": [ 0.014925688276543517, 0.018626283133550654, 0.019105781811514188, 0.01267797413334656 ], "interest_rate": [ 0.024207681902546407, 0.021331722601430562, 0.016949275635860978, 0.02540920623318802 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 141207, "billable_hours_per_employee": 131, "client_concentration": 0.39, "client_retention_rate": 0.61, "employee_utilization_rate": 0.7, "gross_billings": 13694400, "net_revenue": 10676184, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 12187 }, { "average_project_size": 171217, "billable_hours_per_employee": 126, "client_concentration": 0.29, "client_retention_rate": 0.75, "employee_utilization_rate": 0.73, "gross_billings": 13838392, "net_revenue": 11075667, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 12643 }, { "average_project_size": 181027, "billable_hours_per_employee": 119, "client_concentration": 0.1, "client_retention_rate": 0.62, "employee_utilization_rate": 0.7, "gross_billings": 14649800, "net_revenue": 11490099, "new_client_acquisition": 1, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 13117 }, { "average_project_size": 158157, "billable_hours_per_employee": 110, "client_concentration": 0.39, "client_retention_rate": 0.89, "employee_utilization_rate": 0.64, "gross_billings": 14481387, "net_revenue": 11920037, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 13607 } ], "balance_sheet": [ { "assets": 15684384, "current_assets": 7145236, "current_liabilities": 4205192, "equity": 11355041, "fixed_assets": 8539148, "liabilities": 7109326, "long_term_liabilities": 2904134, "quarter": 1 }, { "assets": 15980658, "current_assets": 5030580, "current_liabilities": 3129723, "equity": 11623093, "fixed_assets": 10950078, "liabilities": 7221983, "long_term_liabilities": 4092260, "quarter": 2 }, { "assets": 16282529, "current_assets": 7334874, "current_liabilities": 3076888, "equity": 11887101, "fixed_assets": 8947655, "liabilities": 7336424, "long_term_liabilities": 4259536, "quarter": 3 }, { "assets": 16590102, "current_assets": 6628483, "current_liabilities": 4452147, "equity": 12120844, "fixed_assets": 9961619, "liabilities": 7452680, "long_term_liabilities": 3000533, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 87510, "financing_cash_flow": 40229, "investing_cash_flow": -188050, "net_cash_flow": 2972812, "operating_cash_flow": 3238448, "quarter": 1 }, { "change_in_working_capital": -61421, "financing_cash_flow": 123828, "investing_cash_flow": -481425, "net_cash_flow": 2917008, "operating_cash_flow": 3346688, "quarter": 2 }, { "change_in_working_capital": -72945, "financing_cash_flow": 93370, "investing_cash_flow": -324007, "net_cash_flow": 3621851, "operating_cash_flow": 3549303, "quarter": 3 }, { "change_in_working_capital": -19255, "financing_cash_flow": -173973, "investing_cash_flow": -465363, "net_cash_flow": 3228462, "operating_cash_flow": 3413388, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6806887666101519, "current_ratio": 1.69914619831865, "debt_to_equity_ratio": 0.6260942606900318, "profit_margin": 0.2603910723157263, "quarter": 1, "return_on_assets": 0.1772452778508866, "return_on_equity": 0.24482368667801377 }, { "asset_turnover_ratio": 0.6930670188924636, "current_ratio": 1.607356305973404, "debt_to_equity_ratio": 0.6213477772224657, "profit_margin": 0.2586226183939983, "quarter": 2, "return_on_assets": 0.17924280714849164, "return_on_equity": 0.24644197547072882 }, { "asset_turnover_ratio": 0.705670415203928, "current_ratio": 2.383861226017977, "debt_to_equity_ratio": 0.6171752052918538, "profit_margin": 0.2559591523101759, "quarter": 3, "return_on_assets": 0.1806228012859673, "return_on_equity": 0.2474107017345945 }, { "asset_turnover_ratio": 0.7185029362688669, "current_ratio": 1.4888284236796314, "debt_to_equity_ratio": 0.6148647734431695, "profit_margin": 0.25028630364150717, "quarter": 4, "return_on_assets": 0.17983144407430407, "return_on_equity": 0.24613979026543037 } ], "income_statement": [ { "depreciation": 458465, "expenses": 6956882, "income_tax": 939319, "marketing_expense": 768515, "net_income": 3719302, "net_profit": 2779983, "operational_expense": 4134933, "product_revenue": 3975441, "quarter": 1, "rd_expense": 1170419, "revenue": 10676184, "salaries_expense": 3281910, "service_revenue": 6700743 }, { "depreciation": 482270, "expenses": 7238961, "income_tax": 972288, "marketing_expense": 948389, "net_income": 3836706, "net_profit": 2864418, "operational_expense": 5059123, "product_revenue": 2251930, "quarter": 2, "rd_expense": 1073917, "revenue": 11075667, "salaries_expense": 2973852, "service_revenue": 8823737 }, { "depreciation": 608307, "expenses": 7532479, "income_tax": 1016624, "marketing_expense": 1234958, "net_income": 3957620, "net_profit": 2940996, "operational_expense": 4846091, "product_revenue": 4409840, "quarter": 3, "rd_expense": 1429615, "revenue": 11490099, "salaries_expense": 2558462, "service_revenue": 7080259 }, { "depreciation": 429966, "expenses": 7837897, "income_tax": 1098718, "marketing_expense": 830605, "net_income": 4082140, "net_profit": 2983422, "operational_expense": 4592948, "product_revenue": 3311082, "quarter": 4, "rd_expense": 1440107, "revenue": 11920037, "salaries_expense": 3176027, "service_revenue": 8608955 } ], "market_conditions": { "gdp_growth": [ 0.02018360941696311, 0.028828150634669626, 0.02978982553749277, 0.01983435941879394 ], "inflation_rate": [ 0.01559443844102917, 0.010813265097334109, 0.014855512709393203, 0.011466155123257944 ], "interest_rate": [ 0.02926722622798743, 0.023539348909879916, 0.02618091995177063, 0.021652112983792358 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 192389, "billable_hours_per_employee": 99, "client_concentration": 0.2, "client_retention_rate": 0.75, "employee_utilization_rate": 0.73, "gross_billings": 8188225, "net_revenue": 7317301, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 8353 }, { "average_project_size": 141171, "billable_hours_per_employee": 130, "client_concentration": 0.14, "client_retention_rate": 0.71, "employee_utilization_rate": 0.75, "gross_billings": 9864887, "net_revenue": 7615506, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 8694 }, { "average_project_size": 52485, "billable_hours_per_employee": 155, "client_concentration": 0.15, "client_retention_rate": 0.85, "employee_utilization_rate": 0.64, "gross_billings": 9764153, "net_revenue": 7925865, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 9048 }, { "average_project_size": 90023, "billable_hours_per_employee": 131, "client_concentration": 0.31, "client_retention_rate": 0.76, "employee_utilization_rate": 0.66, "gross_billings": 9112782, "net_revenue": 8248871, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 9417 } ], "balance_sheet": [ { "assets": 7778102, "current_assets": 3130593, "current_liabilities": 1698900, "equity": 5773163, "fixed_assets": 4647509, "liabilities": 3157798, "long_term_liabilities": 1458898, "quarter": 1 }, { "assets": 7981679, "current_assets": 2750915, "current_liabilities": 1462361, "equity": 6085195, "fixed_assets": 5230764, "liabilities": 3208773, "long_term_liabilities": 1746412, "quarter": 2 }, { "assets": 8190585, "current_assets": 3457145, "current_liabilities": 1600497, "equity": 6263851, "fixed_assets": 4733440, "liabilities": 3260571, "long_term_liabilities": 1660074, "quarter": 3 }, { "assets": 8404959, "current_assets": 2950618, "current_liabilities": 1752619, "equity": 6486441, "fixed_assets": 5454341, "liabilities": 3313204, "long_term_liabilities": 1560585, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 42979, "financing_cash_flow": 44761, "investing_cash_flow": -362469, "net_cash_flow": 1126788, "operating_cash_flow": 1467092, "quarter": 1 }, { "change_in_working_capital": 10045, "financing_cash_flow": 35969, "investing_cash_flow": -380395, "net_cash_flow": 1231773, "operating_cash_flow": 1894997, "quarter": 2 }, { "change_in_working_capital": 32771, "financing_cash_flow": -71275, "investing_cash_flow": -188280, "net_cash_flow": 1315822, "operating_cash_flow": 1824310, "quarter": 3 }, { "change_in_working_capital": 710, "financing_cash_flow": -129191, "investing_cash_flow": -228471, "net_cash_flow": 1616145, "operating_cash_flow": 1936445, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.940756626745188, "current_ratio": 1.8427176408264172, "debt_to_equity_ratio": 0.5469788398491433, "profit_margin": 0.15755249100727167, "quarter": 1, "return_on_assets": 0.14821854997530245, "return_on_equity": 0.19969278539337967 }, { "asset_turnover_ratio": 0.9541233116490904, "current_ratio": 1.8811463106579018, "debt_to_equity_ratio": 0.5273081635017448, "profit_margin": 0.1723180311327967, "quarter": 2, "return_on_assets": 0.16441265052127504, "return_on_equity": 0.21565274407804516 }, { "asset_turnover_ratio": 0.9676799642516377, "current_ratio": 2.1600446611271376, "debt_to_equity_ratio": 0.5205377650266585, "profit_margin": 0.16828913941885207, "quarter": 3, "return_on_assets": 0.16285002841677365, "return_on_equity": 0.2129420064430013 }, { "asset_turnover_ratio": 0.981429058725926, "current_ratio": 1.6835478789172091, "debt_to_equity_ratio": 0.5107891985759216, "profit_margin": 0.1690759862773948, "quarter": 4, "return_on_assets": 0.16593608606538116, "return_on_equity": 0.21501559946355792 } ], "income_statement": [ { "depreciation": 314233, "expenses": 5700527, "income_tax": 463915, "marketing_expense": 582554, "net_income": 1616774, "net_profit": 1152859, "operational_expense": 3964771, "product_revenue": 2301929, "quarter": 1, "rd_expense": 982232, "revenue": 7317301, "salaries_expense": 1918129, "service_revenue": 5015372 }, { "depreciation": 582708, "expenses": 5942036, "income_tax": 361181, "marketing_expense": 1073885, "net_income": 1673470, "net_profit": 1312289, "operational_expense": 3437541, "product_revenue": 1874727, "quarter": 2, "rd_expense": 1103084, "revenue": 7615506, "salaries_expense": 2872684, "service_revenue": 5740779 }, { "depreciation": 490473, "expenses": 6193777, "income_tax": 398251, "marketing_expense": 912615, "net_income": 1732088, "net_profit": 1333837, "operational_expense": 3188754, "product_revenue": 2442317, "quarter": 3, "rd_expense": 1024621, "revenue": 7925865, "salaries_expense": 2858546, "service_revenue": 5483548 }, { "depreciation": 541759, "expenses": 6456184, "income_tax": 398001, "marketing_expense": 1203186, "net_income": 1792687, "net_profit": 1394686, "operational_expense": 3313697, "product_revenue": 2847379, "quarter": 4, "rd_expense": 835611, "revenue": 8248871, "salaries_expense": 2614751, "service_revenue": 5401492 } ], "market_conditions": { "gdp_growth": [ 0.022430694104562422, 0.023397096426294464, 0.026765597444888954, 0.021935152071531024 ], "inflation_rate": [ 0.007789705863023353, 0.007666309320378333, 0.00827859840251029, 0.01385276124102328 ], "interest_rate": [ 0.03428191681147939, 0.031038592988059468, 0.03390196297188731, 0.03806357509122372 ], "year": 2011 }, "random_event": { "description": "Johnson-Wood Expansion to New Market in 2011", "impact": -0.06, "type": "Expansion to New Market" }, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 124283, "billable_hours_per_employee": 139, "client_concentration": 0.21, "client_retention_rate": 0.67, "employee_utilization_rate": 0.79, "gross_billings": 24782418, "net_revenue": 19935512, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 22757 }, { "average_project_size": 91423, "billable_hours_per_employee": 97, "client_concentration": 0.18, "client_retention_rate": 0.87, "employee_utilization_rate": 0.63, "gross_billings": 23103392, "net_revenue": 20311472, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 23187 }, { "average_project_size": 144510, "billable_hours_per_employee": 149, "client_concentration": 0.35, "client_retention_rate": 0.72, "employee_utilization_rate": 0.69, "gross_billings": 24006202, "net_revenue": 20694522, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 23624 }, { "average_project_size": 176868, "billable_hours_per_employee": 125, "client_concentration": 0.4, "client_retention_rate": 0.83, "employee_utilization_rate": 0.63, "gross_billings": 26560908, "net_revenue": 21084796, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 24069 } ], "balance_sheet": [ { "assets": 28259565, "current_assets": 11948714, "current_liabilities": 6312370, "equity": 16443974, "fixed_assets": 16310851, "liabilities": 15498118, "long_term_liabilities": 9185748, "quarter": 1 }, { "assets": 29032315, "current_assets": 14121877, "current_liabilities": 8684289, "equity": 17280098, "fixed_assets": 14910438, "liabilities": 15942908, "long_term_liabilities": 7258619, "quarter": 2 }, { "assets": 29826197, "current_assets": 11261916, "current_liabilities": 7560190, "equity": 17639276, "fixed_assets": 18564281, "liabilities": 16400463, "long_term_liabilities": 8840273, "quarter": 3 }, { "assets": 30641787, "current_assets": 12742553, "current_liabilities": 7052713, "equity": 17910637, "fixed_assets": 17899234, "liabilities": 16871149, "long_term_liabilities": 9818436, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -98784, "financing_cash_flow": 68202, "investing_cash_flow": -240861, "net_cash_flow": 4288309, "operating_cash_flow": 4809321, "quarter": 1 }, { "change_in_working_capital": -62529, "financing_cash_flow": 56218, "investing_cash_flow": -439460, "net_cash_flow": 5257326, "operating_cash_flow": 5553569, "quarter": 2 }, { "change_in_working_capital": 81511, "financing_cash_flow": 169580, "investing_cash_flow": -498998, "net_cash_flow": 4656861, "operating_cash_flow": 5111096, "quarter": 3 }, { "change_in_working_capital": 9621, "financing_cash_flow": 123492, "investing_cash_flow": -173068, "net_cash_flow": 5051291, "operating_cash_flow": 5627056, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7054429889490514, "current_ratio": 1.8929045667475133, "debt_to_equity_ratio": 0.94248008419376, "profit_margin": 0.18472196751204584, "quarter": 1, "return_on_assets": 0.13031081688624718, "return_on_equity": 0.22394385931284008 }, { "asset_turnover_ratio": 0.699615996864184, "current_ratio": 1.626140838933389, "debt_to_equity_ratio": 0.9226167583077365, "profit_margin": 0.20632138330496186, "quarter": 2, "return_on_assets": 0.14434574025529828, "return_on_equity": 0.2425154649007199 }, { "asset_turnover_ratio": 0.6938370989771173, "current_ratio": 1.4896339906801284, "debt_to_equity_ratio": 0.9297696231976867, "profit_margin": 0.2036066356111052, "quarter": 3, "return_on_assets": 0.14126983738490026, "return_on_equity": 0.23887272924353584 }, { "asset_turnover_ratio": 0.688105951522997, "current_ratio": 1.8067590443564059, "debt_to_equity_ratio": 0.9419625332142012, "profit_margin": 0.19634996705683092, "quarter": 4, "return_on_assets": 0.13510958091314976, "return_on_equity": 0.23114750190068617 } ], "income_statement": [ { "depreciation": 1126794, "expenses": 14720138, "income_tax": 1532847, "marketing_expense": 1604440, "net_income": 5215374, "net_profit": 3682527, "operational_expense": 9627528, "product_revenue": 5621637, "quarter": 1, "rd_expense": 2688195, "revenue": 19935512, "salaries_expense": 4966222, "service_revenue": 14313875 }, { "depreciation": 1362878, "expenses": 14992903, "income_tax": 1127878, "marketing_expense": 1924558, "net_income": 5318569, "net_profit": 4190691, "operational_expense": 9006266, "product_revenue": 5632742, "quarter": 2, "rd_expense": 2855368, "revenue": 20311472, "salaries_expense": 6134610, "service_revenue": 14678730 }, { "depreciation": 897554, "expenses": 15270724, "income_tax": 1210256, "marketing_expense": 1714954, "net_income": 5423798, "net_profit": 4213542, "operational_expense": 8560304, "product_revenue": 7251878, "quarter": 3, "rd_expense": 2444227, "revenue": 20694522, "salaries_expense": 4697658, "service_revenue": 13442644 }, { "depreciation": 1487057, "expenses": 15553692, "income_tax": 1391105, "marketing_expense": 2669691, "net_income": 5531104, "net_profit": 4139999, "operational_expense": 8072466, "product_revenue": 7745799, "quarter": 4, "rd_expense": 2020571, "revenue": 21084796, "salaries_expense": 6291667, "service_revenue": 13338997 } ], "market_conditions": { "gdp_growth": [ 0.013151653601522949, 0.01689680874954902, 0.01706049725836586, 0.025297150837098985 ], "inflation_rate": [ 0.014523232621702045, 0.008880886594505862, 0.011757032450404187, 0.009734115548813644 ], "interest_rate": [ 0.0334617808247576, 0.03176456254460977, 0.03345096846401482, 0.03244321235592181 ], "year": 2012 }, "random_event": { "description": "Johnson-Wood Partnership with Major Brand in 2012", "impact": -0.03, "type": "Partnership with Major Brand" }, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 103292, "billable_hours_per_employee": 134, "client_concentration": 0.32, "client_retention_rate": 0.68, "employee_utilization_rate": 0.61, "gross_billings": 21904742, "net_revenue": 18186978, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 20761 }, { "average_project_size": 66512, "billable_hours_per_employee": 106, "client_concentration": 0.38, "client_retention_rate": 0.64, "employee_utilization_rate": 0.79, "gross_billings": 24316639, "net_revenue": 18712598, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 21361 }, { "average_project_size": 148132, "billable_hours_per_employee": 84, "client_concentration": 0.2, "client_retention_rate": 0.63, "employee_utilization_rate": 0.66, "gross_billings": 21524539, "net_revenue": 19253410, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 21979 }, { "average_project_size": 79459, "billable_hours_per_employee": 159, "client_concentration": 0.34, "client_retention_rate": 0.75, "employee_utilization_rate": 0.69, "gross_billings": 22828055, "net_revenue": 19809852, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 22614 } ], "balance_sheet": [ { "assets": 21231462, "current_assets": 9767881, "current_liabilities": 4455136, "equity": 17316444, "fixed_assets": 11463581, "liabilities": 9515740, "long_term_liabilities": 5060604, "quarter": 1 }, { "assets": 21985100, "current_assets": 8908388, "current_liabilities": 4190335, "equity": 17885298, "fixed_assets": 13076712, "liabilities": 9719273, "long_term_liabilities": 5528938, "quarter": 2 }, { "assets": 22765490, "current_assets": 7781008, "current_liabilities": 4010154, "equity": 18397840, "fixed_assets": 14984482, "liabilities": 9927159, "long_term_liabilities": 5917005, "quarter": 3 }, { "assets": 23573580, "current_assets": 11380322, "current_liabilities": 4599996, "equity": 19006175, "fixed_assets": 12193258, "liabilities": 10139492, "long_term_liabilities": 5539496, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -96847, "financing_cash_flow": 196256, "investing_cash_flow": -392878, "net_cash_flow": 6508884, "operating_cash_flow": 6601732, "quarter": 1 }, { "change_in_working_capital": -32474, "financing_cash_flow": -152820, "investing_cash_flow": -468592, "net_cash_flow": 6079821, "operating_cash_flow": 6441180, "quarter": 2 }, { "change_in_working_capital": 91431, "financing_cash_flow": -32766, "investing_cash_flow": -324236, "net_cash_flow": 6501668, "operating_cash_flow": 6631099, "quarter": 3 }, { "change_in_working_capital": -52454, "financing_cash_flow": -80659, "investing_cash_flow": -130198, "net_cash_flow": 6818334, "operating_cash_flow": 6720900, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8566050703432482, "current_ratio": 2.192498949527018, "debt_to_equity_ratio": 0.5495204442667329, "profit_margin": 0.30795231621218216, "quarter": 1, "return_on_assets": 0.2637935154913025, "return_on_equity": 0.3234337257695633 }, { "asset_turnover_ratio": 0.8511490964334936, "current_ratio": 2.125936947761933, "debt_to_equity_ratio": 0.5434224802963864, "profit_margin": 0.30030415872771915, "quarter": 2, "return_on_assets": 0.2556036133563186, "return_on_equity": 0.31419498853192157 }, { "asset_turnover_ratio": 0.8457278977961818, "current_ratio": 1.9403264812274041, "debt_to_equity_ratio": 0.5395828532045066, "profit_margin": 0.28875451153847553, "quarter": 3, "return_on_assets": 0.24420774602259823, "return_on_equity": 0.3021827018823949 }, { "asset_turnover_ratio": 0.8403412633974136, "current_ratio": 2.4739851947697344, "debt_to_equity_ratio": 0.5334840913545204, "profit_margin": 0.28127857795202105, "quarter": 4, "return_on_assets": 0.23636999556282923, "return_on_equity": 0.2931724557939722 } ], "income_statement": [ { "depreciation": 1001010, "expenses": 10976388, "income_tax": 1609868, "marketing_expense": 1898827, "net_income": 7210590, "net_profit": 5600722, "operational_expense": 6368143, "product_revenue": 6535451, "quarter": 1, "rd_expense": 1653151, "revenue": 18186978, "salaries_expense": 3922052, "service_revenue": 11651527 }, { "depreciation": 821709, "expenses": 11318985, "income_tax": 1774142, "marketing_expense": 1277011, "net_income": 7393613, "net_profit": 5619471, "operational_expense": 6455269, "product_revenue": 7009466, "quarter": 2, "rd_expense": 1801158, "revenue": 18712598, "salaries_expense": 5285167, "service_revenue": 11703132 }, { "depreciation": 1071590, "expenses": 11672276, "income_tax": 2021625, "marketing_expense": 2287152, "net_income": 7581134, "net_profit": 5559509, "operational_expense": 7725452, "product_revenue": 7282064, "quarter": 3, "rd_expense": 2156630, "revenue": 19253410, "salaries_expense": 4085995, "service_revenue": 11971346 }, { "depreciation": 1148813, "expenses": 12036594, "income_tax": 2201171, "marketing_expense": 1303442, "net_income": 7773258, "net_profit": 5572087, "operational_expense": 6426183, "product_revenue": 7653252, "quarter": 4, "rd_expense": 1889293, "revenue": 19809852, "salaries_expense": 3851313, "service_revenue": 12156600 } ], "market_conditions": { "gdp_growth": [ 0.013730811644337097, 0.02661327760988441, 0.018714143238194814, 0.015855398474183244 ], "inflation_rate": [ 0.0161322812069902, 0.021913560490453916, 0.01578238676820125, 0.024845389797221794 ], "interest_rate": [ 0.03369022748328778, 0.026862299865564973, 0.028014336941314468, 0.03167861380341798 ], "year": 2013 }, "random_event": null, "year": 2013 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Poor", "founding_year": 2001, "industry": "Advertising", "location": "Jasonview", "name": "Clark, Bridges and Lewis", "num_employees": 755, "region": "Asia-Pacific", "revenue_size": "Small", "website": "www.clark,bridgesandlewis.com" }

[ { "advertising_kpis": [ { "average_project_size": 139436, "billable_hours_per_employee": 139, "client_concentration": 0.4, "client_retention_rate": 0.83, "employee_utilization_rate": 0.65, "gross_billings": 3173105, "net_revenue": 2452809, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 3249 }, { "average_project_size": 94679, "billable_hours_per_employee": 144, "client_concentration": 0.15, "client_retention_rate": 0.8, "employee_utilization_rate": 0.61, "gross_billings": 2821481, "net_revenue": 2427197, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 3215 }, { "average_project_size": 86762, "billable_hours_per_employee": 146, "client_concentration": 0.15, "client_retention_rate": 0.68, "employee_utilization_rate": 0.63, "gross_billings": 3095735, "net_revenue": 2401854, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 3181 }, { "average_project_size": 186872, "billable_hours_per_employee": 83, "client_concentration": 0.13, "client_retention_rate": 0.75, "employee_utilization_rate": 0.78, "gross_billings": 2972912, "net_revenue": 2376775, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 3148 } ], "balance_sheet": [ { "assets": 2912356, "current_assets": 1373805, "current_liabilities": 879895, "equity": 1875451, "fixed_assets": 1538551, "liabilities": 1655055, "long_term_liabilities": 775160, "quarter": 1 }, { "assets": 2995533, "current_assets": 1393540, "current_liabilities": 928244, "equity": 1944101, "fixed_assets": 1601993, "liabilities": 1679611, "long_term_liabilities": 751367, "quarter": 2 }, { "assets": 3081085, "current_assets": 1193349, "current_liabilities": 953807, "equity": 2037609, "fixed_assets": 1887736, "liabilities": 1704531, "long_term_liabilities": 750724, "quarter": 3 }, { "assets": 3169081, "current_assets": 1189438, "current_liabilities": 842653, "equity": 2070824, "fixed_assets": 1979643, "liabilities": 1729821, "long_term_liabilities": 887168, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -86970, "financing_cash_flow": -30202, "investing_cash_flow": -495462, "net_cash_flow": 568429, "operating_cash_flow": 745181, "quarter": 1 }, { "change_in_working_capital": 84171, "financing_cash_flow": -15546, "investing_cash_flow": -430661, "net_cash_flow": 575459, "operating_cash_flow": 712851, "quarter": 2 }, { "change_in_working_capital": -68058, "financing_cash_flow": -129183, "investing_cash_flow": -356757, "net_cash_flow": 823119, "operating_cash_flow": 805866, "quarter": 3 }, { "change_in_working_capital": -14184, "financing_cash_flow": 142665, "investing_cash_flow": -368524, "net_cash_flow": 434210, "operating_cash_flow": 737541, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8422078207471889, "current_ratio": 1.561328340313333, "debt_to_equity_ratio": 0.8824837332460299, "profit_margin": 0.2520171770406909, "quarter": 1, "return_on_assets": 0.21225083746629878, "return_on_equity": 0.3296007200401397 }, { "asset_turnover_ratio": 0.8102721619157592, "current_ratio": 1.5012647536639074, "debt_to_equity_ratio": 0.8639525415603407, "profit_margin": 0.2588084115133629, "quarter": 2, "return_on_assets": 0.20970525111891605, "return_on_equity": 0.32312055803685097 }, { "asset_turnover_ratio": 0.7795481137326623, "current_ratio": 1.251143050952656, "debt_to_equity_ratio": 0.8365348798518263, "profit_margin": 0.27522697049862316, "quarter": 3, "return_on_assets": 0.21455266570055678, "return_on_equity": 0.3244268159396626 }, { "asset_turnover_ratio": 0.7499887191270908, "current_ratio": 1.411539506772064, "debt_to_equity_ratio": 0.8353298010840129, "profit_margin": 0.2657230911634463, "quarter": 4, "return_on_assets": 0.19928932078416425, "return_on_equity": 0.3049819781883926 } ], "income_statement": [ { "depreciation": 127031, "expenses": 1609886, "income_tax": 224773, "marketing_expense": 211758, "net_income": 842923, "net_profit": 618150, "operational_expense": 1036234, "product_revenue": 866904, "quarter": 1, "rd_expense": 273329, "revenue": 2452809, "salaries_expense": 539790, "service_revenue": 1585905 }, { "depreciation": 84672, "expenses": 1590516, "income_tax": 208502, "marketing_expense": 246181, "net_income": 836681, "net_profit": 628179, "operational_expense": 1003094, "product_revenue": 559183, "quarter": 2, "rd_expense": 167428, "revenue": 2427197, "salaries_expense": 636647, "service_revenue": 1868014 }, { "depreciation": 144811, "expenses": 1571380, "income_tax": 169419, "marketing_expense": 166271, "net_income": 830474, "net_profit": 661055, "operational_expense": 813243, "product_revenue": 564352, "quarter": 3, "rd_expense": 239914, "revenue": 2401854, "salaries_expense": 778461, "service_revenue": 1837502 }, { "depreciation": 105977, "expenses": 1552474, "income_tax": 192737, "marketing_expense": 253199, "net_income": 824301, "net_profit": 631564, "operational_expense": 912190, "product_revenue": 580234, "quarter": 4, "rd_expense": 214449, "revenue": 2376775, "salaries_expense": 648670, "service_revenue": 1796541 } ], "market_conditions": { "gdp_growth": [ 0.021303149037594567, 0.013402881615726957, 0.012047025782616414, 0.0074530303094270285 ], "inflation_rate": [ 0.012409273716034609, 0.01896344120520186, 0.013464195137073365, 0.013654716067858506 ], "interest_rate": [ 0.03484631885365712, 0.03194621061780945, 0.0314674931255315, 0.036176699254136566 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 125325, "billable_hours_per_employee": 139, "client_concentration": 0.39, "client_retention_rate": 0.8, "employee_utilization_rate": 0.73, "gross_billings": 4853953, "net_revenue": 3803973, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 5038 }, { "average_project_size": 89540, "billable_hours_per_employee": 160, "client_concentration": 0.15, "client_retention_rate": 0.74, "employee_utilization_rate": 0.6, "gross_billings": 4799552, "net_revenue": 3746233, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 4962 }, { "average_project_size": 66100, "billable_hours_per_employee": 121, "client_concentration": 0.36, "client_retention_rate": 0.76, "employee_utilization_rate": 0.79, "gross_billings": 4565828, "net_revenue": 3689370, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 4887 }, { "average_project_size": 67926, "billable_hours_per_employee": 131, "client_concentration": 0.26, "client_retention_rate": 0.89, "employee_utilization_rate": 0.71, "gross_billings": 4421558, "net_revenue": 3633370, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 4812 } ], "balance_sheet": [ { "assets": 4188604, "current_assets": 2017456, "current_liabilities": 1048542, "equity": 2705729, "fixed_assets": 2171148, "liabilities": 2301931, "long_term_liabilities": 1253389, "quarter": 1 }, { "assets": 4308637, "current_assets": 1590954, "current_liabilities": 1292207, "equity": 2763218, "fixed_assets": 2717683, "liabilities": 2340180, "long_term_liabilities": 1047973, "quarter": 2 }, { "assets": 4432110, "current_assets": 1677075, "current_liabilities": 1147283, "equity": 2799862, "fixed_assets": 2755035, "liabilities": 2379064, "long_term_liabilities": 1231781, "quarter": 3 }, { "assets": 4559121, "current_assets": 1888948, "current_liabilities": 1223235, "equity": 2875825, "fixed_assets": 2670173, "liabilities": 2418594, "long_term_liabilities": 1195359, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 71668, "financing_cash_flow": -126047, "investing_cash_flow": -130099, "net_cash_flow": 637120, "operating_cash_flow": 1018035, "quarter": 1 }, { "change_in_working_capital": -97205, "financing_cash_flow": -181753, "investing_cash_flow": -167880, "net_cash_flow": 769669, "operating_cash_flow": 982845, "quarter": 2 }, { "change_in_working_capital": 66372, "financing_cash_flow": 43694, "investing_cash_flow": -449516, "net_cash_flow": 816500, "operating_cash_flow": 995323, "quarter": 3 }, { "change_in_working_capital": -61574, "financing_cash_flow": 163408, "investing_cash_flow": -353443, "net_cash_flow": 729213, "operating_cash_flow": 928259, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9081720305858467, "current_ratio": 1.92405835913106, "debt_to_equity_ratio": 0.8507618464376884, "profit_margin": 0.21531593415620984, "quarter": 1, "return_on_assets": 0.19554390914013356, "return_on_equity": 0.30271176455587384 }, { "asset_turnover_ratio": 0.8694705541450811, "current_ratio": 1.2311912874640054, "debt_to_equity_ratio": 0.846903863538816, "profit_margin": 0.21214937778830095, "quarter": 2, "return_on_assets": 0.1844576370671282, "return_on_equity": 0.2876215340230123 }, { "asset_turnover_ratio": 0.8324184192179346, "current_ratio": 1.4617797003877857, "debt_to_equity_ratio": 0.8497075927313561, "profit_margin": 0.20242372003892264, "quarter": 3, "return_on_assets": 0.16850123304701373, "return_on_equity": 0.26673314613363086 }, { "asset_turnover_ratio": 0.7969452883571198, "current_ratio": 1.54422330950308, "debt_to_equity_ratio": 0.841008754009719, "profit_margin": 0.20237355402835383, "quarter": 4, "return_on_assets": 0.1612806503709816, "return_on_equity": 0.25568245633861586 } ], "income_statement": [ { "depreciation": 198979, "expenses": 2743731, "income_tax": 241186, "marketing_expense": 488165, "net_income": 1060242, "net_profit": 819056, "operational_expense": 1646319, "product_revenue": 1422230, "quarter": 1, "rd_expense": 356857, "revenue": 3803973, "salaries_expense": 1003648, "service_revenue": 2381743 }, { "depreciation": 188084, "expenses": 2707682, "income_tax": 243790, "marketing_expense": 432898, "net_income": 1038551, "net_profit": 794761, "operational_expense": 1856686, "product_revenue": 1190324, "quarter": 2, "rd_expense": 357549, "revenue": 3746233, "salaries_expense": 1007161, "service_revenue": 2555909 }, { "depreciation": 248507, "expenses": 2672107, "income_tax": 270447, "marketing_expense": 312738, "net_income": 1017263, "net_profit": 746816, "operational_expense": 1478542, "product_revenue": 1235278, "quarter": 3, "rd_expense": 410239, "revenue": 3689370, "salaries_expense": 874777, "service_revenue": 2454092 }, { "depreciation": 192961, "expenses": 2637000, "income_tax": 261072, "marketing_expense": 472123, "net_income": 996370, "net_profit": 735298, "operational_expense": 1639590, "product_revenue": 939476, "quarter": 4, "rd_expense": 300213, "revenue": 3633370, "salaries_expense": 1100221, "service_revenue": 2693894 } ], "market_conditions": { "gdp_growth": [ 0.021332365873471433, 0.02242870347668094, 0.02949941355229919, 0.032570190653236714 ], "inflation_rate": [ 0.013741368742474981, 0.008028170503823474, 0.009991967720548313, 0.015354266450676453 ], "interest_rate": [ 0.026070365979201295, 0.017225119386040433, 0.025571148644387687, 0.02019835790523394 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 90209, "billable_hours_per_employee": 151, "client_concentration": 0.24, "client_retention_rate": 0.64, "employee_utilization_rate": 0.77, "gross_billings": 3031703, "net_revenue": 2436876, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 3228 }, { "average_project_size": 190935, "billable_hours_per_employee": 123, "client_concentration": 0.14, "client_retention_rate": 0.66, "employee_utilization_rate": 0.77, "gross_billings": 2651142, "net_revenue": 2378296, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 3150 }, { "average_project_size": 125896, "billable_hours_per_employee": 80, "client_concentration": 0.12, "client_retention_rate": 0.74, "employee_utilization_rate": 0.67, "gross_billings": 2838541, "net_revenue": 2321125, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 3074 }, { "average_project_size": 164688, "billable_hours_per_employee": 114, "client_concentration": 0.29, "client_retention_rate": 0.71, "employee_utilization_rate": 0.68, "gross_billings": 2924623, "net_revenue": 2265329, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 3000 } ], "balance_sheet": [ { "assets": 3599704, "current_assets": 1739162, "current_liabilities": 848146, "equity": 2341887, "fixed_assets": 1860542, "liabilities": 1607320, "long_term_liabilities": 759174, "quarter": 1 }, { "assets": 3688175, "current_assets": 1571618, "current_liabilities": 713495, "equity": 2428428, "fixed_assets": 2116557, "liabilities": 1632304, "long_term_liabilities": 918809, "quarter": 2 }, { "assets": 3778821, "current_assets": 1683577, "current_liabilities": 778700, "equity": 2478312, "fixed_assets": 2095244, "liabilities": 1657677, "long_term_liabilities": 878977, "quarter": 3 }, { "assets": 3871694, "current_assets": 1604093, "current_liabilities": 933251, "equity": 2554389, "fixed_assets": 2267601, "liabilities": 1683444, "long_term_liabilities": 750193, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -25852, "financing_cash_flow": -58529, "investing_cash_flow": -409660, "net_cash_flow": 340320, "operating_cash_flow": 456361, "quarter": 1 }, { "change_in_working_capital": 37365, "financing_cash_flow": -56310, "investing_cash_flow": -145893, "net_cash_flow": 227467, "operating_cash_flow": 518954, "quarter": 2 }, { "change_in_working_capital": 85538, "financing_cash_flow": -152177, "investing_cash_flow": -107432, "net_cash_flow": 59922, "operating_cash_flow": 487609, "quarter": 3 }, { "change_in_working_capital": -98831, "financing_cash_flow": 89184, "investing_cash_flow": -171725, "net_cash_flow": 194549, "operating_cash_flow": 538436, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6769656616210666, "current_ratio": 2.0505455428664403, "debt_to_equity_ratio": 0.6863354209660842, "profit_margin": 0.14342256232980258, "quarter": 1, "return_on_assets": 0.09709214979898347, "return_on_equity": 0.14923990781792631 }, { "asset_turnover_ratio": 0.6448435879533916, "current_ratio": 2.2027035928773153, "debt_to_equity_ratio": 0.672164873737249, "profit_margin": 0.15664870983258602, "quarter": 2, "return_on_assets": 0.10101391609671449, "return_on_equity": 0.1534148840319746 }, { "asset_turnover_ratio": 0.6142458190001591, "current_ratio": 2.162035443688198, "debt_to_equity_ratio": 0.668873410611739, "profit_margin": 0.15387710700630083, "quarter": 3, "return_on_assets": 0.09451836961846036, "return_on_equity": 0.14411744768213203 }, { "asset_turnover_ratio": 0.5851002171142657, "current_ratio": 1.7188226961449813, "debt_to_equity_ratio": 0.6590397938606845, "profit_margin": 0.16162729563785216, "quarter": 4, "return_on_assets": 0.09456816576929891, "return_on_equity": 0.143337212930372 } ], "income_statement": [ { "depreciation": 106858, "expenses": 1945122, "income_tax": 142251, "marketing_expense": 381717, "net_income": 491754, "net_profit": 349503, "operational_expense": 987116, "product_revenue": 790290, "quarter": 1, "rd_expense": 386711, "revenue": 2436876, "salaries_expense": 832784, "service_revenue": 1646586 }, { "depreciation": 146397, "expenses": 1897080, "income_tax": 108659, "marketing_expense": 274480, "net_income": 481216, "net_profit": 372557, "operational_expense": 1160100, "product_revenue": 706004, "quarter": 2, "rd_expense": 240083, "revenue": 2378296, "salaries_expense": 610735, "service_revenue": 1672292 }, { "depreciation": 130441, "expenses": 1850224, "income_tax": 113733, "marketing_expense": 366479, "net_income": 470901, "net_profit": 357168, "operational_expense": 974757, "product_revenue": 719794, "quarter": 3, "rd_expense": 262370, "revenue": 2321125, "salaries_expense": 691095, "service_revenue": 1601331 }, { "depreciation": 172297, "expenses": 1804526, "income_tax": 94664, "marketing_expense": 214322, "net_income": 460803, "net_profit": 366139, "operational_expense": 1153907, "product_revenue": 458092, "quarter": 4, "rd_expense": 281026, "revenue": 2265329, "salaries_expense": 667639, "service_revenue": 1807237 } ], "market_conditions": { "gdp_growth": [ 0.0245193764768245, 0.024531192507140306, 0.012169619128439259, 0.011083025068187336 ], "inflation_rate": [ 0.019421212678344263, 0.022664305829454032, 0.022920833177972954, 0.022741464227531316 ], "interest_rate": [ 0.038986936275279556, 0.03524606090284441, 0.03798899568553286, 0.03245098332259989 ], "year": 2003 }, "random_event": null, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 177676, "billable_hours_per_employee": 137, "client_concentration": 0.1, "client_retention_rate": 0.62, "employee_utilization_rate": 0.69, "gross_billings": 2955432, "net_revenue": 2515918, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 3332 }, { "average_project_size": 132654, "billable_hours_per_employee": 121, "client_concentration": 0.26, "client_retention_rate": 0.81, "employee_utilization_rate": 0.74, "gross_billings": 2987106, "net_revenue": 2448622, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 3243 }, { "average_project_size": 51886, "billable_hours_per_employee": 146, "client_concentration": 0.32, "client_retention_rate": 0.75, "employee_utilization_rate": 0.61, "gross_billings": 2742080, "net_revenue": 2383127, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 3156 }, { "average_project_size": 54848, "billable_hours_per_employee": 149, "client_concentration": 0.16, "client_retention_rate": 0.86, "employee_utilization_rate": 0.65, "gross_billings": 2904180, "net_revenue": 2319383, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 3072 } ], "balance_sheet": [ { "assets": 3216208, "current_assets": 1527014, "current_liabilities": 729980, "equity": 1949522, "fixed_assets": 1689194, "liabilities": 1721069, "long_term_liabilities": 991089, "quarter": 1 }, { "assets": 3313599, "current_assets": 1201969, "current_liabilities": 855882, "equity": 2017768, "fixed_assets": 2111630, "liabilities": 1737313, "long_term_liabilities": 881431, "quarter": 2 }, { "assets": 3413939, "current_assets": 1303726, "current_liabilities": 1009834, "equity": 2071335, "fixed_assets": 2110213, "liabilities": 1753709, "long_term_liabilities": 743875, "quarter": 3 }, { "assets": 3517318, "current_assets": 1398200, "current_liabilities": 779937, "equity": 2168591, "fixed_assets": 2119118, "liabilities": 1770261, "long_term_liabilities": 990324, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 73912, "financing_cash_flow": 58941, "investing_cash_flow": -158633, "net_cash_flow": 206913, "operating_cash_flow": 635061, "quarter": 1 }, { "change_in_working_capital": 35090, "financing_cash_flow": -89215, "investing_cash_flow": -101543, "net_cash_flow": 585041, "operating_cash_flow": 585449, "quarter": 2 }, { "change_in_working_capital": 1877, "financing_cash_flow": 33659, "investing_cash_flow": -435220, "net_cash_flow": 101553, "operating_cash_flow": 575948, "quarter": 3 }, { "change_in_working_capital": 13981, "financing_cash_flow": 27525, "investing_cash_flow": -179015, "net_cash_flow": 14940, "operating_cash_flow": 593168, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7822622168715456, "current_ratio": 2.09185731115921, "debt_to_equity_ratio": 0.8828158902541239, "profit_margin": 0.18060326290443487, "quarter": 1, "return_on_assets": 0.1412791088138578, "return_on_equity": 0.2330740561019573 }, { "asset_turnover_ratio": 0.7389614736122264, "current_ratio": 1.4043629846170382, "debt_to_equity_ratio": 0.8610073110486438, "profit_margin": 0.180298143200543, "quarter": 2, "return_on_assets": 0.13323338158902148, "return_on_equity": 0.2187972056252255 }, { "asset_turnover_ratio": 0.6980578739104595, "current_ratio": 1.2910300108730741, "debt_to_equity_ratio": 0.846656383443528, "profit_margin": 0.17250654287413134, "quarter": 3, "return_on_assets": 0.12041955055435964, "return_on_equity": 0.19847344828335348 }, { "asset_turnover_ratio": 0.6594180565988063, "current_ratio": 1.79270889828281, "debt_to_equity_ratio": 0.816318522026514, "profit_margin": 0.18174402416504734, "quarter": 4, "return_on_assets": 0.119845291213362, "return_on_equity": 0.1943815131576217 } ], "income_statement": [ { "depreciation": 180678, "expenses": 1887360, "income_tax": 174175, "marketing_expense": 272700, "net_income": 628558, "net_profit": 454383, "operational_expense": 1171740, "product_revenue": 838706, "quarter": 1, "rd_expense": 251766, "revenue": 2515918, "salaries_expense": 719783, "service_revenue": 1677212 }, { "depreciation": 143967, "expenses": 1849642, "income_tax": 157498, "marketing_expense": 268440, "net_income": 598980, "net_profit": 441482, "operational_expense": 946011, "product_revenue": 585280, "quarter": 2, "rd_expense": 208503, "revenue": 2448622, "salaries_expense": 677140, "service_revenue": 1863342 }, { "depreciation": 164843, "expenses": 1812678, "income_tax": 159344, "marketing_expense": 229480, "net_income": 570449, "net_profit": 411105, "operational_expense": 1106460, "product_revenue": 757675, "quarter": 3, "rd_expense": 194788, "revenue": 2383127, "salaries_expense": 837043, "service_revenue": 1625452 }, { "depreciation": 171634, "expenses": 1776453, "income_tax": 121396, "marketing_expense": 315548, "net_income": 542930, "net_profit": 421534, "operational_expense": 989626, "product_revenue": 543269, "quarter": 4, "rd_expense": 258033, "revenue": 2319383, "salaries_expense": 534123, "service_revenue": 1776114 } ], "market_conditions": { "gdp_growth": [ 0.020175086614778237, 0.012850349751535999, 0.021524251432246885, 0.018956852467620477 ], "inflation_rate": [ 0.009327156477187659, 0.015582465645063194, 0.009686216409554334, 0.012382047581789611 ], "interest_rate": [ 0.029379914776263436, 0.027539511480651892, 0.031343786279039616, 0.025607947836801565 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 101862, "billable_hours_per_employee": 159, "client_concentration": 0.35, "client_retention_rate": 0.75, "employee_utilization_rate": 0.72, "gross_billings": 2978319, "net_revenue": 2532742, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 3355 }, { "average_project_size": 124077, "billable_hours_per_employee": 116, "client_concentration": 0.11, "client_retention_rate": 0.75, "employee_utilization_rate": 0.72, "gross_billings": 3304186, "net_revenue": 2568741, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 3402 }, { "average_project_size": 60779, "billable_hours_per_employee": 125, "client_concentration": 0.23, "client_retention_rate": 0.74, "employee_utilization_rate": 0.68, "gross_billings": 3152348, "net_revenue": 2605253, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 3451 }, { "average_project_size": 56825, "billable_hours_per_employee": 133, "client_concentration": 0.19, "client_retention_rate": 0.61, "employee_utilization_rate": 0.65, "gross_billings": 2993631, "net_revenue": 2642284, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 3500 } ], "balance_sheet": [ { "assets": 2839087, "current_assets": 1247400, "current_liabilities": 976537, "equity": 1858137, "fixed_assets": 1591687, "liabilities": 1655187, "long_term_liabilities": 678650, "quarter": 1 }, { "assets": 2892019, "current_assets": 995460, "current_liabilities": 821762, "equity": 1891542, "fixed_assets": 1896559, "liabilities": 1684106, "long_term_liabilities": 862344, "quarter": 2 }, { "assets": 2945938, "current_assets": 959307, "current_liabilities": 1002848, "equity": 1915227, "fixed_assets": 1986631, "liabilities": 1713530, "long_term_liabilities": 710682, "quarter": 3 }, { "assets": 3000863, "current_assets": 1025964, "current_liabilities": 853580, "equity": 1975205, "fixed_assets": 1974899, "liabilities": 1743468, "long_term_liabilities": 889888, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -38663, "financing_cash_flow": -122865, "investing_cash_flow": -115280, "net_cash_flow": 58026, "operating_cash_flow": 799121, "quarter": 1 }, { "change_in_working_capital": -33845, "financing_cash_flow": 29353, "investing_cash_flow": -140354, "net_cash_flow": 881037, "operating_cash_flow": 794157, "quarter": 2 }, { "change_in_working_capital": 94947, "financing_cash_flow": -95320, "investing_cash_flow": -390363, "net_cash_flow": 337645, "operating_cash_flow": 828794, "quarter": 3 }, { "change_in_working_capital": -69469, "financing_cash_flow": -57744, "investing_cash_flow": -223321, "net_cash_flow": 918442, "operating_cash_flow": 873693, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8920973538324116, "current_ratio": 1.2773709547103693, "debt_to_equity_ratio": 0.8907776983074983, "profit_margin": 0.2662083228374623, "quarter": 1, "return_on_assets": 0.2374837403714645, "return_on_equity": 0.3628564524574883 }, { "asset_turnover_ratio": 0.888217193593818, "current_ratio": 1.2113726358726735, "debt_to_equity_ratio": 0.8903349753798753, "profit_margin": 0.2661338764787886, "quarter": 2, "return_on_assets": 0.23638468488623346, "return_on_equity": 0.3614135980062827 }, { "asset_turnover_ratio": 0.8843543211024808, "current_ratio": 0.9565826526053799, "debt_to_equity_ratio": 0.8946876793194749, "profit_margin": 0.26209316331273774, "quarter": 3, "return_on_assets": 0.23178322150703784, "return_on_equity": 0.3565211852172092 }, { "asset_turnover_ratio": 0.8805080405203436, "current_ratio": 1.2019541226364254, "debt_to_equity_ratio": 0.8826769879582119, "profit_margin": 0.2716626978780479, "quarter": 4, "return_on_assets": 0.2392011897910701, "return_on_equity": 0.3634103801883855 } ], "income_statement": [ { "depreciation": 124884, "expenses": 1662559, "income_tax": 195946, "marketing_expense": 309539, "net_income": 870183, "net_profit": 674237, "operational_expense": 1106291, "product_revenue": 565570, "quarter": 1, "rd_expense": 332231, "revenue": 2532742, "salaries_expense": 728182, "service_revenue": 1967172 }, { "depreciation": 110528, "expenses": 1671023, "income_tax": 214089, "marketing_expense": 313569, "net_income": 897718, "net_profit": 683629, "operational_expense": 878272, "product_revenue": 608133, "quarter": 2, "rd_expense": 261808, "revenue": 2568741, "salaries_expense": 720318, "service_revenue": 1960608 }, { "depreciation": 145975, "expenses": 1679531, "income_tax": 242903, "marketing_expense": 263290, "net_income": 925722, "net_profit": 682819, "operational_expense": 895208, "product_revenue": 784277, "quarter": 3, "rd_expense": 215481, "revenue": 2605253, "salaries_expense": 643173, "service_revenue": 1820976 }, { "depreciation": 155883, "expenses": 1688083, "income_tax": 236391, "marketing_expense": 211129, "net_income": 954201, "net_profit": 717810, "operational_expense": 916384, "product_revenue": 1035779, "quarter": 4, "rd_expense": 235259, "revenue": 2642284, "salaries_expense": 808930, "service_revenue": 1606505 } ], "market_conditions": { "gdp_growth": [ 0.0073234063466833185, 0.024990009772441167, 0.012400489157138254, 0.02190997167125269 ], "inflation_rate": [ 0.01639515376048857, 0.018587561216293267, 0.010496197427051388, 0.01680855049976824 ], "interest_rate": [ 0.0366124950953851, 0.03067272623623925, 0.030863499842173046, 0.03681469828565458 ], "year": 2005 }, "random_event": null, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 67756, "billable_hours_per_employee": 104, "client_concentration": 0.37, "client_retention_rate": 0.63, "employee_utilization_rate": 0.72, "gross_billings": 5054186, "net_revenue": 4276795, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 5665 }, { "average_project_size": 135113, "billable_hours_per_employee": 110, "client_concentration": 0.12, "client_retention_rate": 0.62, "employee_utilization_rate": 0.78, "gross_billings": 5355022, "net_revenue": 4203781, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 5568 }, { "average_project_size": 129619, "billable_hours_per_employee": 98, "client_concentration": 0.18, "client_retention_rate": 0.78, "employee_utilization_rate": 0.75, "gross_billings": 4573506, "net_revenue": 4132014, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 5473 }, { "average_project_size": 155612, "billable_hours_per_employee": 125, "client_concentration": 0.13, "client_retention_rate": 0.78, "employee_utilization_rate": 0.71, "gross_billings": 5141841, "net_revenue": 4061472, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 5379 } ], "balance_sheet": [ { "assets": 5712675, "current_assets": 2549629, "current_liabilities": 1509614, "equity": 3584562, "fixed_assets": 3163046, "liabilities": 3009956, "long_term_liabilities": 1500342, "quarter": 1 }, { "assets": 5823392, "current_assets": 1828421, "current_liabilities": 1302918, "equity": 3631097, "fixed_assets": 3994971, "liabilities": 3073653, "long_term_liabilities": 1770735, "quarter": 2 }, { "assets": 5936256, "current_assets": 1856778, "current_liabilities": 1283891, "equity": 3685916, "fixed_assets": 4079478, "liabilities": 3138699, "long_term_liabilities": 1854808, "quarter": 3 }, { "assets": 6051306, "current_assets": 1980484, "current_liabilities": 1411428, "equity": 3716610, "fixed_assets": 4070822, "liabilities": 3205120, "long_term_liabilities": 1793692, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -119, "financing_cash_flow": 34059, "investing_cash_flow": -447875, "net_cash_flow": 737896, "operating_cash_flow": 1052439, "quarter": 1 }, { "change_in_working_capital": 24073, "financing_cash_flow": 19486, "investing_cash_flow": -169793, "net_cash_flow": 640394, "operating_cash_flow": 1101345, "quarter": 2 }, { "change_in_working_capital": -56650, "financing_cash_flow": -141255, "investing_cash_flow": -212042, "net_cash_flow": 676244, "operating_cash_flow": 1053928, "quarter": 3 }, { "change_in_working_capital": 8485, "financing_cash_flow": -68982, "investing_cash_flow": -464706, "net_cash_flow": 714473, "operating_cash_flow": 1083447, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7486501507612459, "current_ratio": 1.6889277656407533, "debt_to_equity_ratio": 0.8396998015378169, "profit_margin": 0.20619248759877432, "quarter": 1, "return_on_assets": 0.1543660369266587, "return_on_equity": 0.24601136763710602 }, { "asset_turnover_ratio": 0.7218784172523505, "current_ratio": 1.4033277612251884, "debt_to_equity_ratio": 0.8464805539482971, "profit_margin": 0.20965840037813577, "quarter": 2, "return_on_assets": 0.15134787422862828, "return_on_equity": 0.2427249946779169 }, { "asset_turnover_ratio": 0.6960639837635034, "current_ratio": 1.446211555342315, "debt_to_equity_ratio": 0.851538396425746, "profit_margin": 0.2149941892742861, "quarter": 3, "return_on_assets": 0.14964971187226428, "return_on_equity": 0.24101444525594182 }, { "asset_turnover_ratio": 0.6711728013754387, "current_ratio": 1.4031774911649761, "debt_to_equity_ratio": 0.8623772739135933, "profit_margin": 0.21431244632487925, "quarter": 4, "return_on_assets": 0.14384068496949254, "return_on_equity": 0.23419836894374174 } ], "income_statement": [ { "depreciation": 170596, "expenses": 3018844, "income_tax": 376108, "marketing_expense": 478965, "net_income": 1257951, "net_profit": 881843, "operational_expense": 1699218, "product_revenue": 1332922, "quarter": 1, "rd_expense": 502965, "revenue": 4276795, "salaries_expense": 1386424, "service_revenue": 2943873 }, { "depreciation": 219987, "expenses": 2973917, "income_tax": 348506, "marketing_expense": 399549, "net_income": 1229864, "net_profit": 881358, "operational_expense": 1570595, "product_revenue": 1103710, "quarter": 2, "rd_expense": 428226, "revenue": 4203781, "salaries_expense": 1186053, "service_revenue": 3100071 }, { "depreciation": 165569, "expenses": 2929659, "income_tax": 313996, "marketing_expense": 318149, "net_income": 1202355, "net_profit": 888359, "operational_expense": 2043087, "product_revenue": 1175528, "quarter": 3, "rd_expense": 527603, "revenue": 4132014, "salaries_expense": 1432438, "service_revenue": 2956486 }, { "depreciation": 213023, "expenses": 2886060, "income_tax": 304988, "marketing_expense": 365131, "net_income": 1175412, "net_profit": 870424, "operational_expense": 1718297, "product_revenue": 1267968, "quarter": 4, "rd_expense": 371584, "revenue": 4061472, "salaries_expense": 1366753, "service_revenue": 2793504 } ], "market_conditions": { "gdp_growth": [ 0.015919748237990826, 0.007972858347615066, 0.012482669910818795, 0.014318887264331963 ], "inflation_rate": [ 0.015569334713176189, 0.008145919399301253, 0.011297304887132018, 0.009903745798214122 ], "interest_rate": [ 0.02665996055404792, 0.02251564002527215, 0.02591704096968503, 0.029525980752954418 ], "year": 2006 }, "random_event": null, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 100486, "billable_hours_per_employee": 82, "client_concentration": 0.27, "client_retention_rate": 0.78, "employee_utilization_rate": 0.63, "gross_billings": 4017334, "net_revenue": 3481397, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 4611 }, { "average_project_size": 192648, "billable_hours_per_employee": 85, "client_concentration": 0.31, "client_retention_rate": 0.87, "employee_utilization_rate": 0.74, "gross_billings": 4306337, "net_revenue": 3491912, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 4625 }, { "average_project_size": 99082, "billable_hours_per_employee": 125, "client_concentration": 0.34, "client_retention_rate": 0.86, "employee_utilization_rate": 0.62, "gross_billings": 4209157, "net_revenue": 3502459, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 4639 }, { "average_project_size": 59144, "billable_hours_per_employee": 110, "client_concentration": 0.34, "client_retention_rate": 0.78, "employee_utilization_rate": 0.78, "gross_billings": 3944871, "net_revenue": 3513038, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 4653 } ], "balance_sheet": [ { "assets": 4442982, "current_assets": 1912382, "current_liabilities": 1065517, "equity": 3061324, "fixed_assets": 2530600, "liabilities": 2247714, "long_term_liabilities": 1182197, "quarter": 1 }, { "assets": 4547939, "current_assets": 2009836, "current_liabilities": 1128032, "equity": 3114235, "fixed_assets": 2538103, "liabilities": 2295592, "long_term_liabilities": 1167560, "quarter": 2 }, { "assets": 4655376, "current_assets": 1989994, "current_liabilities": 1052212, "equity": 3151938, "fixed_assets": 2665382, "liabilities": 2344489, "long_term_liabilities": 1292277, "quarter": 3 }, { "assets": 4765351, "current_assets": 1688636, "current_liabilities": 1231960, "equity": 3188944, "fixed_assets": 3076715, "liabilities": 2394429, "long_term_liabilities": 1162469, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 63710, "financing_cash_flow": -22797, "investing_cash_flow": -305412, "net_cash_flow": 355864, "operating_cash_flow": 985883, "quarter": 1 }, { "change_in_working_capital": 75645, "financing_cash_flow": 66476, "investing_cash_flow": -449289, "net_cash_flow": 868961, "operating_cash_flow": 1095987, "quarter": 2 }, { "change_in_working_capital": -71278, "financing_cash_flow": -68179, "investing_cash_flow": -343244, "net_cash_flow": 799770, "operating_cash_flow": 1007106, "quarter": 3 }, { "change_in_working_capital": -58556, "financing_cash_flow": 103396, "investing_cash_flow": -364634, "net_cash_flow": 765880, "operating_cash_flow": 1024866, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7835721594190569, "current_ratio": 1.7947925748721043, "debt_to_equity_ratio": 0.7342293726505263, "profit_margin": 0.248766802522091, "quarter": 1, "return_on_assets": 0.19492674064400892, "return_on_equity": 0.2829024304516608 }, { "asset_turnover_ratio": 0.767800975342897, "current_ratio": 1.7817189583274233, "debt_to_equity_ratio": 0.7371287009490293, "profit_margin": 0.24682408949595522, "quarter": 2, "return_on_assets": 0.18951177665311694, "return_on_equity": 0.27675753435434386 }, { "asset_turnover_ratio": 0.7523471788315272, "current_ratio": 1.8912481515131931, "debt_to_equity_ratio": 0.7438245929964359, "profit_margin": 0.2401315761297991, "quarter": 3, "return_on_assets": 0.18066231384962245, "return_on_equity": 0.2668361496958379 }, { "asset_turnover_ratio": 0.7372044577618732, "current_ratio": 1.3706906068378844, "debt_to_equity_ratio": 0.7508532605150796, "profit_margin": 0.23285316014230417, "quarter": 4, "return_on_assets": 0.17166038766084596, "return_on_equity": 0.2565181451916371 } ], "income_statement": [ { "depreciation": 119827, "expenses": 2389641, "income_tax": 225700, "marketing_expense": 260827, "net_income": 1091756, "net_profit": 866056, "operational_expense": 1543758, "product_revenue": 1149453, "quarter": 1, "rd_expense": 373277, "revenue": 3481397, "salaries_expense": 1032513, "service_revenue": 2331944 }, { "depreciation": 234099, "expenses": 2407007, "income_tax": 223017, "marketing_expense": 241381, "net_income": 1084905, "net_profit": 861888, "operational_expense": 1469518, "product_revenue": 849172, "quarter": 2, "rd_expense": 347672, "revenue": 3491912, "salaries_expense": 938135, "service_revenue": 2642740 }, { "depreciation": 166055, "expenses": 2424499, "income_tax": 236909, "marketing_expense": 284328, "net_income": 1077960, "net_profit": 841051, "operational_expense": 1688533, "product_revenue": 1382927, "quarter": 3, "rd_expense": 309452, "revenue": 3502459, "salaries_expense": 1176794, "service_revenue": 2119532 }, { "depreciation": 206844, "expenses": 2442118, "income_tax": 252898, "marketing_expense": 342782, "net_income": 1070920, "net_profit": 818022, "operational_expense": 1496272, "product_revenue": 1279762, "quarter": 4, "rd_expense": 476189, "revenue": 3513038, "salaries_expense": 743627, "service_revenue": 2233276 } ], "market_conditions": { "gdp_growth": [ 0.02193204330179541, 0.03410323281936073, 0.02593826812011426, 0.034614888151250855 ], "inflation_rate": [ 0.018612187969275846, 0.013948235512153365, 0.019013033528079017, 0.016794032726492672 ], "interest_rate": [ 0.017410010121989707, 0.02355773105970497, 0.021327654139600354, 0.02526440792379287 ], "year": 2007 }, "random_event": null, "year": 2007 } ]

{ "advertising_type": "Branding Services", "financial_health": "Poor", "founding_year": 1991, "industry": "Advertising", "location": "Moralesmouth", "name": "Estrada, Turner and Bradshaw", "num_employees": 367, "region": "Latin America", "revenue_size": "Small", "website": "www.estrada,turnerandbradshaw.com" }

[ { "advertising_kpis": [ { "average_project_size": 95814, "billable_hours_per_employee": 89, "client_concentration": 0.14, "client_retention_rate": 0.88, "employee_utilization_rate": 0.78, "gross_billings": 1477451, "net_revenue": 1314374, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 3581 }, { "average_project_size": 142630, "billable_hours_per_employee": 88, "client_concentration": 0.35, "client_retention_rate": 0.71, "employee_utilization_rate": 0.74, "gross_billings": 1625639, "net_revenue": 1296878, "new_client_acquisition": 4, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 3534 }, { "average_project_size": 102231, "billable_hours_per_employee": 85, "client_concentration": 0.13, "client_retention_rate": 0.77, "employee_utilization_rate": 0.74, "gross_billings": 1629500, "net_revenue": 1279615, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 3487 }, { "average_project_size": 80837, "billable_hours_per_employee": 126, "client_concentration": 0.13, "client_retention_rate": 0.76, "employee_utilization_rate": 0.73, "gross_billings": 1571498, "net_revenue": 1262582, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 3440 } ], "balance_sheet": [ { "assets": 1858132, "current_assets": 792584, "current_liabilities": 444219, "equity": 1425997, "fixed_assets": 1065548, "liabilities": 760655, "long_term_liabilities": 316436, "quarter": 1 }, { "assets": 1914870, "current_assets": 676134, "current_liabilities": 434567, "equity": 1489875, "fixed_assets": 1238736, "liabilities": 770412, "long_term_liabilities": 335845, "quarter": 2 }, { "assets": 1973340, "current_assets": 616288, "current_liabilities": 385259, "equity": 1510180, "fixed_assets": 1357052, "liabilities": 780293, "long_term_liabilities": 395034, "quarter": 3 }, { "assets": 2033595, "current_assets": 905423, "current_liabilities": 413454, "equity": 1555243, "fixed_assets": 1128172, "liabilities": 790302, "long_term_liabilities": 376848, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -79983, "financing_cash_flow": 18759, "investing_cash_flow": -358202, "net_cash_flow": 33031, "operating_cash_flow": 408499, "quarter": 1 }, { "change_in_working_capital": 27908, "financing_cash_flow": 140939, "investing_cash_flow": -449277, "net_cash_flow": 138745, "operating_cash_flow": 431550, "quarter": 2 }, { "change_in_working_capital": 61029, "financing_cash_flow": -186935, "investing_cash_flow": -223921, "net_cash_flow": 37239, "operating_cash_flow": 372023, "quarter": 3 }, { "change_in_working_capital": -14084, "financing_cash_flow": 142178, "investing_cash_flow": -373557, "net_cash_flow": -170087, "operating_cash_flow": 363492, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7073630936876389, "current_ratio": 1.7842190451106323, "debt_to_equity_ratio": 0.5334197757779294, "profit_margin": 0.24994407984333225, "quarter": 1, "return_on_assets": 0.17680121756688977, "return_on_equity": 0.23037916629558128 }, { "asset_turnover_ratio": 0.6772668640691013, "current_ratio": 1.5558797607733674, "debt_to_equity_ratio": 0.5170984142965014, "profit_margin": 0.2663450224307915, "quarter": 2, "return_on_assets": 0.1803866581021166, "return_on_equity": 0.23184293984394663 }, { "asset_turnover_ratio": 0.6484513565832548, "current_ratio": 1.5996719090274334, "debt_to_equity_ratio": 0.5166887390907045, "profit_margin": 0.24783470028094387, "quarter": 3, "return_on_assets": 0.1607087476055824, "return_on_equity": 0.20999682157093857 }, { "asset_turnover_ratio": 0.620862069389431, "current_ratio": 2.189900206552603, "debt_to_equity_ratio": 0.5081533882486531, "profit_margin": 0.2470730613932402, "quarter": 4, "return_on_assets": 0.15339829218698905, "return_on_equity": 0.20057958788433705 } ], "income_statement": [ { "depreciation": 79979, "expenses": 873431, "income_tax": 112423, "marketing_expense": 109109, "net_income": 440943, "net_profit": 328520, "operational_expense": 579250, "product_revenue": 426070, "quarter": 1, "rd_expense": 103401, "revenue": 1314374, "salaries_expense": 353123, "service_revenue": 888304 }, { "depreciation": 86133, "expenses": 862934, "income_tax": 88527, "marketing_expense": 146844, "net_income": 433944, "net_profit": 345417, "operational_expense": 443519, "product_revenue": 333272, "quarter": 2, "rd_expense": 118786, "revenue": 1296878, "salaries_expense": 296880, "service_revenue": 963606 }, { "depreciation": 54890, "expenses": 852563, "income_tax": 109919, "marketing_expense": 142970, "net_income": 427052, "net_profit": 317133, "operational_expense": 449254, "product_revenue": 313579, "quarter": 3, "rd_expense": 136974, "revenue": 1279615, "salaries_expense": 357146, "service_revenue": 966036 }, { "depreciation": 51542, "expenses": 842318, "income_tax": 108314, "marketing_expense": 161278, "net_income": 420264, "net_profit": 311950, "operational_expense": 544349, "product_revenue": 297436, "quarter": 4, "rd_expense": 119617, "revenue": 1262582, "salaries_expense": 404281, "service_revenue": 965146 } ], "market_conditions": { "gdp_growth": [ 0.0037419487732353153, 0.007637067349745759, 0.010705062983955118, 0.006014731363787391 ], "inflation_rate": [ 0.010696770942603491, 0.013659307794279867, 0.016879864603680336, 0.011771245372724112 ], "interest_rate": [ 0.022560803294013804, 0.023629661782855593, 0.02300710198992347, 0.029316788179304536 ], "year": 1991 }, "random_event": null, "year": 1991 }, { "advertising_kpis": [ { "average_project_size": 110451, "billable_hours_per_employee": 159, "client_concentration": 0.37, "client_retention_rate": 0.7, "employee_utilization_rate": 0.63, "gross_billings": 720895, "net_revenue": 562482, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 1533 }, { "average_project_size": 86553, "billable_hours_per_employee": 118, "client_concentration": 0.23, "client_retention_rate": 0.78, "employee_utilization_rate": 0.8, "gross_billings": 661361, "net_revenue": 568799, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 1550 }, { "average_project_size": 123581, "billable_hours_per_employee": 112, "client_concentration": 0.14, "client_retention_rate": 0.82, "employee_utilization_rate": 0.71, "gross_billings": 635919, "net_revenue": 575188, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 1567 }, { "average_project_size": 115624, "billable_hours_per_employee": 84, "client_concentration": 0.22, "client_retention_rate": 0.81, "employee_utilization_rate": 0.63, "gross_billings": 649202, "net_revenue": 581648, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 1585 } ], "balance_sheet": [ { "assets": 806514, "current_assets": 305512, "current_liabilities": 242064, "equity": 481170, "fixed_assets": 501002, "liabilities": 474411, "long_term_liabilities": 232347, "quarter": 1 }, { "assets": 828841, "current_assets": 259172, "current_liabilities": 214176, "equity": 492437, "fixed_assets": 569669, "liabilities": 485074, "long_term_liabilities": 270898, "quarter": 2 }, { "assets": 851786, "current_assets": 425376, "current_liabilities": 261761, "equity": 513941, "fixed_assets": 426410, "liabilities": 495977, "long_term_liabilities": 234216, "quarter": 3 }, { "assets": 875366, "current_assets": 281441, "current_liabilities": 266418, "equity": 522768, "fixed_assets": 593925, "liabilities": 507126, "long_term_liabilities": 240708, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 69677, "financing_cash_flow": 198569, "investing_cash_flow": -468608, "net_cash_flow": -224348, "operating_cash_flow": 180951, "quarter": 1 }, { "change_in_working_capital": 31320, "financing_cash_flow": -85204, "investing_cash_flow": -109470, "net_cash_flow": -358301, "operating_cash_flow": 173009, "quarter": 2 }, { "change_in_working_capital": -84435, "financing_cash_flow": -46525, "investing_cash_flow": -318324, "net_cash_flow": -155971, "operating_cash_flow": 192746, "quarter": 3 }, { "change_in_working_capital": 74164, "financing_cash_flow": -122125, "investing_cash_flow": -145289, "net_cash_flow": -293739, "operating_cash_flow": 183589, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.697423727300456, "current_ratio": 1.2621124991737722, "debt_to_equity_ratio": 0.9859529895878796, "profit_margin": 0.26501648052737686, "quarter": 1, "return_on_assets": 0.1848287816454519, "return_on_equity": 0.309801109794875 }, { "asset_turnover_ratio": 0.6862582811419802, "current_ratio": 1.2100888988495444, "debt_to_equity_ratio": 0.9850478335299744, "profit_margin": 0.2613752837118209, "quarter": 2, "return_on_assets": 0.1793709529330716, "return_on_equity": 0.3019066398341311 }, { "asset_turnover_ratio": 0.6752728971830952, "current_ratio": 1.6250549165078068, "debt_to_equity_ratio": 0.9650465714936151, "profit_margin": 0.2749222862785733, "quarter": 3, "return_on_assets": 0.18564756875553248, "return_on_equity": 0.30768512338964976 }, { "asset_turnover_ratio": 0.6644626362001723, "current_ratio": 1.0563888325863868, "debt_to_equity_ratio": 0.9700785051877697, "profit_margin": 0.2656727092674607, "quarter": 4, "return_on_assets": 0.1765295887662989, "return_on_equity": 0.29559575184403025 } ], "income_statement": [ { "depreciation": 31884, "expenses": 371418, "income_tax": 41997, "marketing_expense": 61683, "net_income": 191064, "net_profit": 149067, "operational_expense": 226101, "product_revenue": 166485, "quarter": 1, "rd_expense": 39677, "revenue": 562482, "salaries_expense": 132156, "service_revenue": 395997 }, { "depreciation": 24339, "expenses": 371701, "income_tax": 48428, "marketing_expense": 60751, "net_income": 197098, "net_profit": 148670, "operational_expense": 198234, "product_revenue": 166150, "quarter": 2, "rd_expense": 37648, "revenue": 568799, "salaries_expense": 149744, "service_revenue": 402649 }, { "depreciation": 34614, "expenses": 371986, "income_tax": 45070, "marketing_expense": 54978, "net_income": 203202, "net_profit": 158132, "operational_expense": 206761, "product_revenue": 228000, "quarter": 3, "rd_expense": 46778, "revenue": 575188, "salaries_expense": 179775, "service_revenue": 347188 }, { "depreciation": 29061, "expenses": 372270, "income_tax": 54850, "marketing_expense": 65657, "net_income": 209378, "net_profit": 154528, "operational_expense": 218010, "product_revenue": 172181, "quarter": 4, "rd_expense": 65022, "revenue": 581648, "salaries_expense": 133585, "service_revenue": 409467 } ], "market_conditions": { "gdp_growth": [ 0.008099163103823396, 0.024251726306954532, 0.02279488383474247, 0.00967190895079461 ], "inflation_rate": [ 0.020717219906592758, 0.018915017006215933, 0.01723520218626689, 0.014664817039294533 ], "interest_rate": [ 0.021112995756463495, 0.018437882116016564, 0.025166376486207717, 0.020493742459112868 ], "year": 1992 }, "random_event": { "description": "Estrada, Turner and Bradshaw Data Privacy Regulation Impact in 1992", "impact": -0.04, "type": "Data Privacy Regulation Impact" }, "year": 1992 }, { "advertising_kpis": [ { "average_project_size": 78777, "billable_hours_per_employee": 80, "client_concentration": 0.29, "client_retention_rate": 0.65, "employee_utilization_rate": 0.69, "gross_billings": 3931446, "net_revenue": 3314335, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 9031 }, { "average_project_size": 168052, "billable_hours_per_employee": 85, "client_concentration": 0.11, "client_retention_rate": 0.85, "employee_utilization_rate": 0.71, "gross_billings": 4017935, "net_revenue": 3272187, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 8916 }, { "average_project_size": 100677, "billable_hours_per_employee": 119, "client_concentration": 0.37, "client_retention_rate": 0.81, "employee_utilization_rate": 0.7, "gross_billings": 4058728, "net_revenue": 3230575, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 8803 }, { "average_project_size": 148941, "billable_hours_per_employee": 117, "client_concentration": 0.14, "client_retention_rate": 0.87, "employee_utilization_rate": 0.72, "gross_billings": 3868284, "net_revenue": 3189492, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 8691 } ], "balance_sheet": [ { "assets": 4522378, "current_assets": 2189300, "current_liabilities": 834176, "equity": 3237002, "fixed_assets": 2333078, "liabilities": 1979798, "long_term_liabilities": 1145622, "quarter": 1 }, { "assets": 4657402, "current_assets": 1981357, "current_liabilities": 1094698, "equity": 3341955, "fixed_assets": 2676045, "liabilities": 2015795, "long_term_liabilities": 921097, "quarter": 2 }, { "assets": 4796457, "current_assets": 2214321, "current_liabilities": 1030152, "equity": 3543759, "fixed_assets": 2582136, "liabilities": 2052447, "long_term_liabilities": 1022295, "quarter": 3 }, { "assets": 4939665, "current_assets": 2346030, "current_liabilities": 1146245, "equity": 3581539, "fixed_assets": 2593635, "liabilities": 2089765, "long_term_liabilities": 943520, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 31635, "financing_cash_flow": -76420, "investing_cash_flow": -306149, "net_cash_flow": 687438, "operating_cash_flow": 859854, "quarter": 1 }, { "change_in_working_capital": 62477, "financing_cash_flow": -101849, "investing_cash_flow": -107601, "net_cash_flow": 197282, "operating_cash_flow": 817179, "quarter": 2 }, { "change_in_working_capital": -88826, "financing_cash_flow": -145689, "investing_cash_flow": -499723, "net_cash_flow": 735294, "operating_cash_flow": 1007085, "quarter": 3 }, { "change_in_working_capital": -19064, "financing_cash_flow": 70692, "investing_cash_flow": -202019, "net_cash_flow": 433146, "operating_cash_flow": 869848, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7328743859978091, "current_ratio": 2.624506099432254, "debt_to_equity_ratio": 0.61161469779753, "profit_margin": 0.20952076359209312, "quarter": 1, "return_on_assets": 0.15355240097134737, "return_on_equity": 0.21452628079933223 }, { "asset_turnover_ratio": 0.7025777461340035, "current_ratio": 1.8099576321506023, "debt_to_equity_ratio": 0.6031783791223999, "profit_margin": 0.21403055509969326, "quarter": 2, "return_on_assets": 0.15037310500575213, "return_on_equity": 0.20956236693791508 }, { "asset_turnover_ratio": 0.6735336103294578, "current_ratio": 2.149509004496424, "debt_to_equity_ratio": 0.5791722857000151, "profit_margin": 0.2475562399882374, "quarter": 3, "return_on_assets": 0.1667374480788632, "return_on_equity": 0.2256781570078552 }, { "asset_turnover_ratio": 0.6456899405121602, "current_ratio": 2.0467090368987435, "debt_to_equity_ratio": 0.5834824079815968, "profit_margin": 0.22939044838488387, "quarter": 4, "return_on_assets": 0.14811510497169342, "return_on_equity": 0.20428061791313734 } ], "income_statement": [ { "depreciation": 165432, "expenses": 2335635, "income_tax": 284278, "marketing_expense": 399492, "net_income": 978700, "net_profit": 694422, "operational_expense": 1614610, "product_revenue": 1051412, "quarter": 1, "rd_expense": 352343, "revenue": 3314335, "salaries_expense": 914345, "service_revenue": 2262923 }, { "depreciation": 116831, "expenses": 2281814, "income_tax": 290025, "marketing_expense": 402025, "net_income": 990373, "net_profit": 700348, "operational_expense": 1365378, "product_revenue": 826202, "quarter": 2, "rd_expense": 333326, "revenue": 3272187, "salaries_expense": 721899, "service_revenue": 2445985 }, { "depreciation": 207336, "expenses": 2229233, "income_tax": 201593, "marketing_expense": 425313, "net_income": 1001342, "net_profit": 799749, "operational_expense": 1406554, "product_revenue": 1276165, "quarter": 3, "rd_expense": 428439, "revenue": 3230575, "salaries_expense": 748322, "service_revenue": 1954410 }, { "depreciation": 138209, "expenses": 2177864, "income_tax": 279989, "marketing_expense": 385409, "net_income": 1011628, "net_profit": 731639, "operational_expense": 1293977, "product_revenue": 896336, "quarter": 4, "rd_expense": 218119, "revenue": 3189492, "salaries_expense": 782829, "service_revenue": 2293156 } ], "market_conditions": { "gdp_growth": [ 0.018951184091406996, 0.030989605144932653, 0.028725981969840775, 0.01751294972881995 ], "inflation_rate": [ 0.012009443640015126, 0.014525591501008718, 0.015428946696129967, 0.016786365059817728 ], "interest_rate": [ 0.029010781947025156, 0.024068613237517782, 0.02920142672880062, 0.029234059448859765 ], "year": 1993 }, "random_event": null, "year": 1993 }, { "advertising_kpis": [ { "average_project_size": 91644, "billable_hours_per_employee": 141, "client_concentration": 0.16, "client_retention_rate": 0.74, "employee_utilization_rate": 0.69, "gross_billings": 4843812, "net_revenue": 4123299, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 11235 }, { "average_project_size": 98574, "billable_hours_per_employee": 91, "client_concentration": 0.17, "client_retention_rate": 0.63, "employee_utilization_rate": 0.64, "gross_billings": 5059877, "net_revenue": 4134220, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 11265 }, { "average_project_size": 66247, "billable_hours_per_employee": 113, "client_concentration": 0.3, "client_retention_rate": 0.81, "employee_utilization_rate": 0.63, "gross_billings": 4902595, "net_revenue": 4145170, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 11295 }, { "average_project_size": 184512, "billable_hours_per_employee": 141, "client_concentration": 0.29, "client_retention_rate": 0.81, "employee_utilization_rate": 0.74, "gross_billings": 4835991, "net_revenue": 4156149, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 11325 } ], "balance_sheet": [ { "assets": 4712750, "current_assets": 1838242, "current_liabilities": 1411635, "equity": 3377972, "fixed_assets": 2874508, "liabilities": 2378110, "long_term_liabilities": 966475, "quarter": 1 }, { "assets": 4805184, "current_assets": 1476160, "current_liabilities": 1366704, "equity": 3502403, "fixed_assets": 3329024, "liabilities": 2413927, "long_term_liabilities": 1047223, "quarter": 2 }, { "assets": 4899430, "current_assets": 2173614, "current_liabilities": 1298590, "equity": 3511136, "fixed_assets": 2725816, "liabilities": 2450284, "long_term_liabilities": 1151694, "quarter": 3 }, { "assets": 4995525, "current_assets": 2150792, "current_liabilities": 1089053, "equity": 3576180, "fixed_assets": 2844733, "liabilities": 2487189, "long_term_liabilities": 1398136, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 66624, "financing_cash_flow": -104968, "investing_cash_flow": -315680, "net_cash_flow": 929962, "operating_cash_flow": 1251325, "quarter": 1 }, { "change_in_working_capital": 3167, "financing_cash_flow": 104249, "investing_cash_flow": -433978, "net_cash_flow": 734530, "operating_cash_flow": 1336479, "quarter": 2 }, { "change_in_working_capital": 44506, "financing_cash_flow": -128468, "investing_cash_flow": -321376, "net_cash_flow": 877291, "operating_cash_flow": 1305299, "quarter": 3 }, { "change_in_working_capital": 27676, "financing_cash_flow": -39838, "investing_cash_flow": -207341, "net_cash_flow": 1227325, "operating_cash_flow": 1290153, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8749241950029176, "current_ratio": 1.3022077236679452, "debt_to_equity_ratio": 0.704005243382716, "profit_margin": 0.2530333114333935, "quarter": 1, "return_on_assets": 0.22138496631478435, "return_on_equity": 0.30886342456361393 }, { "asset_turnover_ratio": 0.8603666373649792, "current_ratio": 1.0800875683395965, "debt_to_equity_ratio": 0.6892202296537548, "profit_margin": 0.2687679900924479, "quarter": 2, "return_on_assets": 0.23123901186718343, "return_on_equity": 0.31725246923326644 }, { "asset_turnover_ratio": 0.8460514794578144, "current_ratio": 1.673826226907646, "debt_to_equity_ratio": 0.6978607493415236, "profit_margin": 0.25619938386121677, "quarter": 3, "return_on_assets": 0.21675786775196298, "return_on_equity": 0.30246336228502685 }, { "asset_turnover_ratio": 0.8319744171033074, "current_ratio": 1.9749194942762198, "debt_to_equity_ratio": 0.6954876432394342, "profit_margin": 0.25693111579974637, "quarter": 4, "return_on_assets": 0.21376011530319636, "return_on_equity": 0.29859906380551315 } ], "income_statement": [ { "depreciation": 207993, "expenses": 2638626, "income_tax": 441341, "marketing_expense": 348132, "net_income": 1484673, "net_profit": 1043332, "operational_expense": 1540228, "product_revenue": 1625242, "quarter": 1, "rd_expense": 431710, "revenue": 4123299, "salaries_expense": 794331, "service_revenue": 2498057 }, { "depreciation": 225333, "expenses": 2649679, "income_tax": 373395, "marketing_expense": 293879, "net_income": 1484541, "net_profit": 1111146, "operational_expense": 1546962, "product_revenue": 1556508, "quarter": 2, "rd_expense": 442881, "revenue": 4134220, "salaries_expense": 943303, "service_revenue": 2577712 }, { "depreciation": 243309, "expenses": 2660779, "income_tax": 422401, "marketing_expense": 323053, "net_income": 1484391, "net_profit": 1061990, "operational_expense": 1611441, "product_revenue": 1122668, "quarter": 3, "rd_expense": 434877, "revenue": 4145170, "salaries_expense": 1228250, "service_revenue": 3022502 }, { "depreciation": 222309, "expenses": 2671926, "income_tax": 416379, "marketing_expense": 456871, "net_income": 1484223, "net_profit": 1067844, "operational_expense": 1499280, "product_revenue": 865933, "quarter": 4, "rd_expense": 310898, "revenue": 4156149, "salaries_expense": 1319491, "service_revenue": 3290216 } ], "market_conditions": { "gdp_growth": [ 0.015833838160252883, 0.0096873277873596, 0.02261354131945938, 0.022403391541678034 ], "inflation_rate": [ 0.018770238865550428, 0.018474611955321938, 0.01193863541059191, 0.011520671090325316 ], "interest_rate": [ 0.030970531051245462, 0.0312116987175453, 0.03311619590077438, 0.03609821180010098 ], "year": 1994 }, "random_event": null, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 87350, "billable_hours_per_employee": 157, "client_concentration": 0.21, "client_retention_rate": 0.61, "employee_utilization_rate": 0.67, "gross_billings": 4191621, "net_revenue": 3530468, "new_client_acquisition": 3, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 9620 }, { "average_project_size": 81191, "billable_hours_per_employee": 116, "client_concentration": 0.22, "client_retention_rate": 0.78, "employee_utilization_rate": 0.6, "gross_billings": 4084394, "net_revenue": 3503444, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 9546 }, { "average_project_size": 126978, "billable_hours_per_employee": 107, "client_concentration": 0.24, "client_retention_rate": 0.71, "employee_utilization_rate": 0.67, "gross_billings": 4453096, "net_revenue": 3476627, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 9473 }, { "average_project_size": 123861, "billable_hours_per_employee": 109, "client_concentration": 0.22, "client_retention_rate": 0.62, "employee_utilization_rate": 0.66, "gross_billings": 4480122, "net_revenue": 3450016, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 9401 } ], "balance_sheet": [ { "assets": 4622581, "current_assets": 1959693, "current_liabilities": 1352406, "equity": 3138390, "fixed_assets": 2662888, "liabilities": 2448466, "long_term_liabilities": 1096060, "quarter": 1 }, { "assets": 4730786, "current_assets": 1427758, "current_liabilities": 1185518, "equity": 3175161, "fixed_assets": 3303028, "liabilities": 2489618, "long_term_liabilities": 1304100, "quarter": 2 }, { "assets": 4841525, "current_assets": 2304418, "current_liabilities": 1511499, "equity": 3175595, "fixed_assets": 2537107, "liabilities": 2531461, "long_term_liabilities": 1019962, "quarter": 3 }, { "assets": 4954855, "current_assets": 2114770, "current_liabilities": 1481512, "equity": 3343705, "fixed_assets": 2840085, "liabilities": 2574007, "long_term_liabilities": 1092495, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -78277, "financing_cash_flow": -90927, "investing_cash_flow": -347906, "net_cash_flow": 888967, "operating_cash_flow": 1140827, "quarter": 1 }, { "change_in_working_capital": -80730, "financing_cash_flow": -40395, "investing_cash_flow": -413517, "net_cash_flow": 716732, "operating_cash_flow": 1074130, "quarter": 2 }, { "change_in_working_capital": -71387, "financing_cash_flow": -60784, "investing_cash_flow": -490839, "net_cash_flow": 890161, "operating_cash_flow": 1047521, "quarter": 3 }, { "change_in_working_capital": -17119, "financing_cash_flow": 173752, "investing_cash_flow": -443024, "net_cash_flow": 729291, "operating_cash_flow": 1145610, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7637438911292198, "current_ratio": 1.4490419297163721, "debt_to_equity_ratio": 0.7801662635937535, "profit_margin": 0.27312951144154257, "quarter": 1, "return_on_assets": 0.2086009958505865, "return_on_equity": 0.3072514888207011 }, { "asset_turnover_ratio": 0.7405627732896817, "current_ratio": 1.2043326208459086, "debt_to_equity_ratio": 0.78409189329297, "profit_margin": 0.26659281552666464, "quarter": 2, "return_on_assets": 0.19742871480553126, "return_on_equity": 0.2941561073595953 }, { "asset_turnover_ratio": 0.7180851074816302, "current_ratio": 1.524591150903838, "debt_to_equity_ratio": 0.7971611619239859, "profit_margin": 0.24895710698904427, "quarter": 3, "return_on_assets": 0.1787723909305436, "return_on_equity": 0.2725571113444882 }, { "asset_turnover_ratio": 0.6962900024319582, "current_ratio": 1.4274403447288986, "debt_to_equity_ratio": 0.7698068459986751, "profit_margin": 0.27908769118751914, "quarter": 4, "return_on_assets": 0.19432596917568729, "return_on_equity": 0.2879611090093175 } ], "income_statement": [ { "depreciation": 176552, "expenses": 2293641, "income_tax": 272552, "marketing_expense": 352472, "net_income": 1236827, "net_profit": 964275, "operational_expense": 1481757, "product_revenue": 1063412, "quarter": 1, "rd_expense": 294802, "revenue": 3530468, "salaries_expense": 1031975, "service_revenue": 2467056 }, { "depreciation": 140137, "expenses": 2272332, "income_tax": 297119, "marketing_expense": 381357, "net_income": 1231112, "net_profit": 933993, "operational_expense": 1199499, "product_revenue": 1071858, "quarter": 2, "rd_expense": 257158, "revenue": 3503444, "salaries_expense": 947655, "service_revenue": 2431586 }, { "depreciation": 181990, "expenses": 2251222, "income_tax": 359874, "marketing_expense": 243840, "net_income": 1225405, "net_profit": 865531, "operational_expense": 1204429, "product_revenue": 1228553, "quarter": 3, "rd_expense": 401763, "revenue": 3476627, "salaries_expense": 1021710, "service_revenue": 2248074 }, { "depreciation": 182753, "expenses": 2230308, "income_tax": 256851, "marketing_expense": 436449, "net_income": 1219708, "net_profit": 962857, "operational_expense": 1164833, "product_revenue": 691866, "quarter": 4, "rd_expense": 443965, "revenue": 3450016, "salaries_expense": 852736, "service_revenue": 2758150 } ], "market_conditions": { "gdp_growth": [ 0.019742761769052597, 0.016803257278213433, 0.020734372763954956, 0.009377353431794052 ], "inflation_rate": [ 0.011965646573268058, 0.015864037961977932, 0.011142293910951714, 0.016078103773649575 ], "interest_rate": [ 0.02450194311909019, 0.01649970228041865, 0.022168282351589793, 0.02295526718342146 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 173780, "billable_hours_per_employee": 111, "client_concentration": 0.15, "client_retention_rate": 0.71, "employee_utilization_rate": 0.73, "gross_billings": 895132, "net_revenue": 697138, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 1900 }, { "average_project_size": 190350, "billable_hours_per_employee": 118, "client_concentration": 0.28, "client_retention_rate": 0.84, "employee_utilization_rate": 0.78, "gross_billings": 797964, "net_revenue": 693852, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 1891 }, { "average_project_size": 168288, "billable_hours_per_employee": 104, "client_concentration": 0.32, "client_retention_rate": 0.68, "employee_utilization_rate": 0.75, "gross_billings": 835539, "net_revenue": 690582, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 1882 }, { "average_project_size": 78402, "billable_hours_per_employee": 159, "client_concentration": 0.2, "client_retention_rate": 0.85, "employee_utilization_rate": 0.77, "gross_billings": 847442, "net_revenue": 687327, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 1873 } ], "balance_sheet": [ { "assets": 928772, "current_assets": 283208, "current_liabilities": 170039, "equity": 729834, "fixed_assets": 645564, "liabilities": 407520, "long_term_liabilities": 237481, "quarter": 1 }, { "assets": 955280, "current_assets": 406254, "current_liabilities": 191140, "equity": 735906, "fixed_assets": 549026, "liabilities": 415169, "long_term_liabilities": 224029, "quarter": 2 }, { "assets": 982543, "current_assets": 360073, "current_liabilities": 224813, "equity": 748657, "fixed_assets": 622470, "liabilities": 422962, "long_term_liabilities": 198149, "quarter": 3 }, { "assets": 1010585, "current_assets": 413121, "current_liabilities": 234760, "equity": 768505, "fixed_assets": 597464, "liabilities": 430902, "long_term_liabilities": 196142, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -60603, "financing_cash_flow": -84814, "investing_cash_flow": -187806, "net_cash_flow": 87980, "operating_cash_flow": 232032, "quarter": 1 }, { "change_in_working_capital": -58336, "financing_cash_flow": -89726, "investing_cash_flow": -466202, "net_cash_flow": 59793, "operating_cash_flow": 233842, "quarter": 2 }, { "change_in_working_capital": 11365, "financing_cash_flow": 179255, "investing_cash_flow": -449432, "net_cash_flow": -57704, "operating_cash_flow": 226858, "quarter": 3 }, { "change_in_working_capital": -81987, "financing_cash_flow": 73634, "investing_cash_flow": -395194, "net_cash_flow": -268004, "operating_cash_flow": 220095, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7506018699960808, "current_ratio": 1.6655473156158294, "debt_to_equity_ratio": 0.5583735479574807, "profit_margin": 0.2991975763765567, "quarter": 1, "return_on_assets": 0.2245782603265387, "return_on_equity": 0.2857937558403692 }, { "asset_turnover_ratio": 0.7263336403986266, "current_ratio": 2.1254263890342155, "debt_to_equity_ratio": 0.5641603683079089, "profit_margin": 0.2821855381262863, "quarter": 2, "return_on_assets": 0.20496084917511095, "return_on_equity": 0.2660597956804266 }, { "asset_turnover_ratio": 0.7028516818093458, "current_ratio": 1.6016555982082887, "debt_to_equity_ratio": 0.5649609901463554, "profit_margin": 0.27379225059442613, "quarter": 3, "return_on_assets": 0.19243534379665828, "return_on_equity": 0.25255357259733097 }, { "asset_turnover_ratio": 0.6801278467422335, "current_ratio": 1.7597589027091498, "debt_to_equity_ratio": 0.5607016219803385, "profit_margin": 0.27471931118666953, "quarter": 4, "return_on_assets": 0.1868442535758991, "return_on_equity": 0.24570041834470824 } ], "income_statement": [ { "depreciation": 23450, "expenses": 427153, "income_tax": 61403, "marketing_expense": 67859, "net_income": 269985, "net_profit": 208582, "operational_expense": 296601, "product_revenue": 165093, "quarter": 1, "rd_expense": 85101, "revenue": 697138, "salaries_expense": 204471, "service_revenue": 532045 }, { "depreciation": 38047, "expenses": 423998, "income_tax": 74059, "marketing_expense": 43454, "net_income": 269854, "net_profit": 195795, "operational_expense": 250953, "product_revenue": 271823, "quarter": 2, "rd_expense": 63010, "revenue": 693852, "salaries_expense": 150910, "service_revenue": 422029 }, { "depreciation": 37782, "expenses": 420866, "income_tax": 80640, "marketing_expense": 59444, "net_income": 269716, "net_profit": 189076, "operational_expense": 294052, "product_revenue": 211507, "quarter": 3, "rd_expense": 66454, "revenue": 690582, "salaries_expense": 176736, "service_revenue": 479075 }, { "depreciation": 31273, "expenses": 417757, "income_tax": 80748, "marketing_expense": 69541, "net_income": 269570, "net_profit": 188822, "operational_expense": 251013, "product_revenue": 182404, "quarter": 4, "rd_expense": 55051, "revenue": 687327, "salaries_expense": 152553, "service_revenue": 504923 } ], "market_conditions": { "gdp_growth": [ 0.012792591249188892, 0.022261480606355445, 0.02750675401824302, 0.021684448826223467 ], "inflation_rate": [ 0.012216497087315401, 0.0070184132403148785, 0.0077556618392722815, 0.008710985956616056 ], "interest_rate": [ 0.03312863343710262, 0.030687811527385752, 0.026277918922340684, 0.032543232818935 ], "year": 1996 }, "random_event": { "description": "Estrada, Turner and Bradshaw Partnership with Major Brand in 1996", "impact": 0.08, "type": "Partnership with Major Brand" }, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 185117, "billable_hours_per_employee": 112, "client_concentration": 0.38, "client_retention_rate": 0.7, "employee_utilization_rate": 0.61, "gross_billings": 1467610, "net_revenue": 1281944, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 3493 }, { "average_project_size": 163191, "billable_hours_per_employee": 132, "client_concentration": 0.37, "client_retention_rate": 0.77, "employee_utilization_rate": 0.78, "gross_billings": 1575103, "net_revenue": 1289842, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 3515 }, { "average_project_size": 165285, "billable_hours_per_employee": 142, "client_concentration": 0.23, "client_retention_rate": 0.86, "employee_utilization_rate": 0.75, "gross_billings": 1469089, "net_revenue": 1297788, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 3536 }, { "average_project_size": 126592, "billable_hours_per_employee": 148, "client_concentration": 0.2, "client_retention_rate": 0.69, "employee_utilization_rate": 0.76, "gross_billings": 1691492, "net_revenue": 1305784, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 3558 } ], "balance_sheet": [ { "assets": 1918400, "current_assets": 652148, "current_liabilities": 439915, "equity": 1310445, "fixed_assets": 1266252, "liabilities": 932436, "long_term_liabilities": 492521, "quarter": 1 }, { "assets": 1955196, "current_assets": 889121, "current_liabilities": 421651, "equity": 1323369, "fixed_assets": 1066075, "liabilities": 944974, "long_term_liabilities": 523323, "quarter": 2 }, { "assets": 1992698, "current_assets": 681332, "current_liabilities": 544158, "equity": 1379041, "fixed_assets": 1311366, "liabilities": 957680, "long_term_liabilities": 413522, "quarter": 3 }, { "assets": 2030919, "current_assets": 634383, "current_liabilities": 396538, "equity": 1416166, "fixed_assets": 1396536, "liabilities": 970558, "long_term_liabilities": 574020, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 18315, "financing_cash_flow": 165011, "investing_cash_flow": -151506, "net_cash_flow": 111278, "operating_cash_flow": 387110, "quarter": 1 }, { "change_in_working_capital": -14237, "financing_cash_flow": 199082, "investing_cash_flow": -141294, "net_cash_flow": 19745, "operating_cash_flow": 374950, "quarter": 2 }, { "change_in_working_capital": 3377, "financing_cash_flow": 124634, "investing_cash_flow": -110904, "net_cash_flow": 27613, "operating_cash_flow": 393199, "quarter": 3 }, { "change_in_working_capital": 23443, "financing_cash_flow": -36460, "investing_cash_flow": -428691, "net_cash_flow": 250343, "operating_cash_flow": 423445, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6682360300250209, "current_ratio": 1.4824409260879943, "debt_to_equity_ratio": 0.7115414992617012, "profit_margin": 0.25311636077706984, "quarter": 1, "return_on_assets": 0.16914147206005004, "return_on_equity": 0.24761130760924724 }, { "asset_turnover_ratio": 0.6596995902201109, "current_ratio": 2.108665697460696, "debt_to_equity_ratio": 0.7140669004638918, "profit_margin": 0.24277934816822525, "quarter": 2, "return_on_assets": 0.16016143650048384, "return_on_equity": 0.23662863494611103 }, { "asset_turnover_ratio": 0.6512717933174018, "current_ratio": 1.2520848724083813, "debt_to_equity_ratio": 0.6944536094285811, "profit_margin": 0.26508412776200735, "quarter": 3, "return_on_assets": 0.1726418152675418, "return_on_equity": 0.24946538935390608 }, { "asset_turnover_ratio": 0.642952279239103, "current_ratio": 1.599803801905492, "debt_to_equity_ratio": 0.6853419726218537, "profit_margin": 0.27248381049239384, "quarter": 4, "return_on_assets": 0.17519408701184044, "return_on_equity": 0.2512452636202253 } ], "income_statement": [ { "depreciation": 62629, "expenses": 863269, "income_tax": 94194, "marketing_expense": 122778, "net_income": 418675, "net_profit": 324481, "operational_expense": 542659, "product_revenue": 489506, "quarter": 1, "rd_expense": 92180, "revenue": 1281944, "salaries_expense": 369572, "service_revenue": 792438 }, { "depreciation": 61803, "expenses": 859472, "income_tax": 117223, "marketing_expense": 161161, "net_income": 430370, "net_profit": 313147, "operational_expense": 596949, "product_revenue": 265375, "quarter": 2, "rd_expense": 93508, "revenue": 1289842, "salaries_expense": 293855, "service_revenue": 1024467 }, { "depreciation": 49176, "expenses": 855691, "income_tax": 98074, "marketing_expense": 136073, "net_income": 442097, "net_profit": 344023, "operational_expense": 514381, "product_revenue": 328719, "quarter": 3, "rd_expense": 132344, "revenue": 1297788, "salaries_expense": 362859, "service_revenue": 969069 }, { "depreciation": 67640, "expenses": 851928, "income_tax": 98051, "marketing_expense": 131915, "net_income": 453856, "net_profit": 355805, "operational_expense": 440906, "product_revenue": 286238, "quarter": 4, "rd_expense": 105868, "revenue": 1305784, "salaries_expense": 401976, "service_revenue": 1019546 } ], "market_conditions": { "gdp_growth": [ 0.028012186017155834, 0.033283623780266725, 0.022410717269933614, 0.019997825397924437 ], "inflation_rate": [ 0.012116492847570307, 0.014069252218177654, 0.017738229703408468, 0.011633160746767192 ], "interest_rate": [ 0.034642154150775914, 0.03590057587657016, 0.041240396457423986, 0.03477578906633159 ], "year": 1997 }, "random_event": { "description": "Estrada, Turner and Bradshaw Award Nomination in 1997", "impact": 0.06, "type": "Award Nomination" }, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 164938, "billable_hours_per_employee": 85, "client_concentration": 0.23, "client_retention_rate": 0.74, "employee_utilization_rate": 0.78, "gross_billings": 4897297, "net_revenue": 3841473, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 10467 }, { "average_project_size": 131414, "billable_hours_per_employee": 135, "client_concentration": 0.1, "client_retention_rate": 0.81, "employee_utilization_rate": 0.69, "gross_billings": 4409998, "net_revenue": 3833786, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 10446 }, { "average_project_size": 183898, "billable_hours_per_employee": 131, "client_concentration": 0.29, "client_retention_rate": 0.87, "employee_utilization_rate": 0.76, "gross_billings": 4256272, "net_revenue": 3826114, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 10425 }, { "average_project_size": 125610, "billable_hours_per_employee": 131, "client_concentration": 0.3, "client_retention_rate": 0.74, "employee_utilization_rate": 0.78, "gross_billings": 4799274, "net_revenue": 3818458, "new_client_acquisition": 3, "organic_growth": -0.05, "quarter": 4, "revenue_per_employee": 10405 } ], "balance_sheet": [ { "assets": 4512381, "current_assets": 1557720, "current_liabilities": 1201444, "equity": 2861791, "fixed_assets": 2954661, "liabilities": 2502617, "long_term_liabilities": 1301173, "quarter": 1 }, { "assets": 4670801, "current_assets": 1441682, "current_liabilities": 1190308, "equity": 2908986, "fixed_assets": 3229119, "liabilities": 2541453, "long_term_liabilities": 1351145, "quarter": 2 }, { "assets": 4834782, "current_assets": 1769388, "current_liabilities": 1451345, "equity": 3115434, "fixed_assets": 3065394, "liabilities": 2580890, "long_term_liabilities": 1129545, "quarter": 3 }, { "assets": 5004521, "current_assets": 1755434, "current_liabilities": 1284830, "equity": 3209726, "fixed_assets": 3249087, "liabilities": 2620940, "long_term_liabilities": 1336110, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 98104, "financing_cash_flow": -64479, "investing_cash_flow": -155098, "net_cash_flow": 855174, "operating_cash_flow": 1104265, "quarter": 1 }, { "change_in_working_capital": -9446, "financing_cash_flow": 55087, "investing_cash_flow": -314493, "net_cash_flow": 471759, "operating_cash_flow": 966880, "quarter": 2 }, { "change_in_working_capital": -1274, "financing_cash_flow": 197690, "investing_cash_flow": -389447, "net_cash_flow": 821699, "operating_cash_flow": 1053181, "quarter": 3 }, { "change_in_working_capital": -57668, "financing_cash_flow": -5459, "investing_cash_flow": -370713, "net_cash_flow": 715654, "operating_cash_flow": 1048972, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8513184059590713, "current_ratio": 1.2965398304040805, "debt_to_equity_ratio": 0.8744932806064454, "profit_margin": 0.2217969513257024, "quarter": 1, "return_on_assets": 0.18881982704917868, "return_on_equity": 0.29772509592769003 }, { "asset_turnover_ratio": 0.8207984026722611, "current_ratio": 1.2111839960749655, "debt_to_equity_ratio": 0.8736559749685973, "profit_margin": 0.20335981194568503, "quarter": 2, "return_on_assets": 0.16691740881274966, "return_on_equity": 0.26801022761883353 }, { "asset_turnover_ratio": 0.7913725996332409, "current_ratio": 1.2191367317901671, "debt_to_equity_ratio": 0.8284206951583631, "profit_margin": 0.22517415842810748, "quarter": 3, "return_on_assets": 0.17819665912547866, "return_on_equity": 0.27653996200850345 }, { "asset_turnover_ratio": 0.7630016938684042, "current_ratio": 1.3662772506868612, "debt_to_equity_ratio": 0.8165619121382947, "profit_margin": 0.21635565979775082, "quarter": 4, "return_on_assets": 0.16507973490370006, "return_on_equity": 0.2573880138055398 } ], "income_statement": [ { "depreciation": 252238, "expenses": 2747271, "income_tax": 242175, "marketing_expense": 437183, "net_income": 1094202, "net_profit": 852027, "operational_expense": 1634925, "product_revenue": 859511, "quarter": 1, "rd_expense": 376480, "revenue": 3841473, "salaries_expense": 1011611, "service_revenue": 2981962 }, { "depreciation": 187242, "expenses": 2738250, "income_tax": 315898, "marketing_expense": 397522, "net_income": 1095536, "net_profit": 779638, "operational_expense": 1548048, "product_revenue": 1408569, "quarter": 2, "rd_expense": 356173, "revenue": 3833786, "salaries_expense": 1153365, "service_revenue": 2425217 }, { "depreciation": 191639, "expenses": 2729259, "income_tax": 235313, "marketing_expense": 334963, "net_income": 1096855, "net_profit": 861542, "operational_expense": 1900039, "product_revenue": 1068072, "quarter": 3, "rd_expense": 363118, "revenue": 3826114, "salaries_expense": 1188934, "service_revenue": 2758042 }, { "depreciation": 222827, "expenses": 2720297, "income_tax": 272016, "marketing_expense": 431502, "net_income": 1098161, "net_profit": 826145, "operational_expense": 1432169, "product_revenue": 1296275, "quarter": 4, "rd_expense": 454133, "revenue": 3818458, "salaries_expense": 1206725, "service_revenue": 2522183 } ], "market_conditions": { "gdp_growth": [ 0.021663037469125894, 0.03009194724559061, 0.02992294429007368, 0.019448563963630136 ], "inflation_rate": [ 0.010442561094862923, 0.018135665679941675, 0.017382967561489313, 0.013683499672891557 ], "interest_rate": [ 0.026005940034756363, 0.02646081761670301, 0.018274933100813504, 0.020235374437672135 ], "year": 1998 }, "random_event": { "description": "Estrada, Turner and Bradshaw Industry Recognition in 1998", "impact": 0.07, "type": "Industry Recognition" }, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 114210, "billable_hours_per_employee": 85, "client_concentration": 0.29, "client_retention_rate": 0.69, "employee_utilization_rate": 0.79, "gross_billings": 2338011, "net_revenue": 1884603, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 5135 }, { "average_project_size": 68146, "billable_hours_per_employee": 124, "client_concentration": 0.34, "client_retention_rate": 0.77, "employee_utilization_rate": 0.68, "gross_billings": 2148625, "net_revenue": 1894841, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 5163 }, { "average_project_size": 117595, "billable_hours_per_employee": 126, "client_concentration": 0.11, "client_retention_rate": 0.63, "employee_utilization_rate": 0.67, "gross_billings": 2422358, "net_revenue": 1905135, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 5191 }, { "average_project_size": 161916, "billable_hours_per_employee": 90, "client_concentration": 0.23, "client_retention_rate": 0.62, "employee_utilization_rate": 0.76, "gross_billings": 2221830, "net_revenue": 1915485, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 5219 } ], "balance_sheet": [ { "assets": 2420794, "current_assets": 809683, "current_liabilities": 642923, "equity": 1865453, "fixed_assets": 1611111, "liabilities": 1099359, "long_term_liabilities": 456436, "quarter": 1 }, { "assets": 2490201, "current_assets": 1073853, "current_liabilities": 593092, "equity": 1928980, "fixed_assets": 1416348, "liabilities": 1114025, "long_term_liabilities": 520933, "quarter": 2 }, { "assets": 2561597, "current_assets": 914361, "current_liabilities": 644986, "equity": 1993117, "fixed_assets": 1647236, "liabilities": 1128887, "long_term_liabilities": 483901, "quarter": 3 }, { "assets": 2635041, "current_assets": 1163401, "current_liabilities": 647454, "equity": 2061387, "fixed_assets": 1471640, "liabilities": 1143947, "long_term_liabilities": 496493, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 74706, "financing_cash_flow": -198955, "investing_cash_flow": -159493, "net_cash_flow": 323185, "operating_cash_flow": 607049, "quarter": 1 }, { "change_in_working_capital": -83771, "financing_cash_flow": 717, "investing_cash_flow": -304271, "net_cash_flow": 122888, "operating_cash_flow": 621436, "quarter": 2 }, { "change_in_working_capital": 40150, "financing_cash_flow": 62902, "investing_cash_flow": -162318, "net_cash_flow": 553545, "operating_cash_flow": 633904, "quarter": 3 }, { "change_in_working_capital": 34688, "financing_cash_flow": 181815, "investing_cash_flow": -229302, "net_cash_flow": 416658, "operating_cash_flow": 682495, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7785061430258007, "current_ratio": 1.2593778726223825, "debt_to_equity_ratio": 0.589325488232617, "profit_margin": 0.28866450918310116, "quarter": 1, "return_on_assets": 0.2247270936725719, "return_on_equity": 0.2916278244480027 }, { "asset_turnover_ratio": 0.7609188977114699, "current_ratio": 1.8106010534621948, "debt_to_equity_ratio": 0.577520243859449, "profit_margin": 0.29174162898100686, "quarter": 2, "return_on_assets": 0.22199171874077633, "return_on_equity": 0.28657839894659354 }, { "asset_turnover_ratio": 0.7437294000578545, "current_ratio": 1.4176447240715302, "debt_to_equity_ratio": 0.5663927406168329, "profit_margin": 0.2941560571822994, "quarter": 3, "return_on_assets": 0.2187725079315755, "return_on_equity": 0.28117115051449565 }, { "asset_turnover_ratio": 0.7269279681037221, "current_ratio": 1.7968859563768236, "debt_to_equity_ratio": 0.5549404357357449, "profit_margin": 0.2977277295306411, "quarter": 4, "return_on_assets": 0.21642661347584344, "return_on_equity": 0.27665499006251615 } ], "income_statement": [ { "depreciation": 63031, "expenses": 1134956, "income_tax": 205629, "marketing_expense": 120632, "net_income": 749647, "net_profit": 544018, "operational_expense": 620256, "product_revenue": 601296, "quarter": 1, "rd_expense": 204064, "revenue": 1884603, "salaries_expense": 467303, "service_revenue": 1283307 }, { "depreciation": 68632, "expenses": 1130952, "income_tax": 211085, "marketing_expense": 149336, "net_income": 763889, "net_profit": 552804, "operational_expense": 565807, "product_revenue": 633944, "quarter": 2, "rd_expense": 217598, "revenue": 1894841, "salaries_expense": 383365, "service_revenue": 1260897 }, { "depreciation": 73497, "expenses": 1126962, "income_tax": 217766, "marketing_expense": 176588, "net_income": 778173, "net_profit": 560407, "operational_expense": 746609, "product_revenue": 448402, "quarter": 3, "rd_expense": 170971, "revenue": 1905135, "salaries_expense": 408309, "service_revenue": 1456733 }, { "depreciation": 112202, "expenses": 1122987, "income_tax": 222205, "marketing_expense": 223039, "net_income": 792498, "net_profit": 570293, "operational_expense": 628947, "product_revenue": 660728, "quarter": 4, "rd_expense": 128683, "revenue": 1915485, "salaries_expense": 418781, "service_revenue": 1254757 } ], "market_conditions": { "gdp_growth": [ 0.01628640798366562, 0.004403900459703564, 0.00500045098303656, 0.011539797326768977 ], "inflation_rate": [ 0.012447156809016017, 0.013678716223052667, 0.008698353683912995, 0.015489194903674668 ], "interest_rate": [ 0.023985001688099708, 0.027001944437096023, 0.0241928279508943, 0.030517887914702817 ], "year": 1999 }, "random_event": { "description": "Estrada, Turner and Bradshaw Data Privacy Regulation Impact in 1999", "impact": 0.09, "type": "Data Privacy Regulation Impact" }, "year": 1999 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Distressed", "founding_year": 2000, "industry": "Advertising", "location": "Daniellechester", "name": "Holder-Carlson", "num_employees": 150, "region": "North America", "revenue_size": "Large", "website": "www.holder-carlson.com" }

[ { "advertising_kpis": [ { "average_project_size": 119837, "billable_hours_per_employee": 107, "client_concentration": 0.13, "client_retention_rate": 0.65, "employee_utilization_rate": 0.73, "gross_billings": 84218710, "net_revenue": 71159996, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 474400 }, { "average_project_size": 198405, "billable_hours_per_employee": 86, "client_concentration": 0.32, "client_retention_rate": 0.87, "employee_utilization_rate": 0.67, "gross_billings": 78066631, "net_revenue": 69768046, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 465120 }, { "average_project_size": 187209, "billable_hours_per_employee": 89, "client_concentration": 0.32, "client_retention_rate": 0.66, "employee_utilization_rate": 0.62, "gross_billings": 80142263, "net_revenue": 68403324, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 456022 }, { "average_project_size": 121755, "billable_hours_per_employee": 102, "client_concentration": 0.33, "client_retention_rate": 0.66, "employee_utilization_rate": 0.68, "gross_billings": 84070755, "net_revenue": 67065297, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 447102 } ], "balance_sheet": [ { "assets": 102091903, "current_assets": 48858014, "current_liabilities": 33600126, "equity": 58664695, "fixed_assets": 53233889, "liabilities": 57692701, "long_term_liabilities": 24092575, "quarter": 1 }, { "assets": 104052519, "current_assets": 41400965, "current_liabilities": 25858242, "equity": 58737900, "fixed_assets": 62651554, "liabilities": 59141687, "long_term_liabilities": 33283445, "quarter": 2 }, { "assets": 106050788, "current_assets": 42938192, "current_liabilities": 29646766, "equity": 58124779, "fixed_assets": 63112596, "liabilities": 60627066, "long_term_liabilities": 30980300, "quarter": 3 }, { "assets": 108087433, "current_assets": 36131610, "current_liabilities": 32983408, "equity": 58193056, "fixed_assets": 71955823, "liabilities": 62149751, "long_term_liabilities": 29166343, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 16769, "financing_cash_flow": -37933, "investing_cash_flow": -330410, "net_cash_flow": 16842200, "operating_cash_flow": 16987582, "quarter": 1 }, { "change_in_working_capital": 88319, "financing_cash_flow": 185656, "investing_cash_flow": -172265, "net_cash_flow": 16107726, "operating_cash_flow": 16778603, "quarter": 2 }, { "change_in_working_capital": -4703, "financing_cash_flow": -63446, "investing_cash_flow": -388623, "net_cash_flow": 14811805, "operating_cash_flow": 15390255, "quarter": 3 }, { "change_in_working_capital": -12946, "financing_cash_flow": -78091, "investing_cash_flow": -399469, "net_cash_flow": 15572503, "operating_cash_flow": 15878343, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.697018998656534, "current_ratio": 1.4541021066409097, "debt_to_equity_ratio": 0.983431363616567, "profit_margin": 0.20047068299441725, "quarter": 1, "return_on_assets": 0.13973187472076018, "return_on_equity": 0.2431699849458009 }, { "asset_turnover_ratio": 0.6705079960630266, "current_ratio": 1.6010742338941681, "debt_to_equity_ratio": 1.006874386043764, "profit_margin": 0.1981862585057922, "quarter": 2, "return_on_assets": 0.13288547103794768, "return_on_equity": 0.23540283190240033 }, { "asset_turnover_ratio": 0.6450053346138267, "current_ratio": 1.4483263368422714, "debt_to_equity_ratio": 1.0430502626083102, "profit_margin": 0.18567894449106012, "quarter": 3, "return_on_assets": 0.11976390972219839, "return_on_equity": 0.21851363942390215 }, { "asset_turnover_ratio": 0.6204726593886266, "current_ratio": 1.0954480507290212, "debt_to_equity_ratio": 1.0679925625490436, "profit_margin": 0.18273793673052696, "quarter": 4, "return_on_assets": 0.11338389357438065, "return_on_equity": 0.21059856351245757 } ], "income_statement": [ { "depreciation": 2722089, "expenses": 52653268, "income_tax": 4241235, "marketing_expense": 9289435, "net_income": 18506728, "net_profit": 14265493, "operational_expense": 32204343, "product_revenue": 15538640, "quarter": 1, "rd_expense": 6329384, "revenue": 71159996, "salaries_expense": 15933656, "service_revenue": 55621356 }, { "depreciation": 2951535, "expenses": 52066934, "income_tax": 3874044, "marketing_expense": 5786693, "net_income": 17701112, "net_profit": 13827068, "operational_expense": 33544203, "product_revenue": 17001374, "quarter": 2, "rd_expense": 8862483, "revenue": 69768046, "salaries_expense": 20865671, "service_revenue": 52766672 }, { "depreciation": 2689198, "expenses": 51487130, "income_tax": 4215137, "marketing_expense": 8282614, "net_income": 16916194, "net_profit": 12701057, "operational_expense": 28078150, "product_revenue": 26285552, "quarter": 3, "rd_expense": 9574007, "revenue": 68403324, "salaries_expense": 22597899, "service_revenue": 42117772 }, { "depreciation": 3622969, "expenses": 50913783, "income_tax": 3896140, "marketing_expense": 8970936, "net_income": 16151514, "net_profit": 12255374, "operational_expense": 33873153, "product_revenue": 20996674, "quarter": 4, "rd_expense": 9970819, "revenue": 67065297, "salaries_expense": 23728624, "service_revenue": 46068623 } ], "market_conditions": { "gdp_growth": [ 0.02379509834093279, 0.00891979260856556, 0.010926286044181175, 0.017242839285118862 ], "inflation_rate": [ 0.009570918738010635, 0.0132768162722615, 0.011436204114562767, 0.015345735014300008 ], "interest_rate": [ 0.024835266185476303, 0.024398336156493308, 0.02241586611999629, 0.020202257491380587 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 72039, "billable_hours_per_employee": 147, "client_concentration": 0.16, "client_retention_rate": 0.78, "employee_utilization_rate": 0.72, "gross_billings": 54375908, "net_revenue": 47556577, "new_client_acquisition": 1, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 317044 }, { "average_project_size": 142230, "billable_hours_per_employee": 95, "client_concentration": 0.13, "client_retention_rate": 0.74, "employee_utilization_rate": 0.69, "gross_billings": 59448860, "net_revenue": 47314261, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 315428 }, { "average_project_size": 102226, "billable_hours_per_employee": 106, "client_concentration": 0.24, "client_retention_rate": 0.73, "employee_utilization_rate": 0.77, "gross_billings": 57781689, "net_revenue": 47073179, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 313821 }, { "average_project_size": 106074, "billable_hours_per_employee": 158, "client_concentration": 0.24, "client_retention_rate": 0.65, "employee_utilization_rate": 0.67, "gross_billings": 53881186, "net_revenue": 46833326, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 312222 } ], "balance_sheet": [ { "assets": 62315732, "current_assets": 24313286, "current_liabilities": 17503075, "equity": 35879964, "fixed_assets": 38002446, "liabilities": 36684292, "long_term_liabilities": 19181217, "quarter": 1 }, { "assets": 63732993, "current_assets": 27694467, "current_liabilities": 21415051, "equity": 37106520, "fixed_assets": 36038526, "liabilities": 37275690, "long_term_liabilities": 15860639, "quarter": 2 }, { "assets": 65182487, "current_assets": 30790005, "current_liabilities": 17736284, "equity": 37728167, "fixed_assets": 34392482, "liabilities": 37876623, "long_term_liabilities": 20140339, "quarter": 3 }, { "assets": 66664947, "current_assets": 28135760, "current_liabilities": 18318419, "equity": 39043454, "fixed_assets": 38529187, "liabilities": 38487244, "long_term_liabilities": 20168825, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 57265, "financing_cash_flow": 45443, "investing_cash_flow": -306430, "net_cash_flow": 12869068, "operating_cash_flow": 13226049, "quarter": 1 }, { "change_in_working_capital": -13988, "financing_cash_flow": -62964, "investing_cash_flow": -109606, "net_cash_flow": 12602936, "operating_cash_flow": 12876821, "quarter": 2 }, { "change_in_working_capital": -32788, "financing_cash_flow": 139046, "investing_cash_flow": -173955, "net_cash_flow": 12860829, "operating_cash_flow": 13250932, "quarter": 3 }, { "change_in_working_capital": 79753, "financing_cash_flow": 29747, "investing_cash_flow": -162260, "net_cash_flow": 14057052, "operating_cash_flow": 14081142, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.76315523341682, "current_ratio": 1.389086546221164, "debt_to_equity_ratio": 1.0224171908310722, "profit_margin": 0.21550171703905435, "quarter": 1, "return_on_assets": 0.16446126316866502, "return_on_equity": 0.28563361992224967 }, { "asset_turnover_ratio": 0.7423825364674149, "current_ratio": 1.2932244242612356, "debt_to_equity_ratio": 1.0045590370641062, "profit_margin": 0.22507414836300624, "quarter": 2, "return_on_assets": 0.16709111715497182, "return_on_equity": 0.28699045342974766 }, { "asset_turnover_ratio": 0.7221752523802905, "current_ratio": 1.7359896244331676, "debt_to_equity_ratio": 1.0039348850422551, "profit_margin": 0.2214063978980472, "quarter": 3, "return_on_assets": 0.15989422128063324, "return_on_equity": 0.27624726639913355 }, { "asset_turnover_ratio": 0.7025180114521055, "current_ratio": 1.535927309010674, "debt_to_equity_ratio": 0.9857540780075451, "profit_margin": 0.23200895447827044, "quarter": 4, "return_on_assets": 0.1629904693391566, "return_on_equity": 0.27829891791848127 } ], "income_statement": [ { "depreciation": 2977525, "expenses": 33968457, "income_tax": 3339596, "marketing_expense": 3659467, "net_income": 13588120, "net_profit": 10248524, "operational_expense": 21999982, "product_revenue": 16248023, "quarter": 1, "rd_expense": 5438134, "revenue": 47556577, "salaries_expense": 14552583, "service_revenue": 31308554 }, { "depreciation": 2227604, "expenses": 33715034, "income_tax": 2950010, "marketing_expense": 6350986, "net_income": 13599227, "net_profit": 10649217, "operational_expense": 17254070, "product_revenue": 9546033, "quarter": 2, "rd_expense": 5586747, "revenue": 47314261, "salaries_expense": 11519885, "service_revenue": 37768228 }, { "depreciation": 2828629, "expenses": 33463502, "income_tax": 3187374, "marketing_expense": 4396752, "net_income": 13609677, "net_profit": 10422303, "operational_expense": 22644724, "product_revenue": 16547601, "quarter": 3, "rd_expense": 6033483, "revenue": 47073179, "salaries_expense": 15911527, "service_revenue": 30525578 }, { "depreciation": 3215391, "expenses": 33213846, "income_tax": 2753729, "marketing_expense": 4151213, "net_income": 13619480, "net_profit": 10865751, "operational_expense": 20460305, "product_revenue": 9676532, "quarter": 4, "rd_expense": 5704848, "revenue": 46833326, "salaries_expense": 11453604, "service_revenue": 37156794 } ], "market_conditions": { "gdp_growth": [ 0.004027954074362176, 0.010306941405998311, 0.011596860112355525, 0.0042216782855232175 ], "inflation_rate": [ 0.013617794461628628, 0.0069402931593027595, 0.012315774184028995, 0.008611242945530737 ], "interest_rate": [ 0.04111073833100035, 0.04058458650885991, 0.03831712095030433, 0.040089422590786794 ], "year": 2001 }, "random_event": { "description": "Holder-Carlson Data Privacy Regulation Impact in 2001", "impact": 0.06, "type": "Data Privacy Regulation Impact" }, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 63768, "billable_hours_per_employee": 101, "client_concentration": 0.16, "client_retention_rate": 0.71, "employee_utilization_rate": 0.73, "gross_billings": 43127748, "net_revenue": 34037866, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 226919 }, { "average_project_size": 180445, "billable_hours_per_employee": 86, "client_concentration": 0.13, "client_retention_rate": 0.81, "employee_utilization_rate": 0.78, "gross_billings": 43449009, "net_revenue": 33579078, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 223861 }, { "average_project_size": 158447, "billable_hours_per_employee": 86, "client_concentration": 0.38, "client_retention_rate": 0.66, "employee_utilization_rate": 0.7, "gross_billings": 40274883, "net_revenue": 33126475, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 220843 }, { "average_project_size": 69189, "billable_hours_per_employee": 156, "client_concentration": 0.25, "client_retention_rate": 0.86, "employee_utilization_rate": 0.68, "gross_billings": 40037097, "net_revenue": 32679972, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 217866 } ], "balance_sheet": [ { "assets": 40944612, "current_assets": 17010307, "current_liabilities": 12359854, "equity": 25736831, "fixed_assets": 23934305, "liabilities": 21104822, "long_term_liabilities": 8744968, "quarter": 1 }, { "assets": 41450707, "current_assets": 16668964, "current_liabilities": 8665712, "equity": 25886332, "fixed_assets": 24781743, "liabilities": 21418297, "long_term_liabilities": 12752585, "quarter": 2 }, { "assets": 41963057, "current_assets": 15601938, "current_liabilities": 12766419, "equity": 25529697, "fixed_assets": 26361119, "liabilities": 21736429, "long_term_liabilities": 8970010, "quarter": 3 }, { "assets": 42481740, "current_assets": 12882295, "current_liabilities": 9873360, "equity": 25795629, "fixed_assets": 29599445, "liabilities": 22059285, "long_term_liabilities": 12185925, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -80910, "financing_cash_flow": -80625, "investing_cash_flow": -263318, "net_cash_flow": 6680339, "operating_cash_flow": 7228846, "quarter": 1 }, { "change_in_working_capital": -72887, "financing_cash_flow": 75886, "investing_cash_flow": -230351, "net_cash_flow": 7817644, "operating_cash_flow": 8053110, "quarter": 2 }, { "change_in_working_capital": -93792, "financing_cash_flow": 121475, "investing_cash_flow": -248332, "net_cash_flow": 7413159, "operating_cash_flow": 7424833, "quarter": 3 }, { "change_in_working_capital": -62734, "financing_cash_flow": -87405, "investing_cash_flow": -216069, "net_cash_flow": 7295795, "operating_cash_flow": 7666350, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8313148992595167, "current_ratio": 1.3762546871508352, "debt_to_equity_ratio": 0.8200241125257418, "profit_margin": 0.17324943343980495, "quarter": 1, "return_on_assets": 0.1440248353067798, "return_on_equity": 0.22912848128038762 }, { "asset_turnover_ratio": 0.8100966287499028, "current_ratio": 1.9235538868589217, "debt_to_equity_ratio": 0.8273979102176392, "profit_margin": 0.17433242211117292, "quarter": 2, "return_on_assets": 0.1412261074340662, "return_on_equity": 0.22613949322754573 }, { "asset_turnover_ratio": 0.7894199652804132, "current_ratio": 1.222107624698829, "debt_to_equity_ratio": 0.8514174296702386, "profit_margin": 0.16008552072020943, "quarter": 3, "return_on_assets": 0.1263747062088446, "return_on_equity": 0.2077215800876916 }, { "asset_turnover_ratio": 0.7692710326836895, "current_ratio": 1.3047528906066426, "debt_to_equity_ratio": 0.8551559258353421, "profit_margin": 0.16441794992970007, "quarter": 4, "return_on_assets": 0.12648196613415552, "return_on_equity": 0.208297847670239 } ], "income_statement": [ { "depreciation": 1331805, "expenses": 26106358, "income_tax": 2034467, "marketing_expense": 2789607, "net_income": 7931508, "net_profit": 5897041, "operational_expense": 17326143, "product_revenue": 11913617, "quarter": 1, "rd_expense": 3317341, "revenue": 34037866, "salaries_expense": 10459029, "service_revenue": 22124249 }, { "depreciation": 2199188, "expenses": 25839108, "income_tax": 1886048, "marketing_expense": 3443826, "net_income": 7739970, "net_profit": 5853922, "operational_expense": 17126819, "product_revenue": 13008097, "quarter": 2, "rd_expense": 2744879, "revenue": 33579078, "salaries_expense": 11186125, "service_revenue": 20570981 }, { "depreciation": 2121764, "expenses": 25574594, "income_tax": 2248812, "marketing_expense": 3508025, "net_income": 7551881, "net_profit": 5303069, "operational_expense": 13656462, "product_revenue": 8994495, "quarter": 3, "rd_expense": 3781060, "revenue": 33126475, "salaries_expense": 12765057, "service_revenue": 24131980 }, { "depreciation": 2293176, "expenses": 25312788, "income_tax": 1994010, "marketing_expense": 3840049, "net_income": 7367184, "net_profit": 5373174, "operational_expense": 15205131, "product_revenue": 8204095, "quarter": 4, "rd_expense": 2735283, "revenue": 32679972, "salaries_expense": 11324089, "service_revenue": 24475877 } ], "market_conditions": { "gdp_growth": [ 0.028292567703098334, 0.01782801010683377, 0.015408884612410627, 0.020311513188814405 ], "inflation_rate": [ 0.008746783006088409, 0.01161734336027142, 0.011544906218928749, 0.012178307793477007 ], "interest_rate": [ 0.030294332160746604, 0.027445687874516518, 0.029772517387206085, 0.024015877298295178 ], "year": 2002 }, "random_event": { "description": "Holder-Carlson Expansion to New Market in 2002", "impact": 0.01, "type": "Expansion to New Market" }, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 173321, "billable_hours_per_employee": 148, "client_concentration": 0.27, "client_retention_rate": 0.78, "employee_utilization_rate": 0.72, "gross_billings": 53090171, "net_revenue": 41795818, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 278639 }, { "average_project_size": 67921, "billable_hours_per_employee": 151, "client_concentration": 0.11, "client_retention_rate": 0.88, "employee_utilization_rate": 0.61, "gross_billings": 48745589, "net_revenue": 41254952, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 275033 }, { "average_project_size": 133752, "billable_hours_per_employee": 155, "client_concentration": 0.25, "client_retention_rate": 0.74, "employee_utilization_rate": 0.73, "gross_billings": 48408305, "net_revenue": 40721085, "new_client_acquisition": 3, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 271474 }, { "average_project_size": 93796, "billable_hours_per_employee": 110, "client_concentration": 0.23, "client_retention_rate": 0.65, "employee_utilization_rate": 0.68, "gross_billings": 44224508, "net_revenue": 40194127, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 267961 } ], "balance_sheet": [ { "assets": 54856549, "current_assets": 23011550, "current_liabilities": 14443317, "equity": 39137005, "fixed_assets": 31844999, "liabilities": 25901248, "long_term_liabilities": 11457931, "quarter": 1 }, { "assets": 56420714, "current_assets": 19294327, "current_liabilities": 13420597, "equity": 40499534, "fixed_assets": 37126387, "liabilities": 26592664, "long_term_liabilities": 13172067, "quarter": 2 }, { "assets": 58029480, "current_assets": 22570819, "current_liabilities": 14130084, "equity": 41345205, "fixed_assets": 35458661, "liabilities": 27302537, "long_term_liabilities": 13172453, "quarter": 3 }, { "assets": 59684117, "current_assets": 22931499, "current_liabilities": 16777041, "equity": 42482823, "fixed_assets": 36752618, "liabilities": 28031360, "long_term_liabilities": 11254319, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 60952, "financing_cash_flow": 98297, "investing_cash_flow": -463162, "net_cash_flow": 12266838, "operating_cash_flow": 12732141, "quarter": 1 }, { "change_in_working_capital": -64369, "financing_cash_flow": -31776, "investing_cash_flow": -241592, "net_cash_flow": 12563973, "operating_cash_flow": 12862801, "quarter": 2 }, { "change_in_working_capital": 44128, "financing_cash_flow": 175599, "investing_cash_flow": -238478, "net_cash_flow": 11889576, "operating_cash_flow": 12027299, "quarter": 3 }, { "change_in_working_capital": -84658, "financing_cash_flow": -156220, "investing_cash_flow": -122886, "net_cash_flow": 12347274, "operating_cash_flow": 12838083, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.761911180377023, "current_ratio": 1.593231665551618, "debt_to_equity_ratio": 0.6618096607034698, "profit_margin": 0.24360580764324316, "quarter": 1, "return_on_assets": 0.1856059884481614, "return_on_equity": 0.2601554206817819 }, { "asset_turnover_ratio": 0.7312022318611565, "current_ratio": 1.4376653288970678, "debt_to_equity_ratio": 0.6566165427977517, "profit_margin": 0.25867158929187456, "quarter": 2, "return_on_assets": 0.18914124340929114, "return_on_equity": 0.26349646393462206 }, { "asset_turnover_ratio": 0.7017309994850893, "current_ratio": 1.5973591522881252, "debt_to_equity_ratio": 0.660355584160243, "profit_margin": 0.2607558713133503, "quarter": 3, "return_on_assets": 0.18298047819832264, "return_on_equity": 0.2568196723175033 }, { "asset_turnover_ratio": 0.6734476276159033, "current_ratio": 1.3668381092947202, "debt_to_equity_ratio": 0.6598280909910342, "profit_margin": 0.26944399115821077, "quarter": 4, "return_on_assets": 0.18145641662085743, "return_on_equity": 0.2549281152996824 } ], "income_statement": [ { "depreciation": 2550437, "expenses": 27860290, "income_tax": 3753824, "marketing_expense": 4261150, "net_income": 13935528, "net_profit": 10181704, "operational_expense": 18265228, "product_revenue": 10888329, "quarter": 1, "rd_expense": 3647203, "revenue": 41795818, "salaries_expense": 10841789, "service_revenue": 30907489 }, { "depreciation": 2191317, "expenses": 27310354, "income_tax": 3273114, "marketing_expense": 3688102, "net_income": 13944598, "net_profit": 10671484, "operational_expense": 18549828, "product_revenue": 15136749, "quarter": 2, "rd_expense": 4560982, "revenue": 41254952, "salaries_expense": 10517971, "service_revenue": 26118203 }, { "depreciation": 1409037, "expenses": 26771273, "income_tax": 3331550, "marketing_expense": 2870617, "net_income": 13949812, "net_profit": 10618262, "operational_expense": 15126974, "product_revenue": 11735240, "quarter": 3, "rd_expense": 5034593, "revenue": 40721085, "salaries_expense": 8672445, "service_revenue": 28985845 }, { "depreciation": 2008017, "expenses": 26242833, "income_tax": 3121228, "marketing_expense": 4110764, "net_income": 13951294, "net_profit": 10830066, "operational_expense": 16627420, "product_revenue": 12321110, "quarter": 4, "rd_expense": 2803188, "revenue": 40194127, "salaries_expense": 11219879, "service_revenue": 27873017 } ], "market_conditions": { "gdp_growth": [ 0.018959171245236592, 0.024207784001583854, 0.011906047532792053, 0.015924293631059787 ], "inflation_rate": [ 0.014235220616189172, 0.009151559480285325, 0.013967308234759845, 0.012116291932173333 ], "interest_rate": [ 0.040501125609949874, 0.0374240028590183, 0.032740052258986706, 0.03924145773249543 ], "year": 2003 }, "random_event": { "description": "Holder-Carlson Introduction of New Service in 2003", "impact": -0.05, "type": "Introduction of New Service" }, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 107649, "billable_hours_per_employee": 141, "client_concentration": 0.36, "client_retention_rate": 0.75, "employee_utilization_rate": 0.69, "gross_billings": 74454606, "net_revenue": 65685193, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 437901 }, { "average_project_size": 91139, "billable_hours_per_employee": 89, "client_concentration": 0.12, "client_retention_rate": 0.62, "employee_utilization_rate": 0.61, "gross_billings": 73101384, "net_revenue": 64944811, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 432965 }, { "average_project_size": 72241, "billable_hours_per_employee": 107, "client_concentration": 0.38, "client_retention_rate": 0.68, "employee_utilization_rate": 0.65, "gross_billings": 80624442, "net_revenue": 64212775, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 428085 }, { "average_project_size": 160085, "billable_hours_per_employee": 99, "client_concentration": 0.27, "client_retention_rate": 0.85, "employee_utilization_rate": 0.62, "gross_billings": 74275045, "net_revenue": 63488991, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 423260 } ], "balance_sheet": [ { "assets": 66698133, "current_assets": 28247723, "current_liabilities": 17143022, "equity": 42031973, "fixed_assets": 38450410, "liabilities": 35729202, "long_term_liabilities": 18586180, "quarter": 1 }, { "assets": 68884065, "current_assets": 27862095, "current_liabilities": 19993692, "equity": 42865428, "fixed_assets": 41021970, "liabilities": 36738511, "long_term_liabilities": 16744819, "quarter": 2 }, { "assets": 71141637, "current_assets": 26452246, "current_liabilities": 20161271, "equity": 44161000, "fixed_assets": 44689391, "liabilities": 37776331, "long_term_liabilities": 17615060, "quarter": 3 }, { "assets": 73473198, "current_assets": 25011405, "current_liabilities": 17190550, "equity": 45345413, "fixed_assets": 48461793, "liabilities": 38843469, "long_term_liabilities": 21652919, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 16013, "financing_cash_flow": 89059, "investing_cash_flow": -438779, "net_cash_flow": 14366660, "operating_cash_flow": 14710072, "quarter": 1 }, { "change_in_working_capital": 60450, "financing_cash_flow": 138596, "investing_cash_flow": -477895, "net_cash_flow": 14261125, "operating_cash_flow": 14656802, "quarter": 2 }, { "change_in_working_capital": -8862, "financing_cash_flow": -177216, "investing_cash_flow": -488205, "net_cash_flow": 13797820, "operating_cash_flow": 14121740, "quarter": 3 }, { "change_in_working_capital": -36318, "financing_cash_flow": 117556, "investing_cash_flow": -238018, "net_cash_flow": 15078949, "operating_cash_flow": 15371791, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9848130681558958, "current_ratio": 1.6477679956311087, "debt_to_equity_ratio": 0.8500481764203646, "profit_margin": 0.1684252035310302, "quarter": 1, "return_on_assets": 0.16586734144417506, "return_on_equity": 0.26320539366543655 }, { "asset_turnover_ratio": 0.9428132761909449, "current_ratio": 1.3935442738639767, "debt_to_equity_ratio": 0.8570662352887273, "profit_margin": 0.16506128565067346, "quarter": 2, "return_on_assets": 0.15562197149660084, "return_on_equity": 0.25008204747191604 }, { "asset_turnover_ratio": 0.9026046870414297, "current_ratio": 1.3120326590521005, "debt_to_equity_ratio": 0.8554229070899663, "profit_margin": 0.16812377287852767, "quarter": 3, "return_on_assets": 0.15174930540324788, "return_on_equity": 0.2444621725051516 }, { "asset_turnover_ratio": 0.8641108966020508, "current_ratio": 1.4549508305435255, "debt_to_equity_ratio": 0.8566129720772419, "profit_margin": 0.16878019056878696, "quarter": 4, "return_on_assets": 0.1458448018010595, "return_on_equity": 0.2363124137826245 } ], "income_statement": [ { "depreciation": 3647030, "expenses": 51344535, "income_tax": 3277616, "marketing_expense": 5807063, "net_income": 14340658, "net_profit": 11063042, "operational_expense": 33482357, "product_revenue": 17877252, "quarter": 1, "rd_expense": 8621927, "revenue": 65685193, "salaries_expense": 16216470, "service_revenue": 47807941 }, { "depreciation": 3936928, "expenses": 50703201, "income_tax": 3521736, "marketing_expense": 10065754, "net_income": 14241610, "net_profit": 10719874, "operational_expense": 33232766, "product_revenue": 21646477, "quarter": 2, "rd_expense": 8447718, "revenue": 64944811, "salaries_expense": 24971936, "service_revenue": 43298334 }, { "depreciation": 3326046, "expenses": 50069878, "income_tax": 3347203, "marketing_expense": 6230976, "net_income": 14142897, "net_profit": 10795694, "operational_expense": 32113291, "product_revenue": 25099381, "quarter": 3, "rd_expense": 6813610, "revenue": 64212775, "salaries_expense": 23888442, "service_revenue": 39113394 }, { "depreciation": 4656107, "expenses": 49444465, "income_tax": 3328842, "marketing_expense": 9272821, "net_income": 14044526, "net_profit": 10715684, "operational_expense": 29033993, "product_revenue": 14915533, "quarter": 4, "rd_expense": 8980348, "revenue": 63488991, "salaries_expense": 23689320, "service_revenue": 48573458 } ], "market_conditions": { "gdp_growth": [ 0.030398926768794958, 0.01739247414556464, 0.024258550268018868, 0.03107842399502469 ], "inflation_rate": [ 0.01990504551611356, 0.015081942399685796, 0.01661316093602019, 0.020940413756620955 ], "interest_rate": [ 0.027243686059924013, 0.02627989862397661, 0.021755556911416236, 0.03023196004987438 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 191355, "billable_hours_per_employee": 98, "client_concentration": 0.14, "client_retention_rate": 0.8, "employee_utilization_rate": 0.6, "gross_billings": 83478885, "net_revenue": 66766583, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 445111 }, { "average_project_size": 183484, "billable_hours_per_employee": 91, "client_concentration": 0.37, "client_retention_rate": 0.81, "employee_utilization_rate": 0.79, "gross_billings": 80428788, "net_revenue": 66264098, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 441761 }, { "average_project_size": 51880, "billable_hours_per_employee": 119, "client_concentration": 0.12, "client_retention_rate": 0.76, "employee_utilization_rate": 0.76, "gross_billings": 77464876, "net_revenue": 65765396, "new_client_acquisition": 2, "organic_growth": 0.15, "quarter": 3, "revenue_per_employee": 438436 }, { "average_project_size": 58807, "billable_hours_per_employee": 113, "client_concentration": 0.15, "client_retention_rate": 0.85, "employee_utilization_rate": 0.79, "gross_billings": 76219023, "net_revenue": 65270447, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 435136 } ], "balance_sheet": [ { "assets": 88138650, "current_assets": 37985730, "current_liabilities": 21105547, "equity": 59380967, "fixed_assets": 50152920, "liabilities": 39633145, "long_term_liabilities": 18527598, "quarter": 1 }, { "assets": 89814926, "current_assets": 42154626, "current_liabilities": 20934811, "equity": 60418114, "fixed_assets": 47660300, "liabilities": 40353906, "long_term_liabilities": 19419095, "quarter": 2 }, { "assets": 91523081, "current_assets": 32149389, "current_liabilities": 20413359, "equity": 62093342, "fixed_assets": 59373692, "liabilities": 41087774, "long_term_liabilities": 20674415, "quarter": 3 }, { "assets": 93263724, "current_assets": 42891848, "current_liabilities": 21083144, "equity": 63160568, "fixed_assets": 50371876, "liabilities": 41834988, "long_term_liabilities": 20751844, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -49918, "financing_cash_flow": -183514, "investing_cash_flow": -195316, "net_cash_flow": 14639779, "operating_cash_flow": 14646695, "quarter": 1 }, { "change_in_working_capital": -70162, "financing_cash_flow": -73304, "investing_cash_flow": -112238, "net_cash_flow": 14211070, "operating_cash_flow": 14502286, "quarter": 2 }, { "change_in_working_capital": -989, "financing_cash_flow": 77970, "investing_cash_flow": -291147, "net_cash_flow": 16086141, "operating_cash_flow": 16426436, "quarter": 3 }, { "change_in_working_capital": -97966, "financing_cash_flow": 144672, "investing_cash_flow": -343563, "net_cash_flow": 15062133, "operating_cash_flow": 15314763, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7575176497484362, "current_ratio": 1.7997984131849318, "debt_to_equity_ratio": 0.6674385245359847, "profit_margin": 0.16288780272011225, "quarter": 1, "return_on_assets": 0.12339038548922635, "return_on_equity": 0.18314727006719173 }, { "asset_turnover_ratio": 0.737784920069967, "current_ratio": 2.013613879771831, "debt_to_equity_ratio": 0.6679107196229264, "profit_margin": 0.16535491058823437, "quarter": 2, "return_on_assets": 0.12199635949151703, "return_on_equity": 0.1813544527391239 }, { "asset_turnover_ratio": 0.7185662379525881, "current_ratio": 1.5749191007712156, "debt_to_equity_ratio": 0.6617098174551468, "profit_margin": 0.17726700832151912, "quarter": 3, "return_on_assets": 0.12737808728270414, "return_on_equity": 0.1877501616840015 }, { "asset_turnover_ratio": 0.6998481746236083, "current_ratio": 2.034414222091354, "debt_to_equity_ratio": 0.662359274539773, "profit_margin": 0.1797418669432431, "quarter": 4, "return_on_assets": 0.12579201748366814, "return_on_equity": 0.18574614465151737 } ], "income_statement": [ { "depreciation": 3771233, "expenses": 52412277, "income_tax": 3478844, "marketing_expense": 6390411, "net_income": 14354306, "net_profit": 10875462, "operational_expense": 31924044, "product_revenue": 19614702, "quarter": 1, "rd_expense": 9236553, "revenue": 66766583, "salaries_expense": 21927438, "service_revenue": 47151881 }, { "depreciation": 3545192, "expenses": 51754039, "income_tax": 3552965, "marketing_expense": 8785964, "net_income": 14510059, "net_profit": 10957094, "operational_expense": 26161728, "product_revenue": 16450040, "quarter": 2, "rd_expense": 8220670, "revenue": 66264098, "salaries_expense": 17150147, "service_revenue": 49814058 }, { "depreciation": 4768401, "expenses": 51104069, "income_tax": 3003292, "marketing_expense": 9691464, "net_income": 14661327, "net_profit": 11658035, "operational_expense": 34996971, "product_revenue": 18086454, "quarter": 3, "rd_expense": 6062365, "revenue": 65765396, "salaries_expense": 24796692, "service_revenue": 47678942 }, { "depreciation": 3582931, "expenses": 50462262, "income_tax": 3076353, "marketing_expense": 8480650, "net_income": 14808185, "net_profit": 11731832, "operational_expense": 29873050, "product_revenue": 16937642, "quarter": 4, "rd_expense": 5502704, "revenue": 65270447, "salaries_expense": 21297215, "service_revenue": 48332805 } ], "market_conditions": { "gdp_growth": [ 0.010194016706859004, 0.010362251614660773, 0.0089601167741492, 0.019009558809835184 ], "inflation_rate": [ 0.012320155357322976, 0.01386042740598268, 0.008318585368471642, 0.016506748403982318 ], "interest_rate": [ 0.02494875242319906, 0.026843865945442337, 0.030728766350947335, 0.03147375423337591 ], "year": 2005 }, "random_event": null, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 182302, "billable_hours_per_employee": 113, "client_concentration": 0.3, "client_retention_rate": 0.66, "employee_utilization_rate": 0.68, "gross_billings": 95454867, "net_revenue": 81579135, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 543861 }, { "average_project_size": 50715, "billable_hours_per_employee": 141, "client_concentration": 0.24, "client_retention_rate": 0.71, "employee_utilization_rate": 0.72, "gross_billings": 103632997, "net_revenue": 80061222, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 533741 }, { "average_project_size": 62324, "billable_hours_per_employee": 127, "client_concentration": 0.16, "client_retention_rate": 0.81, "employee_utilization_rate": 0.7, "gross_billings": 93964558, "net_revenue": 78571553, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 523810 }, { "average_project_size": 157607, "billable_hours_per_employee": 122, "client_concentration": 0.25, "client_retention_rate": 0.78, "employee_utilization_rate": 0.71, "gross_billings": 86540754, "net_revenue": 77109601, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 514064 } ], "balance_sheet": [ { "assets": 113902772, "current_assets": 48955850, "current_liabilities": 28048033, "equity": 79130463, "fixed_assets": 64946922, "liabilities": 55743244, "long_term_liabilities": 27695211, "quarter": 1 }, { "assets": 116240103, "current_assets": 36881662, "current_liabilities": 30039029, "equity": 80295259, "fixed_assets": 79358441, "liabilities": 56868269, "long_term_liabilities": 26829240, "quarter": 2 }, { "assets": 118625398, "current_assets": 37689503, "current_liabilities": 26043747, "equity": 78682498, "fixed_assets": 80935895, "liabilities": 58016000, "long_term_liabilities": 31972253, "quarter": 3 }, { "assets": 121059639, "current_assets": 39273302, "current_liabilities": 25946598, "equity": 80795187, "fixed_assets": 81786337, "liabilities": 59186894, "long_term_liabilities": 33240296, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 97159, "financing_cash_flow": 118523, "investing_cash_flow": -435570, "net_cash_flow": 24917900, "operating_cash_flow": 25528043, "quarter": 1 }, { "change_in_working_capital": 99648, "financing_cash_flow": -155424, "investing_cash_flow": -462176, "net_cash_flow": 25016093, "operating_cash_flow": 25375988, "quarter": 2 }, { "change_in_working_capital": 36309, "financing_cash_flow": 185012, "investing_cash_flow": -226582, "net_cash_flow": 21141109, "operating_cash_flow": 21391162, "quarter": 3 }, { "change_in_working_capital": -39585, "financing_cash_flow": 170722, "investing_cash_flow": -367314, "net_cash_flow": 22822164, "operating_cash_flow": 23261964, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7162172927626379, "current_ratio": 1.7454289931846558, "debt_to_equity_ratio": 0.704447337809713, "profit_margin": 0.2570624829498376, "quarter": 1, "return_on_assets": 0.18411259560917445, "return_on_equity": 0.2650172159361686 }, { "asset_turnover_ratio": 0.6887573215588083, "current_ratio": 1.2277914176253832, "debt_to_equity_ratio": 0.7082394366521689, "profit_margin": 0.2613428133784918, "quarter": 2, "return_on_assets": 0.1800017761512135, "return_on_equity": 0.2605810761504611 }, { "asset_turnover_ratio": 0.6623501739484153, "current_ratio": 1.4471613090082622, "debt_to_equity_ratio": 0.737343138241493, "profit_margin": 0.23002090845779768, "quarter": 3, "return_on_assets": 0.15235438872879484, "return_on_equity": 0.2296965711485164 }, { "asset_turnover_ratio": 0.6369554843955879, "current_ratio": 1.5136204754087608, "debt_to_equity_ratio": 0.7325547003189683, "profit_margin": 0.24539670487985019, "quarter": 4, "return_on_assets": 0.1563067770258261, "return_on_equity": 0.23420258932007917 } ], "income_statement": [ { "depreciation": 4557108, "expenses": 54183799, "income_tax": 6424401, "marketing_expense": 8582869, "net_income": 27395336, "net_profit": 20970935, "operational_expense": 36787286, "product_revenue": 27357023, "quarter": 1, "rd_expense": 7375049, "revenue": 81579135, "salaries_expense": 23083940, "service_revenue": 54222112 }, { "depreciation": 4452563, "expenses": 53603144, "income_tax": 5534653, "marketing_expense": 9603580, "net_income": 26458078, "net_profit": 20923425, "operational_expense": 31673988, "product_revenue": 16437997, "quarter": 2, "rd_expense": 7640225, "revenue": 80061222, "salaries_expense": 23667397, "service_revenue": 63623225 }, { "depreciation": 3318062, "expenses": 53028712, "income_tax": 7469741, "marketing_expense": 7122523, "net_income": 25542841, "net_profit": 18073100, "operational_expense": 30430890, "product_revenue": 28602996, "quarter": 3, "rd_expense": 5990047, "revenue": 78571553, "salaries_expense": 17555844, "service_revenue": 49968557 }, { "depreciation": 4339522, "expenses": 52460437, "income_tax": 5726722, "marketing_expense": 8877139, "net_income": 24649164, "net_profit": 18922442, "operational_expense": 33539185, "product_revenue": 27488091, "quarter": 4, "rd_expense": 10337311, "revenue": 77109601, "salaries_expense": 18835695, "service_revenue": 49621510 } ], "market_conditions": { "gdp_growth": [ 0.02502548613180952, 0.020706213596913412, 0.024259987941638004, 0.02452712034456842 ], "inflation_rate": [ 0.013635584576594377, 0.015030828749915275, 0.013574041055965286, 0.01699563341578946 ], "interest_rate": [ 0.03260746258666611, 0.03428301838496707, 0.03019171115669761, 0.037350401552009395 ], "year": 2006 }, "random_event": null, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 85506, "billable_hours_per_employee": 160, "client_concentration": 0.18, "client_retention_rate": 0.62, "employee_utilization_rate": 0.69, "gross_billings": 30332299, "net_revenue": 26895445, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 179303 }, { "average_project_size": 172697, "billable_hours_per_employee": 130, "client_concentration": 0.11, "client_retention_rate": 0.65, "employee_utilization_rate": 0.78, "gross_billings": 29299286, "net_revenue": 26324595, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 175497 }, { "average_project_size": 109467, "billable_hours_per_employee": 103, "client_concentration": 0.21, "client_retention_rate": 0.84, "employee_utilization_rate": 0.65, "gross_billings": 32946348, "net_revenue": 25765862, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 171772 }, { "average_project_size": 149768, "billable_hours_per_employee": 149, "client_concentration": 0.31, "client_retention_rate": 0.6, "employee_utilization_rate": 0.7, "gross_billings": 29427847, "net_revenue": 25218988, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 168127 } ], "balance_sheet": [ { "assets": 30072547, "current_assets": 9130866, "current_liabilities": 7410063, "equity": 18506951, "fixed_assets": 20941681, "liabilities": 17318431, "long_term_liabilities": 9908368, "quarter": 1 }, { "assets": 30488645, "current_assets": 10294027, "current_liabilities": 7566701, "equity": 18599041, "fixed_assets": 20194618, "liabilities": 17726240, "long_term_liabilities": 10159539, "quarter": 2 }, { "assets": 30910501, "current_assets": 13736947, "current_liabilities": 7785223, "equity": 18166656, "fixed_assets": 17173554, "liabilities": 18143652, "long_term_liabilities": 10358429, "quarter": 3 }, { "assets": 31338193, "current_assets": 10984802, "current_liabilities": 9376585, "equity": 18146922, "fixed_assets": 20353391, "liabilities": 18570893, "long_term_liabilities": 9194308, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -51642, "financing_cash_flow": 93024, "investing_cash_flow": -261343, "net_cash_flow": 7311066, "operating_cash_flow": 7359885, "quarter": 1 }, { "change_in_working_capital": 87624, "financing_cash_flow": -184434, "investing_cash_flow": -370059, "net_cash_flow": 6518147, "operating_cash_flow": 6786825, "quarter": 2 }, { "change_in_working_capital": -57502, "financing_cash_flow": 88740, "investing_cash_flow": -370607, "net_cash_flow": 6780109, "operating_cash_flow": 6870263, "quarter": 3 }, { "change_in_working_capital": -6541, "financing_cash_flow": -125007, "investing_cash_flow": -258045, "net_cash_flow": 6154868, "operating_cash_flow": 6690034, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8943520813185528, "current_ratio": 1.2322251511221969, "debt_to_equity_ratio": 0.9357798051121441, "profit_margin": 0.21389625641070448, "quarter": 1, "return_on_assets": 0.1912985621071604, "return_on_equity": 0.31084725949725595 }, { "asset_turnover_ratio": 0.8634229235179195, "current_ratio": 1.3604379240041333, "debt_to_equity_ratio": 0.9530727955274684, "profit_margin": 0.22171797894706452, "quarter": 2, "return_on_assets": 0.19143638557895898, "return_on_equity": 0.31381381437892414 }, { "asset_turnover_ratio": 0.8335633899948759, "current_ratio": 1.764489854690097, "debt_to_equity_ratio": 0.9987337240271407, "profit_margin": 0.20957214627634038, "quarter": 3, "return_on_assets": 0.17469166869860828, "return_on_equity": 0.29723725709343535 }, { "asset_turnover_ratio": 0.8047365079409652, "current_ratio": 1.1715141493411514, "debt_to_equity_ratio": 1.0233632458441162, "profit_margin": 0.21331633132939354, "quarter": 4, "return_on_assets": 0.17166343956079408, "return_on_equity": 0.2964481800274449 } ], "income_statement": [ { "depreciation": 1607050, "expenses": 19116500, "income_tax": 2026110, "marketing_expense": 3620930, "net_income": 7778945, "net_profit": 5752835, "operational_expense": 11518622, "product_revenue": 9675069, "quarter": 1, "rd_expense": 3181146, "revenue": 26895445, "salaries_expense": 9240805, "service_revenue": 17220376 }, { "depreciation": 950189, "expenses": 18637059, "income_tax": 1850900, "marketing_expense": 3654091, "net_income": 7687536, "net_profit": 5836636, "operational_expense": 11088115, "product_revenue": 9835638, "quarter": 2, "rd_expense": 3502572, "revenue": 26324595, "salaries_expense": 6554975, "service_revenue": 16488957 }, { "depreciation": 1470456, "expenses": 18169644, "income_tax": 2196411, "marketing_expense": 2386509, "net_income": 7596218, "net_profit": 5399807, "operational_expense": 12620676, "product_revenue": 6928052, "quarter": 3, "rd_expense": 2227273, "revenue": 25765862, "salaries_expense": 8205268, "service_revenue": 18837810 }, { "depreciation": 1310412, "expenses": 17713951, "income_tax": 2125415, "marketing_expense": 3371241, "net_income": 7505037, "net_profit": 5379622, "operational_expense": 9305754, "product_revenue": 7804953, "quarter": 4, "rd_expense": 2136185, "revenue": 25218988, "salaries_expense": 7715389, "service_revenue": 17414035 } ], "market_conditions": { "gdp_growth": [ 0.02143489253098929, 0.025210382893403174, 0.01969981273108102, 0.017566734295264126 ], "inflation_rate": [ 0.01522275684364938, 0.013806131763450809, 0.014528491346656618, 0.013912218549436934 ], "interest_rate": [ 0.03049956066132471, 0.03118144771550098, 0.029775125315317345, 0.031285289280426856 ], "year": 2007 }, "random_event": null, "year": 2007 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Average", "founding_year": 2000, "industry": "Advertising", "location": "East Kathychester", "name": "Crawford, Robinson and Lee", "num_employees": 229, "region": "Europe", "revenue_size": "Large", "website": "www.crawford,robinsonandlee.com" }

[ { "advertising_kpis": [ { "average_project_size": 88963, "billable_hours_per_employee": 145, "client_concentration": 0.1, "client_retention_rate": 0.79, "employee_utilization_rate": 0.7, "gross_billings": 108143038, "net_revenue": 87027531, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 380033 }, { "average_project_size": 99565, "billable_hours_per_employee": 112, "client_concentration": 0.28, "client_retention_rate": 0.77, "employee_utilization_rate": 0.78, "gross_billings": 97992351, "net_revenue": 85360086, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 372751 }, { "average_project_size": 158363, "billable_hours_per_employee": 89, "client_concentration": 0.36, "client_retention_rate": 0.69, "employee_utilization_rate": 0.68, "gross_billings": 99420790, "net_revenue": 83724591, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 365610 }, { "average_project_size": 91917, "billable_hours_per_employee": 155, "client_concentration": 0.13, "client_retention_rate": 0.78, "employee_utilization_rate": 0.76, "gross_billings": 104669464, "net_revenue": 82120431, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 358605 } ], "balance_sheet": [ { "assets": 87110720, "current_assets": 32516221, "current_liabilities": 18332340, "equity": 66478445, "fixed_assets": 54594499, "liabilities": 36036356, "long_term_liabilities": 17704016, "quarter": 1 }, { "assets": 89575181, "current_assets": 40077033, "current_liabilities": 15867122, "equity": 69531523, "fixed_assets": 49498148, "liabilities": 37048886, "long_term_liabilities": 21181764, "quarter": 2 }, { "assets": 92109365, "current_assets": 28144680, "current_liabilities": 22536445, "equity": 70796232, "fixed_assets": 63964685, "liabilities": 38089866, "long_term_liabilities": 15553421, "quarter": 3 }, { "assets": 94715244, "current_assets": 34756503, "current_liabilities": 22996842, "equity": 71518532, "fixed_assets": 59958741, "liabilities": 39160094, "long_term_liabilities": 16163252, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -73125, "financing_cash_flow": -63871, "investing_cash_flow": -240905, "net_cash_flow": 18774906, "operating_cash_flow": 19058267, "quarter": 1 }, { "change_in_working_capital": -16609, "financing_cash_flow": 138314, "investing_cash_flow": -145382, "net_cash_flow": 22552103, "operating_cash_flow": 22614737, "quarter": 2 }, { "change_in_working_capital": 10054, "financing_cash_flow": 23067, "investing_cash_flow": -485697, "net_cash_flow": 22767706, "operating_cash_flow": 22861397, "quarter": 3 }, { "change_in_working_capital": 2031, "financing_cash_flow": 143695, "investing_cash_flow": -150640, "net_cash_flow": 19307297, "operating_cash_flow": 19856245, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9990450199470283, "current_ratio": 1.7737081572783397, "debt_to_equity_ratio": 0.5420757961471572, "profit_margin": 0.17700239019764907, "quarter": 1, "return_on_assets": 0.176833356445682, "return_on_equity": 0.2317154229464904 }, { "asset_turnover_ratio": 0.9529434944708625, "current_ratio": 2.5257909405372945, "debt_to_equity_ratio": 0.5328358189421509, "profit_margin": 0.1992175593637523, "quarter": 2, "return_on_assets": 0.18984307718005058, "return_on_equity": 0.2445686109881413 }, { "asset_turnover_ratio": 0.9089693648414577, "current_ratio": 1.2488518042663783, "debt_to_equity_ratio": 0.5380210912919773, "profit_margin": 0.20037999349557886, "quarter": 3, "return_on_assets": 0.18213927541461175, "return_on_equity": 0.23697211738613433 }, { "asset_turnover_ratio": 0.8670244358975626, "current_ratio": 1.511359820622327, "debt_to_equity_ratio": 0.5475517031026308, "profit_margin": 0.19438989549385097, "quarter": 4, "return_on_assets": 0.1685407894847423, "return_on_equity": 0.2232062313583282 } ], "income_statement": [ { "depreciation": 3654186, "expenses": 65613145, "income_tax": 6010305, "marketing_expense": 7863361, "net_income": 21414386, "net_profit": 15404081, "operational_expense": 40071910, "product_revenue": 34112178, "quarter": 1, "rd_expense": 7939665, "revenue": 87027531, "salaries_expense": 20240144, "service_revenue": 52915353 }, { "depreciation": 5609509, "expenses": 63862839, "income_tax": 4492019, "marketing_expense": 8815528, "net_income": 21497247, "net_profit": 17005228, "operational_expense": 35551245, "product_revenue": 31140223, "quarter": 2, "rd_expense": 8582664, "revenue": 85360086, "salaries_expense": 27146968, "service_revenue": 54219863 }, { "depreciation": 6084664, "expenses": 62159225, "income_tax": 4788633, "marketing_expense": 12154603, "net_income": 21565366, "net_profit": 16776733, "operational_expense": 34940729, "product_revenue": 20734294, "quarter": 3, "rd_expense": 6401806, "revenue": 83724591, "salaries_expense": 24390510, "service_revenue": 62990297 }, { "depreciation": 3892863, "expenses": 60501057, "income_tax": 5655992, "marketing_expense": 9006665, "net_income": 21619374, "net_profit": 15963382, "operational_expense": 32685247, "product_revenue": 18421876, "quarter": 4, "rd_expense": 11562568, "revenue": 82120431, "salaries_expense": 23305771, "service_revenue": 63698555 } ], "market_conditions": { "gdp_growth": [ 0.018205857611952182, 0.008502367328941255, 0.013829684462165804, 0.02665357126581505 ], "inflation_rate": [ 0.010839590278812658, 0.010140022789364838, 0.013950640468857082, 0.00814208624612536 ], "interest_rate": [ 0.04215965598650374, 0.03816741099670877, 0.04263429111323296, 0.0392509805950383 ], "year": 2000 }, "random_event": { "description": "Crawford, Robinson and Lee Data Privacy Regulation Impact in 2000", "impact": -0.05, "type": "Data Privacy Regulation Impact" }, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 142639, "billable_hours_per_employee": 146, "client_concentration": 0.34, "client_retention_rate": 0.62, "employee_utilization_rate": 0.75, "gross_billings": 112793568, "net_revenue": 90960214, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 397206 }, { "average_project_size": 80099, "billable_hours_per_employee": 131, "client_concentration": 0.19, "client_retention_rate": 0.63, "employee_utilization_rate": 0.76, "gross_billings": 108495557, "net_revenue": 88658974, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 387157 }, { "average_project_size": 194689, "billable_hours_per_employee": 82, "client_concentration": 0.36, "client_retention_rate": 0.68, "employee_utilization_rate": 0.75, "gross_billings": 109403260, "net_revenue": 86415955, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 377362 }, { "average_project_size": 111930, "billable_hours_per_employee": 94, "client_concentration": 0.27, "client_retention_rate": 0.74, "employee_utilization_rate": 0.8, "gross_billings": 99313846, "net_revenue": 84229682, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 367815 } ], "balance_sheet": [ { "assets": 97471893, "current_assets": 44965191, "current_liabilities": 29463976, "equity": 59020386, "fixed_assets": 52506702, "liabilities": 56272355, "long_term_liabilities": 26808379, "quarter": 1 }, { "assets": 99297803, "current_assets": 42714535, "current_liabilities": 23760314, "equity": 59228586, "fixed_assets": 56583268, "liabilities": 57349076, "long_term_liabilities": 33588762, "quarter": 2 }, { "assets": 101157917, "current_assets": 40704458, "current_liabilities": 29393850, "equity": 58422068, "fixed_assets": 60453459, "liabilities": 58446399, "long_term_liabilities": 29052549, "quarter": 3 }, { "assets": 103052876, "current_assets": 49988301, "current_liabilities": 34289750, "equity": 59943133, "fixed_assets": 53064575, "liabilities": 59564719, "long_term_liabilities": 25274969, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 34291, "financing_cash_flow": -77472, "investing_cash_flow": -158082, "net_cash_flow": 22103018, "operating_cash_flow": 22686127, "quarter": 1 }, { "change_in_working_capital": -34593, "financing_cash_flow": -86984, "investing_cash_flow": -321820, "net_cash_flow": 22912901, "operating_cash_flow": 23229317, "quarter": 2 }, { "change_in_working_capital": 99093, "financing_cash_flow": -8654, "investing_cash_flow": -342471, "net_cash_flow": 20286765, "operating_cash_flow": 20556133, "quarter": 3 }, { "change_in_working_capital": -23237, "financing_cash_flow": 198739, "investing_cash_flow": -428969, "net_cash_flow": 20272436, "operating_cash_flow": 20702868, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.933194290173476, "current_ratio": 1.5261073726098608, "debt_to_equity_ratio": 0.9534392912984337, "profit_margin": 0.19591915208115054, "quarter": 1, "return_on_assets": 0.18283063405775857, "return_on_equity": 0.30194394187798096 }, { "asset_turnover_ratio": 0.8928593717224539, "current_ratio": 1.7977260317351025, "debt_to_equity_ratio": 0.9682668433110998, "profit_margin": 0.19490253744646313, "quarter": 2, "return_on_assets": 0.17402055713156112, "return_on_equity": 0.29174863299961273 }, { "asset_turnover_ratio": 0.8542678374842376, "current_ratio": 1.3847950506653603, "debt_to_equity_ratio": 1.0004164693382644, "profit_margin": 0.18180149718880037, "quarter": 3, "return_on_assets": 0.15530717185487322, "return_on_equity": 0.26891465053924485 }, { "asset_turnover_ratio": 0.8173443116716121, "current_ratio": 1.4578205148768948, "debt_to_equity_ratio": 0.9936871167544746, "profit_margin": 0.1953584010919096, "quarter": 4, "return_on_assets": 0.1596750778697336, "return_on_equity": 0.27450977579033115 } ], "income_statement": [ { "depreciation": 4865279, "expenses": 67379246, "income_tax": 5760120, "marketing_expense": 8848478, "net_income": 23580968, "net_profit": 17820848, "operational_expense": 45744464, "product_revenue": 18854083, "quarter": 1, "rd_expense": 8870081, "revenue": 90960214, "salaries_expense": 31595896, "service_revenue": 72106131 }, { "depreciation": 5949458, "expenses": 65898170, "income_tax": 5480945, "marketing_expense": 8191814, "net_income": 22760804, "net_profit": 17279859, "operational_expense": 43954786, "product_revenue": 27768216, "quarter": 2, "rd_expense": 7947144, "revenue": 88658974, "salaries_expense": 32264095, "service_revenue": 60890758 }, { "depreciation": 4845583, "expenses": 64449650, "income_tax": 6255755, "marketing_expense": 11206084, "net_income": 21966305, "net_profit": 15710550, "operational_expense": 42140563, "product_revenue": 25096105, "quarter": 3, "rd_expense": 11702762, "revenue": 86415955, "salaries_expense": 22787456, "service_revenue": 61319850 }, { "depreciation": 4247892, "expenses": 63032970, "income_tax": 4741736, "marketing_expense": 7104677, "net_income": 21196712, "net_profit": 16454976, "operational_expense": 36044624, "product_revenue": 27306150, "quarter": 4, "rd_expense": 10481687, "revenue": 84229682, "salaries_expense": 30454990, "service_revenue": 56923532 } ], "market_conditions": { "gdp_growth": [ 0.01137312290443573, 0.025915315670249156, 0.019756739496740505, 0.022148381847753567 ], "inflation_rate": [ 0.024381035513660342, 0.019692675422789886, 0.01904956842506185, 0.018560643712564964 ], "interest_rate": [ 0.03713972965242326, 0.036922722086722745, 0.02998274735897595, 0.033276149555951484 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 64196, "billable_hours_per_employee": 86, "client_concentration": 0.14, "client_retention_rate": 0.64, "employee_utilization_rate": 0.75, "gross_billings": 85296629, "net_revenue": 77112854, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 336737 }, { "average_project_size": 189375, "billable_hours_per_employee": 108, "client_concentration": 0.35, "client_retention_rate": 0.73, "employee_utilization_rate": 0.8, "gross_billings": 84547116, "net_revenue": 75445072, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 329454 }, { "average_project_size": 86561, "billable_hours_per_employee": 83, "client_concentration": 0.32, "client_retention_rate": 0.88, "employee_utilization_rate": 0.74, "gross_billings": 82491642, "net_revenue": 73813361, "new_client_acquisition": 3, "organic_growth": 0.15, "quarter": 3, "revenue_per_employee": 322329 }, { "average_project_size": 69391, "billable_hours_per_employee": 154, "client_concentration": 0.33, "client_retention_rate": 0.81, "employee_utilization_rate": 0.62, "gross_billings": 92592622, "net_revenue": 72216941, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 315358 } ], "balance_sheet": [ { "assets": 114521153, "current_assets": 52187352, "current_liabilities": 28729861, "equity": 83484470, "fixed_assets": 62333801, "liabilities": 50133008, "long_term_liabilities": 21403147, "quarter": 1 }, { "assets": 118578642, "current_assets": 49134267, "current_liabilities": 29370136, "equity": 86292723, "fixed_assets": 69444375, "liabilities": 50731776, "long_term_liabilities": 21361640, "quarter": 2 }, { "assets": 122779887, "current_assets": 39165466, "current_liabilities": 25697117, "equity": 89876849, "fixed_assets": 83614421, "liabilities": 51337696, "long_term_liabilities": 25640579, "quarter": 3 }, { "assets": 127129983, "current_assets": 39719246, "current_liabilities": 22965625, "equity": 93814048, "fixed_assets": 87410737, "liabilities": 51950852, "long_term_liabilities": 28985227, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -42938, "financing_cash_flow": 154079, "investing_cash_flow": -212624, "net_cash_flow": 22655798, "operating_cash_flow": 23191825, "quarter": 1 }, { "change_in_working_capital": 14845, "financing_cash_flow": -157031, "investing_cash_flow": -409175, "net_cash_flow": 23231578, "operating_cash_flow": 23486088, "quarter": 2 }, { "change_in_working_capital": 56094, "financing_cash_flow": 106360, "investing_cash_flow": -245074, "net_cash_flow": 22110413, "operating_cash_flow": 22624604, "quarter": 3 }, { "change_in_working_capital": 14563, "financing_cash_flow": -177564, "investing_cash_flow": -120765, "net_cash_flow": 21937427, "operating_cash_flow": 22340967, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6733503110992953, "current_ratio": 1.8164846672944224, "debt_to_equity_ratio": 0.6005069924981257, "profit_margin": 0.2476412687306321, "quarter": 1, "return_on_assets": 0.16674932534079534, "return_on_equity": 0.22874104608917084 }, { "asset_turnover_ratio": 0.6362450330642174, "current_ratio": 1.6729329070863002, "debt_to_equity_ratio": 0.58790329284197, "profit_margin": 0.24449386170643458, "quarter": 2, "return_on_assets": 0.15555800512540868, "return_on_equity": 0.21375912543633604 }, { "asset_turnover_ratio": 0.601184467615612, "current_ratio": 1.524119067520298, "debt_to_equity_ratio": 0.571200443397832, "profit_margin": 0.249746898803321, "quarter": 3, "return_on_assets": 0.15014395639572464, "return_on_equity": 0.20511019472878939 }, { "asset_turnover_ratio": 0.568055932171406, "current_ratio": 1.7295086025309565, "debt_to_equity_ratio": 0.553764101512814, "profit_margin": 0.25804079682632913, "quarter": 4, "return_on_assets": 0.1465816053794328, "return_on_equity": 0.19863674361434655 } ], "income_statement": [ { "depreciation": 4095500, "expenses": 52610889, "income_tax": 5405640, "marketing_expense": 8599452, "net_income": 24501965, "net_profit": 19096325, "operational_expense": 28952385, "product_revenue": 27517502, "quarter": 1, "rd_expense": 6799492, "revenue": 77112854, "salaries_expense": 20985250, "service_revenue": 49595352 }, { "depreciation": 5040231, "expenses": 51276151, "income_tax": 5723064, "marketing_expense": 7976010, "net_income": 24168921, "net_profit": 18445857, "operational_expense": 31002074, "product_revenue": 19909553, "quarter": 2, "rd_expense": 8651730, "revenue": 75445072, "salaries_expense": 21166523, "service_revenue": 55535519 }, { "depreciation": 4189946, "expenses": 49975276, "income_tax": 5403427, "marketing_expense": 8822340, "net_income": 23838085, "net_profit": 18434658, "operational_expense": 30513927, "product_revenue": 15074498, "quarter": 3, "rd_expense": 6256105, "revenue": 73813361, "salaries_expense": 15858882, "service_revenue": 58738863 }, { "depreciation": 3706050, "expenses": 48707404, "income_tax": 4874620, "marketing_expense": 5080607, "net_income": 23509537, "net_profit": 18634917, "operational_expense": 26925607, "product_revenue": 16174028, "quarter": 4, "rd_expense": 8321948, "revenue": 72216941, "salaries_expense": 20553832, "service_revenue": 56042913 } ], "market_conditions": { "gdp_growth": [ 0.028397231915946286, 0.01590341702041911, 0.02694637334525661, 0.018680574968821202 ], "inflation_rate": [ 0.01579925629119614, 0.01972957537449305, 0.013793530378326214, 0.011495802389329898 ], "interest_rate": [ 0.022449682558356582, 0.024400150823118028, 0.0237830822414743, 0.019284314733124957 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 155053, "billable_hours_per_employee": 93, "client_concentration": 0.22, "client_retention_rate": 0.82, "employee_utilization_rate": 0.79, "gross_billings": 106975271, "net_revenue": 87702348, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 382980 }, { "average_project_size": 108585, "billable_hours_per_employee": 142, "client_concentration": 0.22, "client_retention_rate": 0.84, "employee_utilization_rate": 0.71, "gross_billings": 114155200, "net_revenue": 87912980, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 383899 }, { "average_project_size": 66636, "billable_hours_per_employee": 127, "client_concentration": 0.34, "client_retention_rate": 0.65, "employee_utilization_rate": 0.73, "gross_billings": 109032059, "net_revenue": 88124119, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 384821 }, { "average_project_size": 198649, "billable_hours_per_employee": 136, "client_concentration": 0.33, "client_retention_rate": 0.61, "employee_utilization_rate": 0.74, "gross_billings": 102733105, "net_revenue": 88335764, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 385746 } ], "balance_sheet": [ { "assets": 113326300, "current_assets": 39827884, "current_liabilities": 21281600, "equity": 82715407, "fixed_assets": 73498416, "liabilities": 49342521, "long_term_liabilities": 28060921, "quarter": 1 }, { "assets": 115913656, "current_assets": 43103264, "current_liabilities": 29866165, "equity": 85184121, "fixed_assets": 72810392, "liabilities": 50031680, "long_term_liabilities": 20165515, "quarter": 2 }, { "assets": 118560084, "current_assets": 51165122, "current_liabilities": 24247709, "equity": 86458803, "fixed_assets": 67394962, "liabilities": 50730464, "long_term_liabilities": 26482755, "quarter": 3 }, { "assets": 121266932, "current_assets": 45337707, "current_liabilities": 22984557, "equity": 88796531, "fixed_assets": 75929225, "liabilities": 51439008, "long_term_liabilities": 28454451, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 28803, "financing_cash_flow": 55752, "investing_cash_flow": -423677, "net_cash_flow": 23478386, "operating_cash_flow": 23756794, "quarter": 1 }, { "change_in_working_capital": 85706, "financing_cash_flow": -92060, "investing_cash_flow": -468093, "net_cash_flow": 22189056, "operating_cash_flow": 22567418, "quarter": 2 }, { "change_in_working_capital": -97574, "financing_cash_flow": 67579, "investing_cash_flow": -436715, "net_cash_flow": 22635871, "operating_cash_flow": 22983970, "quarter": 3 }, { "change_in_working_capital": 26253, "financing_cash_flow": -53599, "investing_cash_flow": -181092, "net_cash_flow": 22891190, "operating_cash_flow": 23450207, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7738922739028804, "current_ratio": 1.8714703781670552, "debt_to_equity_ratio": 0.5965336179751857, "profit_margin": 0.2135818302150816, "quarter": 1, "return_on_assets": 0.16528932824948842, "return_on_equity": 0.22645875392960346 }, { "asset_turnover_ratio": 0.7584350544512202, "current_ratio": 1.4432138843403564, "debt_to_equity_ratio": 0.5873357547470613, "profit_margin": 0.21955967139323454, "quarter": 2, "return_on_assets": 0.16652175132841984, "return_on_equity": 0.22659322856662453 }, { "asset_turnover_ratio": 0.7432865769562039, "current_ratio": 2.1101012883320234, "debt_to_equity_ratio": 0.5867588058095137, "profit_margin": 0.2113970977684327, "quarter": 3, "return_on_assets": 0.15712862517877432, "return_on_equity": 0.21546889794437704 }, { "asset_turnover_ratio": 0.7284406601463291, "current_ratio": 1.9725290768057875, "debt_to_equity_ratio": 0.5792907382834583, "profit_margin": 0.2147330383648462, "quarter": 4, "return_on_assets": 0.1564202762217156, "return_on_equity": 0.21361878427435413 } ], "income_statement": [ { "depreciation": 5025166, "expenses": 62824749, "income_tax": 6145971, "marketing_expense": 7731523, "net_income": 24877599, "net_profit": 18731628, "operational_expense": 38038250, "product_revenue": 31687557, "quarter": 1, "rd_expense": 9501167, "revenue": 87702348, "salaries_expense": 25240533, "service_revenue": 56014791 }, { "depreciation": 3265273, "expenses": 62910897, "income_tax": 5699938, "marketing_expense": 11244865, "net_income": 25002083, "net_profit": 19302145, "operational_expense": 37736547, "product_revenue": 23365610, "quarter": 2, "rd_expense": 8440221, "revenue": 87912980, "salaries_expense": 19206313, "service_revenue": 64547370 }, { "depreciation": 4354787, "expenses": 62997165, "income_tax": 6497771, "marketing_expense": 8609978, "net_income": 25126954, "net_profit": 18629183, "operational_expense": 39050134, "product_revenue": 34971846, "quarter": 3, "rd_expense": 12181751, "revenue": 88124119, "salaries_expense": 29206813, "service_revenue": 53152273 }, { "depreciation": 4481600, "expenses": 63083550, "income_tax": 6283607, "marketing_expense": 12011851, "net_income": 25252214, "net_profit": 18968607, "operational_expense": 41653557, "product_revenue": 18935113, "quarter": 4, "rd_expense": 7859601, "revenue": 88335764, "salaries_expense": 20019960, "service_revenue": 69400651 } ], "market_conditions": { "gdp_growth": [ 0.026992929972948027, 0.026526322348218036, 0.018551702049594554, 0.017632513287512735 ], "inflation_rate": [ 0.015126511341863578, 0.012507922895357217, 0.01538816224672701, 0.015405917809365212 ], "interest_rate": [ 0.03612989397406264, 0.03239990034190407, 0.03095380490055357, 0.03629132421995348 ], "year": 2003 }, "random_event": null, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 135580, "billable_hours_per_employee": 133, "client_concentration": 0.33, "client_retention_rate": 0.64, "employee_utilization_rate": 0.69, "gross_billings": 56654724, "net_revenue": 50983005, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 222633 }, { "average_project_size": 156760, "billable_hours_per_employee": 140, "client_concentration": 0.34, "client_retention_rate": 0.6, "employee_utilization_rate": 0.72, "gross_billings": 57373163, "net_revenue": 50178474, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 219120 }, { "average_project_size": 181709, "billable_hours_per_employee": 138, "client_concentration": 0.34, "client_retention_rate": 0.6, "employee_utilization_rate": 0.62, "gross_billings": 56197439, "net_revenue": 49386640, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 215662 }, { "average_project_size": 105282, "billable_hours_per_employee": 160, "client_concentration": 0.36, "client_retention_rate": 0.78, "employee_utilization_rate": 0.72, "gross_billings": 56860852, "net_revenue": 48607300, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 212259 } ], "balance_sheet": [ { "assets": 59524081, "current_assets": 27899924, "current_liabilities": 16251455, "equity": 38323766, "fixed_assets": 31624157, "liabilities": 34874113, "long_term_liabilities": 18622658, "quarter": 1 }, { "assets": 61323605, "current_assets": 26790101, "current_liabilities": 15610154, "equity": 39267198, "fixed_assets": 34533504, "liabilities": 35784378, "long_term_liabilities": 20174224, "quarter": 2 }, { "assets": 63177533, "current_assets": 27504455, "current_liabilities": 17768035, "equity": 39803191, "fixed_assets": 35673078, "liabilities": 36718403, "long_term_liabilities": 18950368, "quarter": 3 }, { "assets": 65087507, "current_assets": 25487723, "current_liabilities": 22160614, "equity": 40505387, "fixed_assets": 39599784, "liabilities": 37676806, "long_term_liabilities": 15516192, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -20009, "financing_cash_flow": -105412, "investing_cash_flow": -341655, "net_cash_flow": 16196978, "operating_cash_flow": 16568742, "quarter": 1 }, { "change_in_working_capital": 44160, "financing_cash_flow": 108631, "investing_cash_flow": -437419, "net_cash_flow": 16422957, "operating_cash_flow": 16560299, "quarter": 2 }, { "change_in_working_capital": 22514, "financing_cash_flow": -96836, "investing_cash_flow": -135877, "net_cash_flow": 16410305, "operating_cash_flow": 16351155, "quarter": 3 }, { "change_in_working_capital": -71133, "financing_cash_flow": -97523, "investing_cash_flow": -270255, "net_cash_flow": 14538088, "operating_cash_flow": 14768218, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8565105776265576, "current_ratio": 1.716764683531413, "debt_to_equity_ratio": 0.909986586391327, "profit_margin": 0.2682030610004255, "quarter": 1, "return_on_assets": 0.22971875869868533, "return_on_equity": 0.3567968241952004 }, { "asset_turnover_ratio": 0.8182570806135745, "current_ratio": 1.7161970983758392, "debt_to_equity_ratio": 0.9113045957595447, "profit_margin": 0.27358287141215176, "quarter": 2, "return_on_assets": 0.22386112166758623, "return_on_equity": 0.3496040384648785 }, { "asset_turnover_ratio": 0.7817120684342012, "current_ratio": 1.547973931838833, "debt_to_equity_ratio": 0.922498977531726, "profit_margin": 0.2701957654944738, "quarter": 3, "return_on_assets": 0.21121529072684747, "return_on_equity": 0.3352510355262723 }, { "asset_turnover_ratio": 0.7467992283065935, "current_ratio": 1.1501361379246984, "debt_to_equity_ratio": 0.9301677823742308, "profit_margin": 0.26939751847973453, "quarter": 4, "return_on_assets": 0.201185858908377, "return_on_equity": 0.32328257967267415 } ], "income_statement": [ { "depreciation": 2894944, "expenses": 33512647, "income_tax": 3796560, "marketing_expense": 6312020, "net_income": 17470358, "net_profit": 13673798, "operational_expense": 17388099, "product_revenue": 13459411, "quarter": 1, "rd_expense": 3536260, "revenue": 50983005, "salaries_expense": 15902821, "service_revenue": 37523594 }, { "depreciation": 2832328, "expenses": 32887893, "income_tax": 3562610, "marketing_expense": 4301907, "net_income": 17290581, "net_profit": 13727971, "operational_expense": 20466218, "product_revenue": 19119331, "quarter": 2, "rd_expense": 4506627, "revenue": 50178474, "salaries_expense": 10693008, "service_revenue": 31059143 }, { "depreciation": 3007094, "expenses": 32274787, "income_tax": 3767792, "marketing_expense": 5883585, "net_income": 17111853, "net_profit": 13344061, "operational_expense": 18440211, "product_revenue": 15122961, "quarter": 3, "rd_expense": 4455217, "revenue": 49386640, "salaries_expense": 10537048, "service_revenue": 34263679 }, { "depreciation": 1673532, "expenses": 31673111, "income_tax": 3839503, "marketing_expense": 5400424, "net_income": 16934189, "net_profit": 13094686, "operational_expense": 20800848, "product_revenue": 13228007, "quarter": 4, "rd_expense": 6019653, "revenue": 48607300, "salaries_expense": 12897521, "service_revenue": 35379293 } ], "market_conditions": { "gdp_growth": [ 0.008107000562141583, 0.01247582274494087, 0.024793403444621484, 0.011566753346438375 ], "inflation_rate": [ 0.02020453902476658, 0.01446096224920119, 0.019679946912530964, 0.016973203594723964 ], "interest_rate": [ 0.02883909639769609, 0.031385880962483625, 0.02857858324635254, 0.03379834050710762 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 112895, "billable_hours_per_employee": 137, "client_concentration": 0.23, "client_retention_rate": 0.72, "employee_utilization_rate": 0.79, "gross_billings": 26511545, "net_revenue": 22176785, "new_client_acquisition": 4, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 96842 }, { "average_project_size": 110356, "billable_hours_per_employee": 135, "client_concentration": 0.36, "client_retention_rate": 0.77, "employee_utilization_rate": 0.62, "gross_billings": 25668608, "net_revenue": 22245263, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 97141 }, { "average_project_size": 99112, "billable_hours_per_employee": 105, "client_concentration": 0.36, "client_retention_rate": 0.86, "employee_utilization_rate": 0.62, "gross_billings": 24858173, "net_revenue": 22313954, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 97441 }, { "average_project_size": 91412, "billable_hours_per_employee": 123, "client_concentration": 0.18, "client_retention_rate": 0.82, "employee_utilization_rate": 0.62, "gross_billings": 25542169, "net_revenue": 22382856, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 97742 } ], "balance_sheet": [ { "assets": 29695238, "current_assets": 14488537, "current_liabilities": 6420264, "equity": 22869586, "fixed_assets": 15206701, "liabilities": 12727794, "long_term_liabilities": 6307530, "quarter": 1 }, { "assets": 30374699, "current_assets": 10420529, "current_liabilities": 6196830, "equity": 23718814, "fixed_assets": 19954170, "liabilities": 12997591, "long_term_liabilities": 6800761, "quarter": 2 }, { "assets": 31069706, "current_assets": 11916660, "current_liabilities": 6706246, "equity": 23630393, "fixed_assets": 19153046, "liabilities": 13273107, "long_term_liabilities": 6566861, "quarter": 3 }, { "assets": 31780616, "current_assets": 15116160, "current_liabilities": 5943855, "equity": 24422941, "fixed_assets": 16664456, "liabilities": 13554464, "long_term_liabilities": 7610609, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -11913, "financing_cash_flow": 120748, "investing_cash_flow": -184023, "net_cash_flow": 6713781, "operating_cash_flow": 6903997, "quarter": 1 }, { "change_in_working_capital": -99122, "financing_cash_flow": -197458, "investing_cash_flow": -175434, "net_cash_flow": 7208168, "operating_cash_flow": 7327004, "quarter": 2 }, { "change_in_working_capital": -73221, "financing_cash_flow": -135077, "investing_cash_flow": -379799, "net_cash_flow": 6391804, "operating_cash_flow": 6808248, "quarter": 3 }, { "change_in_working_capital": -91765, "financing_cash_flow": -91199, "investing_cash_flow": -248095, "net_cash_flow": 6777081, "operating_cash_flow": 6963151, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7468128391494959, "current_ratio": 2.256688665762031, "debt_to_equity_ratio": 0.5565380151612714, "profit_margin": 0.26614056095146343, "quarter": 1, "return_on_assets": 0.1987571879370019, "return_on_equity": 0.25807821794412894 }, { "asset_turnover_ratio": 0.7323615947601654, "current_ratio": 1.6815902646998546, "debt_to_equity_ratio": 0.5479865477253627, "profit_margin": 0.2850811878465991, "quarter": 2, "return_on_assets": 0.20878251336745757, "return_on_equity": 0.26737028251075284 }, { "asset_turnover_ratio": 0.7181900594746535, "current_ratio": 1.7769494289353538, "debt_to_equity_ratio": 0.5616964135975224, "profit_margin": 0.2614415177157755, "quarter": 3, "return_on_assets": 0.18776469915743652, "return_on_equity": 0.24687672354835571 }, { "asset_turnover_ratio": 0.7042927047103178, "current_ratio": 2.543157597215948, "debt_to_equity_ratio": 0.5549890162695803, "profit_margin": 0.276854258455668, "quarter": 4, "return_on_assets": 0.1949864344983118, "return_on_equity": 0.2537282057881563 } ], "income_statement": [ { "depreciation": 1001855, "expenses": 13975849, "income_tax": 2298794, "marketing_expense": 2614295, "net_income": 8200936, "net_profit": 5902142, "operational_expense": 7957412, "product_revenue": 5677448, "quarter": 1, "rd_expense": 2000787, "revenue": 22176785, "salaries_expense": 6387543, "service_revenue": 16499337 }, { "depreciation": 985298, "expenses": 13993103, "income_tax": 1910454, "marketing_expense": 1774898, "net_income": 8252160, "net_profit": 6341706, "operational_expense": 8950511, "product_revenue": 7039323, "quarter": 2, "rd_expense": 2013160, "revenue": 22245263, "salaries_expense": 4561171, "service_revenue": 15205940 }, { "depreciation": 974454, "expenses": 14010378, "income_tax": 2469782, "marketing_expense": 2388124, "net_income": 8303576, "net_profit": 5833794, "operational_expense": 7786274, "product_revenue": 4524202, "quarter": 3, "rd_expense": 2506501, "revenue": 22313954, "salaries_expense": 6414592, "service_revenue": 17789752 }, { "depreciation": 766362, "expenses": 14027675, "income_tax": 2158392, "marketing_expense": 1692421, "net_income": 8355181, "net_profit": 6196789, "operational_expense": 7789526, "product_revenue": 5447693, "quarter": 4, "rd_expense": 2801174, "revenue": 22382856, "salaries_expense": 5713233, "service_revenue": 16935163 } ], "market_conditions": { "gdp_growth": [ 0.013743045242663956, 0.01272054880313304, 0.006324492133519844, 0.007895510316400801 ], "inflation_rate": [ 0.02336433530370394, 0.020566633583765113, 0.021056555085972067, 0.020097026510519228 ], "interest_rate": [ 0.038974185102589425, 0.03870143242656667, 0.03673885597189126, 0.03327871960184874 ], "year": 2005 }, "random_event": null, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 155816, "billable_hours_per_employee": 146, "client_concentration": 0.32, "client_retention_rate": 0.65, "employee_utilization_rate": 0.7, "gross_billings": 41932921, "net_revenue": 37661522, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 164461 }, { "average_project_size": 52365, "billable_hours_per_employee": 111, "client_concentration": 0.34, "client_retention_rate": 0.61, "employee_utilization_rate": 0.61, "gross_billings": 46621597, "net_revenue": 37089527, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 161963 }, { "average_project_size": 100231, "billable_hours_per_employee": 99, "client_concentration": 0.27, "client_retention_rate": 0.66, "employee_utilization_rate": 0.76, "gross_billings": 44565227, "net_revenue": 36526219, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 159503 }, { "average_project_size": 136533, "billable_hours_per_employee": 89, "client_concentration": 0.34, "client_retention_rate": 0.68, "employee_utilization_rate": 0.69, "gross_billings": 40526674, "net_revenue": 35971467, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 157081 } ], "balance_sheet": [ { "assets": 49244428, "current_assets": 18477517, "current_liabilities": 11320921, "equity": 32346861, "fixed_assets": 30766911, "liabilities": 24103370, "long_term_liabilities": 12782449, "quarter": 1 }, { "assets": 50691597, "current_assets": 20811569, "current_liabilities": 13491259, "equity": 32597005, "fixed_assets": 29880028, "liabilities": 24553369, "long_term_liabilities": 11062110, "quarter": 2 }, { "assets": 52181294, "current_assets": 25459012, "current_liabilities": 12204266, "equity": 33802009, "fixed_assets": 26722282, "liabilities": 25011769, "long_term_liabilities": 12807503, "quarter": 3 }, { "assets": 53714770, "current_assets": 26339942, "current_liabilities": 13828043, "equity": 34752484, "fixed_assets": 27374828, "liabilities": 25478727, "long_term_liabilities": 11650684, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -84284, "financing_cash_flow": -107440, "investing_cash_flow": -333604, "net_cash_flow": 10033531, "operating_cash_flow": 9980395, "quarter": 1 }, { "change_in_working_capital": -8675, "financing_cash_flow": -143228, "investing_cash_flow": -460644, "net_cash_flow": 8693471, "operating_cash_flow": 9032171, "quarter": 2 }, { "change_in_working_capital": -73394, "financing_cash_flow": -20986, "investing_cash_flow": -490272, "net_cash_flow": 8813434, "operating_cash_flow": 8885222, "quarter": 3 }, { "change_in_working_capital": 61445, "financing_cash_flow": -70688, "investing_cash_flow": -479249, "net_cash_flow": 8344301, "operating_cash_flow": 8966874, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7647874801185629, "current_ratio": 1.6321566946717498, "debt_to_equity_ratio": 0.7451532932360887, "profit_margin": 0.19133063714206772, "quarter": 1, "return_on_assets": 0.14632727584936106, "return_on_equity": 0.22276668515068587 }, { "asset_turnover_ratio": 0.7316701227621611, "current_ratio": 1.5425965063749796, "debt_to_equity_ratio": 0.7532400292603569, "profit_margin": 0.17414018248331936, "quarter": 2, "return_on_assets": 0.1274131686953954, "return_on_equity": 0.1981401972359117 }, { "asset_turnover_ratio": 0.6999868381953119, "current_ratio": 2.086074820067016, "debt_to_equity_ratio": 0.7399491846771593, "profit_margin": 0.18158145522809246, "quarter": 3, "return_on_assets": 0.12710462872001602, "return_on_equity": 0.19621567463638034 }, { "asset_turnover_ratio": 0.6696755287232916, "current_ratio": 1.9048206604506508, "debt_to_equity_ratio": 0.73314837005608, "profit_margin": 0.18115583109246003, "quarter": 4, "return_on_assets": 0.12131562696815047, "return_on_equity": 0.18751007841626516 } ], "income_statement": [ { "depreciation": 2774592, "expenses": 28437573, "income_tax": 2018146, "marketing_expense": 3553547, "net_income": 9223949, "net_profit": 7205803, "operational_expense": 17299468, "product_revenue": 11532456, "quarter": 1, "rd_expense": 2856646, "revenue": 37661522, "salaries_expense": 13983498, "service_revenue": 26129066 }, { "depreciation": 2573394, "expenses": 28104189, "income_tax": 2526561, "marketing_expense": 5409281, "net_income": 8985338, "net_profit": 6458777, "operational_expense": 14610945, "product_revenue": 14447069, "quarter": 2, "rd_expense": 2899714, "revenue": 37089527, "salaries_expense": 10116605, "service_revenue": 22642458 }, { "depreciation": 2252738, "expenses": 27774714, "income_tax": 2119021, "marketing_expense": 4820302, "net_income": 8751505, "net_profit": 6632484, "operational_expense": 14134170, "product_revenue": 12958970, "quarter": 3, "rd_expense": 4769313, "revenue": 36526219, "salaries_expense": 10055623, "service_revenue": 23567249 }, { "depreciation": 2450433, "expenses": 27449101, "income_tax": 2005925, "marketing_expense": 4855907, "net_income": 8522366, "net_profit": 6516441, "operational_expense": 14343341, "product_revenue": 11288298, "quarter": 4, "rd_expense": 4315087, "revenue": 35971467, "salaries_expense": 11893313, "service_revenue": 24683169 } ], "market_conditions": { "gdp_growth": [ 0.006108837788747594, 0.010377317976517308, 0.019765906033990168, 0.006737166892298354 ], "inflation_rate": [ 0.014567403870343661, 0.009760507565508439, 0.012513330816051091, 0.013148382635122255 ], "interest_rate": [ 0.028495652674541457, 0.032658472177559024, 0.03482519236437109, 0.030142643823817497 ], "year": 2006 }, "random_event": { "description": "Crawford, Robinson and Lee Award Nomination in 2006", "impact": -0.03, "type": "Award Nomination" }, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 69891, "billable_hours_per_employee": 160, "client_concentration": 0.12, "client_retention_rate": 0.62, "employee_utilization_rate": 0.79, "gross_billings": 92497463, "net_revenue": 74525677, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 325440 }, { "average_project_size": 133070, "billable_hours_per_employee": 96, "client_concentration": 0.18, "client_retention_rate": 0.8, "employee_utilization_rate": 0.78, "gross_billings": 88588414, "net_revenue": 72694466, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 317443 }, { "average_project_size": 91988, "billable_hours_per_employee": 160, "client_concentration": 0.38, "client_retention_rate": 0.85, "employee_utilization_rate": 0.7, "gross_billings": 82664797, "net_revenue": 70908251, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 309643 }, { "average_project_size": 65172, "billable_hours_per_employee": 128, "client_concentration": 0.31, "client_retention_rate": 0.61, "employee_utilization_rate": 0.73, "gross_billings": 82371835, "net_revenue": 69165926, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 302035 } ], "balance_sheet": [ { "assets": 99119675, "current_assets": 35412985, "current_liabilities": 24835889, "equity": 54970592, "fixed_assets": 63706690, "liabilities": 55535204, "long_term_liabilities": 30699315, "quarter": 1 }, { "assets": 101327344, "current_assets": 36104550, "current_liabilities": 29072519, "equity": 56287576, "fixed_assets": 65222794, "liabilities": 56151579, "long_term_liabilities": 27079060, "quarter": 2 }, { "assets": 103584183, "current_assets": 31407198, "current_liabilities": 32285614, "equity": 57911764, "fixed_assets": 72176985, "liabilities": 56774795, "long_term_liabilities": 24489181, "quarter": 3 }, { "assets": 105891288, "current_assets": 35602787, "current_liabilities": 34103509, "equity": 59211529, "fixed_assets": 70288501, "liabilities": 57404928, "long_term_liabilities": 23301419, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 48957, "financing_cash_flow": 138727, "investing_cash_flow": -156391, "net_cash_flow": 15290824, "operating_cash_flow": 15450804, "quarter": 1 }, { "change_in_working_capital": -18487, "financing_cash_flow": -82881, "investing_cash_flow": -321969, "net_cash_flow": 15663912, "operating_cash_flow": 16309786, "quarter": 2 }, { "change_in_working_capital": -94513, "financing_cash_flow": 170966, "investing_cash_flow": -288195, "net_cash_flow": 13549828, "operating_cash_flow": 14154701, "quarter": 3 }, { "change_in_working_capital": -89302, "financing_cash_flow": 96562, "investing_cash_flow": -473250, "net_cash_flow": 14372617, "operating_cash_flow": 14531643, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7518757199314868, "current_ratio": 1.4258795004277882, "debt_to_equity_ratio": 1.0102711646256237, "profit_margin": 0.1527811817127136, "quarter": 1, "return_on_assets": 0.11487246099222985, "return_on_equity": 0.20713113295196092 }, { "asset_turnover_ratio": 0.7174220021004399, "current_ratio": 1.2418789716845657, "debt_to_equity_ratio": 0.9975838895602823, "profit_margin": 0.1528563536046884, "quarter": 2, "return_on_assets": 0.10966251123684836, "return_on_equity": 0.1974114323203401 }, { "asset_turnover_ratio": 0.6845470895879924, "current_ratio": 0.9727923402664729, "debt_to_equity_ratio": 0.9803672186535365, "profit_margin": 0.1565738238276389, "quarter": 3, "return_on_assets": 0.10718215540687327, "return_on_equity": 0.19171192920319263 }, { "asset_turnover_ratio": 0.6531786259885705, "current_ratio": 1.043962572883629, "debt_to_equity_ratio": 0.9694890331239377, "profit_margin": 0.1550643448336107, "quarter": 4, "return_on_assets": 0.10128471569823572, "return_on_equity": 0.18113312020704617 } ], "income_statement": [ { "depreciation": 4064683, "expenses": 58781763, "income_tax": 4357793, "marketing_expense": 8097190, "net_income": 15743914, "net_profit": 11386121, "operational_expense": 33421334, "product_revenue": 16209384, "quarter": 1, "rd_expense": 8053151, "revenue": 74525677, "salaries_expense": 29345262, "service_revenue": 58316293 }, { "depreciation": 5197975, "expenses": 57465617, "income_tax": 4117038, "marketing_expense": 10837499, "net_income": 15228849, "net_profit": 11111811, "operational_expense": 31305959, "product_revenue": 15319238, "quarter": 2, "rd_expense": 6124466, "revenue": 72694466, "salaries_expense": 23582700, "service_revenue": 57375228 }, { "depreciation": 3052325, "expenses": 56178941, "income_tax": 3626934, "marketing_expense": 10744745, "net_income": 14729310, "net_profit": 11102376, "operational_expense": 36083291, "product_revenue": 17657542, "quarter": 3, "rd_expense": 9902724, "revenue": 70908251, "salaries_expense": 19890058, "service_revenue": 53250709 }, { "depreciation": 3806474, "expenses": 54921073, "income_tax": 3519684, "marketing_expense": 9536333, "net_income": 14244853, "net_profit": 10725169, "operational_expense": 30373005, "product_revenue": 22319246, "quarter": 4, "rd_expense": 8169771, "revenue": 69165926, "salaries_expense": 24563667, "service_revenue": 46846680 } ], "market_conditions": { "gdp_growth": [ 0.004907943279623568, 0.005077289976341191, 0.01269371810867996, 0.018470557969258658 ], "inflation_rate": [ 0.013250578206375516, 0.015347500140752653, 0.016189585932725424, 0.014088582274891126 ], "interest_rate": [ 0.02555593464684903, 0.022485315440357836, 0.01968766772733757, 0.023987673694167874 ], "year": 2007 }, "random_event": { "description": "Crawford, Robinson and Lee New Ad Campaign Launch in 2007", "impact": -0.01, "type": "New Ad Campaign Launch" }, "year": 2007 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Distressed", "founding_year": 2010, "industry": "Advertising", "location": "Port Cindy", "name": "Daniels Ltd", "num_employees": 214, "region": "Latin America", "revenue_size": "Medium", "website": "www.danielsltd.com" }

[ { "advertising_kpis": [ { "average_project_size": 81116, "billable_hours_per_employee": 97, "client_concentration": 0.13, "client_retention_rate": 0.7, "employee_utilization_rate": 0.6, "gross_billings": 7536844, "net_revenue": 6093606, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 28475 }, { "average_project_size": 125613, "billable_hours_per_employee": 101, "client_concentration": 0.35, "client_retention_rate": 0.7, "employee_utilization_rate": 0.78, "gross_billings": 7092832, "net_revenue": 6096997, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 28491 }, { "average_project_size": 144008, "billable_hours_per_employee": 150, "client_concentration": 0.33, "client_retention_rate": 0.66, "employee_utilization_rate": 0.74, "gross_billings": 7675626, "net_revenue": 6100390, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 28506 }, { "average_project_size": 55287, "billable_hours_per_employee": 96, "client_concentration": 0.22, "client_retention_rate": 0.86, "employee_utilization_rate": 0.61, "gross_billings": 7699826, "net_revenue": 6103785, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 28522 } ], "balance_sheet": [ { "assets": 6578442, "current_assets": 2975757, "current_liabilities": 1660903, "equity": 4407231, "fixed_assets": 3602685, "liabilities": 3295877, "long_term_liabilities": 1634974, "quarter": 1 }, { "assets": 6701921, "current_assets": 2624790, "current_liabilities": 1995036, "equity": 4476037, "fixed_assets": 4077131, "liabilities": 3334550, "long_term_liabilities": 1339514, "quarter": 2 }, { "assets": 6827718, "current_assets": 2813417, "current_liabilities": 1796927, "equity": 4588361, "fixed_assets": 4014301, "liabilities": 3373677, "long_term_liabilities": 1576750, "quarter": 3 }, { "assets": 6955877, "current_assets": 2726774, "current_liabilities": 2028483, "equity": 4571403, "fixed_assets": 4229103, "liabilities": 3413262, "long_term_liabilities": 1384779, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -63847, "financing_cash_flow": 52243, "investing_cash_flow": -174453, "net_cash_flow": 1069640, "operating_cash_flow": 1388814, "quarter": 1 }, { "change_in_working_capital": 5424, "financing_cash_flow": 148728, "investing_cash_flow": -150362, "net_cash_flow": 1245272, "operating_cash_flow": 1555830, "quarter": 2 }, { "change_in_working_capital": -73946, "financing_cash_flow": -166060, "investing_cash_flow": -239950, "net_cash_flow": 880038, "operating_cash_flow": 1524675, "quarter": 3 }, { "change_in_working_capital": -73866, "financing_cash_flow": -89203, "investing_cash_flow": -260664, "net_cash_flow": 1116742, "operating_cash_flow": 1485856, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9262992666044635, "current_ratio": 1.791650084321601, "debt_to_equity_ratio": 0.7478339574213378, "profit_margin": 0.18456493577037963, "quarter": 1, "return_on_assets": 0.17096236464500256, "return_on_equity": 0.2551865332223339 }, { "asset_turnover_ratio": 0.9097387152131456, "current_ratio": 1.3156604692847649, "debt_to_equity_ratio": 0.7449782028164647, "profit_margin": 0.18183804256423286, "quarter": 2, "return_on_assets": 0.1654251072192585, "return_on_equity": 0.24768919470504824 }, { "asset_turnover_ratio": 0.8934742178865618, "current_ratio": 1.565682412251583, "debt_to_equity_ratio": 0.7352684324533314, "profit_margin": 0.18594221025213142, "quarter": 3, "return_on_assets": 0.16613457087712175, "return_on_equity": 0.24721681663670317 }, { "asset_turnover_ratio": 0.8775004215859481, "current_ratio": 1.3442429638306064, "debt_to_equity_ratio": 0.7466552391027438, "profit_margin": 0.16854918710275674, "quarter": 4, "return_on_assets": 0.14790198274063787, "return_on_equity": 0.22504863386579568 } ], "income_statement": [ { "depreciation": 264148, "expenses": 4564375, "income_tax": 404565, "marketing_expense": 643032, "net_income": 1529231, "net_profit": 1124666, "operational_expense": 2297310, "product_revenue": 1224996, "quarter": 1, "rd_expense": 476429, "revenue": 6093606, "salaries_expense": 2260090, "service_revenue": 4868610 }, { "depreciation": 447164, "expenses": 4610999, "income_tax": 377332, "marketing_expense": 510420, "net_income": 1485998, "net_profit": 1108666, "operational_expense": 3135533, "product_revenue": 2060110, "quarter": 2, "rd_expense": 827512, "revenue": 6096997, "salaries_expense": 1935821, "service_revenue": 4036887 }, { "depreciation": 390355, "expenses": 4658100, "income_tax": 307970, "marketing_expense": 815984, "net_income": 1442290, "net_profit": 1134320, "operational_expense": 2772290, "product_revenue": 1411868, "quarter": 3, "rd_expense": 830561, "revenue": 6100390, "salaries_expense": 2326566, "service_revenue": 4688522 }, { "depreciation": 457068, "expenses": 4705682, "income_tax": 369315, "marketing_expense": 783210, "net_income": 1398103, "net_profit": 1028788, "operational_expense": 2592089, "product_revenue": 1864557, "quarter": 4, "rd_expense": 641738, "revenue": 6103785, "salaries_expense": 1851135, "service_revenue": 4239228 } ], "market_conditions": { "gdp_growth": [ -0.005768404219258212, -0.01039555508395763, -0.006652643691510484, -0.006805117625666704 ], "inflation_rate": [ 0.02919618295241941, 0.029774469768225575, 0.025230893679377833, 0.02315840713633888 ], "interest_rate": [ 0.0512949152027969, 0.05535440719239859, 0.05114954065997433, 0.05395300429046316 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 96112, "billable_hours_per_employee": 156, "client_concentration": 0.27, "client_retention_rate": 0.63, "employee_utilization_rate": 0.63, "gross_billings": 16653097, "net_revenue": 13525804, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 63205 }, { "average_project_size": 192411, "billable_hours_per_employee": 137, "client_concentration": 0.21, "client_retention_rate": 0.8, "employee_utilization_rate": 0.66, "gross_billings": 15798354, "net_revenue": 13580526, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 63460 }, { "average_project_size": 92985, "billable_hours_per_employee": 150, "client_concentration": 0.39, "client_retention_rate": 0.68, "employee_utilization_rate": 0.6, "gross_billings": 16626338, "net_revenue": 13635469, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 63717 }, { "average_project_size": 188737, "billable_hours_per_employee": 126, "client_concentration": 0.16, "client_retention_rate": 0.84, "employee_utilization_rate": 0.78, "gross_billings": 17219484, "net_revenue": 13690635, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 63975 } ], "balance_sheet": [ { "assets": 15763919, "current_assets": 6670149, "current_liabilities": 3647585, "equity": 10394500, "fixed_assets": 9093770, "liabilities": 7710898, "long_term_liabilities": 4063313, "quarter": 1 }, { "assets": 16183280, "current_assets": 6825541, "current_liabilities": 3287914, "equity": 10706352, "fixed_assets": 9357739, "liabilities": 7833148, "long_term_liabilities": 4545234, "quarter": 2 }, { "assets": 16613798, "current_assets": 5381758, "current_liabilities": 3392322, "equity": 10940202, "fixed_assets": 11232040, "liabilities": 7957337, "long_term_liabilities": 4565015, "quarter": 3 }, { "assets": 17055768, "current_assets": 6117102, "current_liabilities": 4085235, "equity": 11266289, "fixed_assets": 10938666, "liabilities": 8083495, "long_term_liabilities": 3998260, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 84249, "financing_cash_flow": 108433, "investing_cash_flow": -460597, "net_cash_flow": 2884078, "operating_cash_flow": 3309324, "quarter": 1 }, { "change_in_working_capital": 3079, "financing_cash_flow": -129120, "investing_cash_flow": -326883, "net_cash_flow": 2932366, "operating_cash_flow": 3233255, "quarter": 2 }, { "change_in_working_capital": -53956, "financing_cash_flow": -161332, "investing_cash_flow": -493690, "net_cash_flow": 3254217, "operating_cash_flow": 3296836, "quarter": 3 }, { "change_in_working_capital": 61796, "financing_cash_flow": 116751, "investing_cash_flow": -129314, "net_cash_flow": 2956581, "operating_cash_flow": 3285693, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8580229319879149, "current_ratio": 1.8286479958657578, "debt_to_equity_ratio": 0.7418248111982298, "profit_margin": 0.1731120013272409, "quarter": 1, "return_on_assets": 0.14853406694109503, "return_on_equity": 0.22526134013180046 }, { "asset_turnover_ratio": 0.8391701805814397, "current_ratio": 2.075948762650118, "debt_to_equity_ratio": 0.7316355748437937, "profit_margin": 0.1734999071464537, "quarter": 2, "return_on_assets": 0.14559594841095252, "return_on_equity": 0.22007682915712093 }, { "asset_turnover_ratio": 0.8207315991202012, "current_ratio": 1.5864525832158622, "debt_to_equity_ratio": 0.7273482701690517, "profit_margin": 0.16748532815409575, "quarter": 3, "return_on_assets": 0.13746050120508266, "return_on_equity": 0.2087476081337438 }, { "asset_turnover_ratio": 0.8026982426121181, "current_ratio": 1.4973684500402058, "debt_to_equity_ratio": 0.7174940213232591, "profit_margin": 0.16756096411890317, "quarter": 4, "return_on_assets": 0.13450089142863575, "return_on_equity": 0.20361771298428435 } ], "income_statement": [ { "depreciation": 967845, "expenses": 10448920, "income_tax": 735405, "marketing_expense": 2038284, "net_income": 3076884, "net_profit": 2341479, "operational_expense": 5519790, "product_revenue": 3278005, "quarter": 1, "rd_expense": 1471139, "revenue": 13525804, "salaries_expense": 4597776, "service_revenue": 10247799 }, { "depreciation": 877035, "expenses": 10519636, "income_tax": 704670, "marketing_expense": 1929515, "net_income": 3060890, "net_profit": 2356220, "operational_expense": 6650453, "product_revenue": 5317629, "quarter": 2, "rd_expense": 1360286, "revenue": 13580526, "salaries_expense": 4911039, "service_revenue": 8262897 }, { "depreciation": 1013095, "expenses": 10590831, "income_tax": 760897, "marketing_expense": 1663801, "net_income": 3044638, "net_profit": 2283741, "operational_expense": 6172714, "product_revenue": 3477576, "quarter": 3, "rd_expense": 1575404, "revenue": 13635469, "salaries_expense": 5131327, "service_revenue": 10157893 }, { "depreciation": 991677, "expenses": 10662508, "income_tax": 734111, "marketing_expense": 1468614, "net_income": 3028127, "net_profit": 2294016, "operational_expense": 6441817, "product_revenue": 3795964, "quarter": 4, "rd_expense": 1931440, "revenue": 13690635, "salaries_expense": 4650999, "service_revenue": 9894671 } ], "market_conditions": { "gdp_growth": [ -0.010036106213585956, -0.0038499174402862124, -0.007862763664039221, -0.005237181320891835 ], "inflation_rate": [ 0.039775815670158636, 0.03961541562356784, 0.04026238703731537, 0.03624598296156523 ], "interest_rate": [ 0.04523248026501161, 0.04095434408462249, 0.04221754530845256, 0.04063981369344252 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 96156, "billable_hours_per_employee": 121, "client_concentration": 0.17, "client_retention_rate": 0.74, "employee_utilization_rate": 0.68, "gross_billings": 18257751, "net_revenue": 15712989, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 73425 }, { "average_project_size": 139291, "billable_hours_per_employee": 119, "client_concentration": 0.4, "client_retention_rate": 0.89, "employee_utilization_rate": 0.62, "gross_billings": 19090724, "net_revenue": 15333499, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 71652 }, { "average_project_size": 165707, "billable_hours_per_employee": 156, "client_concentration": 0.19, "client_retention_rate": 0.74, "employee_utilization_rate": 0.7, "gross_billings": 16995929, "net_revenue": 14963175, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 69921 }, { "average_project_size": 167515, "billable_hours_per_employee": 110, "client_concentration": 0.23, "client_retention_rate": 0.84, "employee_utilization_rate": 0.8, "gross_billings": 18606808, "net_revenue": 14601794, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 68233 } ], "balance_sheet": [ { "assets": 21080459, "current_assets": 7206198, "current_liabilities": 5316006, "equity": 13886119, "fixed_assets": 13874261, "liabilities": 9895475, "long_term_liabilities": 4579469, "quarter": 1 }, { "assets": 21535629, "current_assets": 9771553, "current_liabilities": 5012584, "equity": 14135616, "fixed_assets": 11764076, "liabilities": 10027149, "long_term_liabilities": 5014565, "quarter": 2 }, { "assets": 22000628, "current_assets": 6750964, "current_liabilities": 4961855, "equity": 14525908, "fixed_assets": 15249664, "liabilities": 10160574, "long_term_liabilities": 5198719, "quarter": 3 }, { "assets": 22475667, "current_assets": 11218853, "current_liabilities": 4396507, "equity": 14645681, "fixed_assets": 11256814, "liabilities": 10295776, "long_term_liabilities": 5899269, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -90501, "financing_cash_flow": -185298, "investing_cash_flow": -110362, "net_cash_flow": 3335495, "operating_cash_flow": 3837149, "quarter": 1 }, { "change_in_working_capital": -66457, "financing_cash_flow": 79630, "investing_cash_flow": -200693, "net_cash_flow": 2893146, "operating_cash_flow": 3307079, "quarter": 2 }, { "change_in_working_capital": -58035, "financing_cash_flow": -196004, "investing_cash_flow": -272298, "net_cash_flow": 3431128, "operating_cash_flow": 3665012, "quarter": 3 }, { "change_in_working_capital": -98368, "financing_cash_flow": -141906, "investing_cash_flow": -187855, "net_cash_flow": 3083085, "operating_cash_flow": 3341696, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7453817300657448, "current_ratio": 1.3555661901058802, "debt_to_equity_ratio": 0.7126163184976306, "profit_margin": 0.17190459434548067, "quarter": 1, "return_on_assets": 0.12813454393948442, "return_on_equity": 0.19452051361507128 }, { "asset_turnover_ratio": 0.7120060900009003, "current_ratio": 1.9494043391592042, "debt_to_equity_ratio": 0.7093535223367697, "profit_margin": 0.1713331053792745, "quarter": 2, "return_on_assets": 0.12199021444880946, "return_on_equity": 0.18585224725968788 }, { "asset_turnover_ratio": 0.6801249037072942, "current_ratio": 1.3605726084297103, "debt_to_equity_ratio": 0.699479440459075, "profit_margin": 0.17949759994118894, "quarter": 3, "return_on_assets": 0.12208078787569154, "return_on_equity": 0.18490093700166627 }, { "asset_turnover_ratio": 0.6496712199909351, "current_ratio": 2.5517650716807685, "debt_to_equity_ratio": 0.7029905949747233, "profit_margin": 0.16886897596281664, "quarter": 4, "return_on_assets": 0.10970931363238297, "return_on_equity": 0.16836294604532218 } ], "income_statement": [ { "depreciation": 1136014, "expenses": 11944811, "income_tax": 1067043, "marketing_expense": 2255429, "net_income": 3768178, "net_profit": 2701135, "operational_expense": 7309396, "product_revenue": 3887233, "quarter": 1, "rd_expense": 2313330, "revenue": 15712989, "salaries_expense": 5545760, "service_revenue": 11825756 }, { "depreciation": 679943, "expenses": 11673573, "income_tax": 1032790, "marketing_expense": 2042802, "net_income": 3659926, "net_profit": 2627136, "operational_expense": 6945741, "product_revenue": 5554957, "quarter": 2, "rd_expense": 1885079, "revenue": 15333499, "salaries_expense": 4808667, "service_revenue": 9778542 }, { "depreciation": 979158, "expenses": 11408495, "income_tax": 868826, "marketing_expense": 2028608, "net_income": 3554680, "net_profit": 2685854, "operational_expense": 7270054, "product_revenue": 4422025, "quarter": 3, "rd_expense": 1261457, "revenue": 14963175, "salaries_expense": 3919587, "service_revenue": 10541150 }, { "depreciation": 875906, "expenses": 11149436, "income_tax": 986568, "marketing_expense": 1809745, "net_income": 3452358, "net_profit": 2465790, "operational_expense": 6235199, "product_revenue": 4833187, "quarter": 4, "rd_expense": 1267132, "revenue": 14601794, "salaries_expense": 3442104, "service_revenue": 9768607 } ], "market_conditions": { "gdp_growth": [ -0.004588171419753302, -0.022666094885098076, -0.020514371492825218, -0.005994285592075639 ], "inflation_rate": [ 0.027550116308884078, 0.02657107196546231, 0.02636565965528117, 0.027927552145305356 ], "interest_rate": [ 0.04381803165436962, 0.045291319113908324, 0.043988056784480714, 0.03832231143037579 ], "year": 2012 }, "random_event": null, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 112941, "billable_hours_per_employee": 139, "client_concentration": 0.36, "client_retention_rate": 0.6, "employee_utilization_rate": 0.78, "gross_billings": 13294934, "net_revenue": 11141073, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 52061 }, { "average_project_size": 186609, "billable_hours_per_employee": 150, "client_concentration": 0.17, "client_retention_rate": 0.89, "employee_utilization_rate": 0.64, "gross_billings": 12841731, "net_revenue": 11081137, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 51781 }, { "average_project_size": 89273, "billable_hours_per_employee": 144, "client_concentration": 0.25, "client_retention_rate": 0.66, "employee_utilization_rate": 0.7, "gross_billings": 12744481, "net_revenue": 11021525, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 51502 }, { "average_project_size": 191389, "billable_hours_per_employee": 156, "client_concentration": 0.11, "client_retention_rate": 0.74, "employee_utilization_rate": 0.72, "gross_billings": 12533715, "net_revenue": 10962233, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 51225 } ], "balance_sheet": [ { "assets": 16031566, "current_assets": 4891175, "current_liabilities": 4601147, "equity": 10300597, "fixed_assets": 11140391, "liabilities": 8704200, "long_term_liabilities": 4103053, "quarter": 1 }, { "assets": 16346126, "current_assets": 7236672, "current_liabilities": 4378945, "equity": 10361976, "fixed_assets": 9109454, "liabilities": 8907364, "long_term_liabilities": 4528419, "quarter": 2 }, { "assets": 16666858, "current_assets": 5913045, "current_liabilities": 5428277, "equity": 10509091, "fixed_assets": 10753813, "liabilities": 9115271, "long_term_liabilities": 3686994, "quarter": 3 }, { "assets": 16993883, "current_assets": 6353344, "current_liabilities": 4882908, "equity": 10560884, "fixed_assets": 10640539, "liabilities": 9328029, "long_term_liabilities": 4445121, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 72405, "financing_cash_flow": 58466, "investing_cash_flow": -465382, "net_cash_flow": 3352308, "operating_cash_flow": 3463887, "quarter": 1 }, { "change_in_working_capital": -70597, "financing_cash_flow": 2102, "investing_cash_flow": -113075, "net_cash_flow": 3272869, "operating_cash_flow": 3492057, "quarter": 2 }, { "change_in_working_capital": 71987, "financing_cash_flow": -56729, "investing_cash_flow": -378760, "net_cash_flow": 3375078, "operating_cash_flow": 3436672, "quarter": 3 }, { "change_in_working_capital": -40865, "financing_cash_flow": 65449, "investing_cash_flow": -127221, "net_cash_flow": 3462688, "operating_cash_flow": 3535745, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6949460208690779, "current_ratio": 1.0630338478644563, "debt_to_equity_ratio": 0.8450189828803126, "profit_margin": 0.26687115325426913, "quarter": 1, "return_on_assets": 0.1854610460387962, "return_on_equity": 0.28864647359759826 }, { "asset_turnover_ratio": 0.6779060065975265, "current_ratio": 1.652606278452915, "debt_to_equity_ratio": 0.8596202114345758, "profit_margin": 0.26380090779493115, "quarter": 2, "return_on_assets": 0.1788322199400641, "return_on_equity": 0.28210970571636146 }, { "asset_turnover_ratio": 0.6612839084607308, "current_ratio": 1.0893042119994982, "debt_to_equity_ratio": 0.86737007035147, "profit_margin": 0.26833890954291717, "quarter": 3, "return_on_assets": 0.17744820289463076, "return_on_equity": 0.28142338856900184 }, { "asset_turnover_ratio": 0.6450693464230629, "current_ratio": 1.3011394029951004, "debt_to_equity_ratio": 0.8832621397981457, "profit_margin": 0.2640912668066807, "quarter": 4, "return_on_assets": 0.17035718087502427, "return_on_equity": 0.2741276203772336 } ], "income_statement": [ { "depreciation": 490656, "expenses": 7188258, "income_tax": 979584, "marketing_expense": 1052738, "net_income": 3952815, "net_profit": 2973231, "operational_expense": 4025433, "product_revenue": 4421177, "quarter": 1, "rd_expense": 1094692, "revenue": 11141073, "salaries_expense": 2980574, "service_revenue": 6719896 }, { "depreciation": 568843, "expenses": 7222814, "income_tax": 935109, "marketing_expense": 1339576, "net_income": 3858323, "net_profit": 2923214, "operational_expense": 4028641, "product_revenue": 2612360, "quarter": 2, "rd_expense": 1441978, "revenue": 11081137, "salaries_expense": 2388557, "service_revenue": 8468777 }, { "depreciation": 479168, "expenses": 7257537, "income_tax": 806484, "marketing_expense": 961623, "net_income": 3763988, "net_profit": 2957504, "operational_expense": 4794948, "product_revenue": 3858503, "quarter": 3, "rd_expense": 1121951, "revenue": 11021525, "salaries_expense": 2907252, "service_revenue": 7163022 }, { "depreciation": 640715, "expenses": 7292427, "income_tax": 774776, "marketing_expense": 1360970, "net_income": 3669806, "net_profit": 2895030, "operational_expense": 4865973, "product_revenue": 3314050, "quarter": 4, "rd_expense": 1266802, "revenue": 10962233, "salaries_expense": 2931360, "service_revenue": 7648183 } ], "market_conditions": { "gdp_growth": [ -0.01409325950148528, -0.009945402875313158, -0.001209819276497404, -0.012657987096296557 ], "inflation_rate": [ 0.01921726221088837, 0.020770417981204877, 0.018598163805686525, 0.01973149279678909 ], "interest_rate": [ 0.052790534538502305, 0.054031367096784494, 0.05435323601882922, 0.056248415238369605 ], "year": 2013 }, "random_event": null, "year": 2013 }, { "advertising_kpis": [ { "average_project_size": 187908, "billable_hours_per_employee": 87, "client_concentration": 0.19, "client_retention_rate": 0.64, "employee_utilization_rate": 0.66, "gross_billings": 9012903, "net_revenue": 7498462, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 35040 }, { "average_project_size": 101971, "billable_hours_per_employee": 91, "client_concentration": 0.2, "client_retention_rate": 0.75, "employee_utilization_rate": 0.74, "gross_billings": 9687451, "net_revenue": 7507050, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 35080 }, { "average_project_size": 160773, "billable_hours_per_employee": 118, "client_concentration": 0.24, "client_retention_rate": 0.84, "employee_utilization_rate": 0.62, "gross_billings": 9129730, "net_revenue": 7515647, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 35120 }, { "average_project_size": 115894, "billable_hours_per_employee": 108, "client_concentration": 0.33, "client_retention_rate": 0.68, "employee_utilization_rate": 0.74, "gross_billings": 9136869, "net_revenue": 7524255, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 35160 } ], "balance_sheet": [ { "assets": 9707730, "current_assets": 3723998, "current_liabilities": 2103093, "equity": 6868079, "fixed_assets": 5983732, "liabilities": 4251836, "long_term_liabilities": 2148743, "quarter": 1 }, { "assets": 9939569, "current_assets": 3663307, "current_liabilities": 2358520, "equity": 6992435, "fixed_assets": 6276262, "liabilities": 4326434, "long_term_liabilities": 1967914, "quarter": 2 }, { "assets": 10176946, "current_assets": 4672719, "current_liabilities": 2187540, "equity": 7164937, "fixed_assets": 5504227, "liabilities": 4402341, "long_term_liabilities": 2214801, "quarter": 3 }, { "assets": 10419991, "current_assets": 4514693, "current_liabilities": 2022445, "equity": 7354356, "fixed_assets": 5905298, "liabilities": 4479580, "long_term_liabilities": 2457135, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -1897, "financing_cash_flow": 155637, "investing_cash_flow": -375954, "net_cash_flow": 1392758, "operating_cash_flow": 1739803, "quarter": 1 }, { "change_in_working_capital": -36796, "financing_cash_flow": -166688, "investing_cash_flow": -210850, "net_cash_flow": 1460856, "operating_cash_flow": 1767651, "quarter": 2 }, { "change_in_working_capital": 46559, "financing_cash_flow": -8896, "investing_cash_flow": -210609, "net_cash_flow": 1668326, "operating_cash_flow": 1776313, "quarter": 3 }, { "change_in_working_capital": 6381, "financing_cash_flow": -74572, "investing_cash_flow": -384709, "net_cash_flow": 1523376, "operating_cash_flow": 1831137, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7724217711040583, "current_ratio": 1.7707243569352378, "debt_to_equity_ratio": 0.6190720869692966, "profit_margin": 0.18832995352913703, "quarter": 1, "return_on_assets": 0.14547015625692103, "return_on_equity": 0.20561571874755663 }, { "asset_turnover_ratio": 0.7552691671037245, "current_ratio": 1.5532227837796584, "debt_to_equity_ratio": 0.6187306710752406, "profit_margin": 0.18373395674732418, "quarter": 2, "return_on_assets": 0.13876859248122328, "return_on_equity": 0.1972560345573466 }, { "asset_turnover_ratio": 0.7384972859244807, "current_ratio": 2.1360610548835677, "debt_to_equity_ratio": 0.6144284311222834, "profit_margin": 0.18499165807015683, "quarter": 3, "return_on_assets": 0.13661583740348038, "return_on_equity": 0.1940466468860787 }, { "asset_turnover_ratio": 0.722098032522293, "current_ratio": 2.2322945741416946, "debt_to_equity_ratio": 0.6091056783218001, "profit_margin": 0.187918272307358, "quarter": 4, "return_on_assets": 0.1356954147081317, "return_on_equity": 0.19225952619100842 } ], "income_statement": [ { "depreciation": 327618, "expenses": 5703152, "income_tax": 383125, "marketing_expense": 1015261, "net_income": 1795310, "net_profit": 1412185, "operational_expense": 3300357, "product_revenue": 2376409, "quarter": 1, "rd_expense": 678406, "revenue": 7498462, "salaries_expense": 2067661, "service_revenue": 5122053 }, { "depreciation": 388351, "expenses": 5670126, "income_tax": 457624, "marketing_expense": 622123, "net_income": 1836924, "net_profit": 1379300, "operational_expense": 3481960, "product_revenue": 1629689, "quarter": 2, "rd_expense": 888099, "revenue": 7507050, "salaries_expense": 1766184, "service_revenue": 5877361 }, { "depreciation": 385981, "expenses": 5637292, "income_tax": 488023, "marketing_expense": 838341, "net_income": 1878355, "net_profit": 1390332, "operational_expense": 3198752, "product_revenue": 1580125, "quarter": 3, "rd_expense": 824930, "revenue": 7515647, "salaries_expense": 2004637, "service_revenue": 5935522 }, { "depreciation": 417192, "expenses": 5604648, "income_tax": 505662, "marketing_expense": 903331, "net_income": 1919607, "net_profit": 1413945, "operational_expense": 3541632, "product_revenue": 1914631, "quarter": 4, "rd_expense": 720902, "revenue": 7524255, "salaries_expense": 2541526, "service_revenue": 5609624 } ], "market_conditions": { "gdp_growth": [ -0.012286980406949581, -0.010382066896123055, -0.006102747953841631, -0.01195260801589586 ], "inflation_rate": [ 0.01823739476280942, 0.023046795825406, 0.019862114672461417, 0.019506949561899346 ], "interest_rate": [ 0.059295770232547874, 0.05996330235259519, 0.05767614106569693, 0.05074744911446127 ], "year": 2014 }, "random_event": null, "year": 2014 }, { "advertising_kpis": [ { "average_project_size": 83711, "billable_hours_per_employee": 85, "client_concentration": 0.12, "client_retention_rate": 0.75, "employee_utilization_rate": 0.77, "gross_billings": 22696041, "net_revenue": 19624262, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 91702 }, { "average_project_size": 62186, "billable_hours_per_employee": 81, "client_concentration": 0.3, "client_retention_rate": 0.83, "employee_utilization_rate": 0.71, "gross_billings": 23059745, "net_revenue": 19901154, "new_client_acquisition": 5, "organic_growth": 0.15, "quarter": 2, "revenue_per_employee": 92996 }, { "average_project_size": 102674, "billable_hours_per_employee": 91, "client_concentration": 0.36, "client_retention_rate": 0.89, "employee_utilization_rate": 0.68, "gross_billings": 25621551, "net_revenue": 20181953, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 94308 }, { "average_project_size": 187504, "billable_hours_per_employee": 147, "client_concentration": 0.39, "client_retention_rate": 0.69, "employee_utilization_rate": 0.7, "gross_billings": 23939216, "net_revenue": 20466715, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 95639 } ], "balance_sheet": [ { "assets": 20379418, "current_assets": 7208189, "current_liabilities": 4788230, "equity": 16048760, "fixed_assets": 13171229, "liabilities": 10373856, "long_term_liabilities": 5585626, "quarter": 1 }, { "assets": 20757110, "current_assets": 7992044, "current_liabilities": 6261416, "equity": 15877776, "fixed_assets": 12765066, "liabilities": 10663568, "long_term_liabilities": 4402152, "quarter": 2 }, { "assets": 21141802, "current_assets": 9604607, "current_liabilities": 5580460, "equity": 15833791, "fixed_assets": 11537195, "liabilities": 10961371, "long_term_liabilities": 5380911, "quarter": 3 }, { "assets": 21533623, "current_assets": 9627975, "current_liabilities": 6577734, "equity": 16534356, "fixed_assets": 11905648, "liabilities": 11267491, "long_term_liabilities": 4689757, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 26320, "financing_cash_flow": -34724, "investing_cash_flow": -260192, "net_cash_flow": 5985469, "operating_cash_flow": 6681714, "quarter": 1 }, { "change_in_working_capital": -52829, "financing_cash_flow": -167740, "investing_cash_flow": -363330, "net_cash_flow": 6052184, "operating_cash_flow": 6492536, "quarter": 2 }, { "change_in_working_capital": 62972, "financing_cash_flow": 100570, "investing_cash_flow": -307726, "net_cash_flow": 6079657, "operating_cash_flow": 6729767, "quarter": 3 }, { "change_in_working_capital": -15691, "financing_cash_flow": -64001, "investing_cash_flow": -234194, "net_cash_flow": 6873999, "operating_cash_flow": 7421444, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9629451635959378, "current_ratio": 1.5053974015450386, "debt_to_equity_ratio": 0.6463961078612928, "profit_margin": 0.3079452363609903, "quarter": 1, "return_on_assets": 0.2965343760062235, "return_on_equity": 0.37655233176893416 }, { "asset_turnover_ratio": 0.9587632382349951, "current_ratio": 1.2763956268039052, "debt_to_equity_ratio": 0.6716033782061165, "profit_margin": 0.29064817045282904, "quarter": 2, "return_on_assets": 0.2786627810904312, "return_on_equity": 0.3642974935532533 }, { "asset_turnover_ratio": 0.9545994707546689, "current_ratio": 1.7211138508295014, "debt_to_equity_ratio": 0.6922771053375657, "profit_margin": 0.28011957019224054, "quarter": 3, "return_on_assets": 0.26740199345353816, "return_on_equity": 0.35704399533882947 }, { "asset_turnover_ratio": 0.9504538553498406, "current_ratio": 1.4637221572048975, "debt_to_equity_ratio": 0.6814593202178543, "profit_margin": 0.3062642930240637, "quarter": 4, "return_on_assets": 0.29109007806071463, "return_on_equity": 0.3791030022578442 } ], "income_statement": [ { "depreciation": 638516, "expenses": 11889624, "income_tax": 1691440, "marketing_expense": 1523523, "net_income": 7734638, "net_profit": 6043198, "operational_expense": 6913538, "product_revenue": 5392537, "quarter": 1, "rd_expense": 2035166, "revenue": 19624262, "salaries_expense": 4916296, "service_revenue": 14231725 }, { "depreciation": 708302, "expenses": 12061487, "income_tax": 2055433, "marketing_expense": 1230967, "net_income": 7839667, "net_profit": 5784234, "operational_expense": 7179266, "product_revenue": 4286779, "quarter": 2, "rd_expense": 1284864, "revenue": 19901154, "salaries_expense": 4552404, "service_revenue": 15614375 }, { "depreciation": 1076407, "expenses": 12235835, "income_tax": 2292758, "marketing_expense": 2013369, "net_income": 7946118, "net_profit": 5653360, "operational_expense": 7743776, "product_revenue": 5693069, "quarter": 3, "rd_expense": 1948479, "revenue": 20181953, "salaries_expense": 4686981, "service_revenue": 14488884 }, { "depreciation": 1153220, "expenses": 12412704, "income_tax": 1785787, "marketing_expense": 2027920, "net_income": 8054011, "net_profit": 6268224, "operational_expense": 7866655, "product_revenue": 5834462, "quarter": 4, "rd_expense": 1476234, "revenue": 20466715, "salaries_expense": 5025123, "service_revenue": 14632253 } ], "market_conditions": { "gdp_growth": [ -0.00713112861790992, -0.00738585779023701, -0.014160693985208538, -0.004586843592271081 ], "inflation_rate": [ 0.020775708149728123, 0.022279376437078453, 0.021431856398396034, 0.026849092417799356 ], "interest_rate": [ 0.05389549068362571, 0.05572958450316768, 0.061377176912538585, 0.0563026424203606 ], "year": 2015 }, "random_event": null, "year": 2015 }, { "advertising_kpis": [ { "average_project_size": 178494, "billable_hours_per_employee": 151, "client_concentration": 0.24, "client_retention_rate": 0.88, "employee_utilization_rate": 0.79, "gross_billings": 24024398, "net_revenue": 18506459, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 86479 }, { "average_project_size": 81180, "billable_hours_per_employee": 114, "client_concentration": 0.37, "client_retention_rate": 0.74, "employee_utilization_rate": 0.71, "gross_billings": 20807698, "net_revenue": 18339151, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 85697 }, { "average_project_size": 197983, "billable_hours_per_employee": 144, "client_concentration": 0.31, "client_retention_rate": 0.65, "employee_utilization_rate": 0.7, "gross_billings": 21751064, "net_revenue": 18173356, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 84922 }, { "average_project_size": 128649, "billable_hours_per_employee": 106, "client_concentration": 0.19, "client_retention_rate": 0.72, "employee_utilization_rate": 0.66, "gross_billings": 22095588, "net_revenue": 18009061, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 84154 } ], "balance_sheet": [ { "assets": 20736311, "current_assets": 7182241, "current_liabilities": 4796692, "equity": 14154520, "fixed_assets": 13554070, "liabilities": 11803542, "long_term_liabilities": 7006850, "quarter": 1 }, { "assets": 21382580, "current_assets": 8026804, "current_liabilities": 5770709, "equity": 14516543, "fixed_assets": 13355776, "liabilities": 11996523, "long_term_liabilities": 6225814, "quarter": 2 }, { "assets": 22048991, "current_assets": 8137646, "current_liabilities": 6793502, "equity": 14817236, "fixed_assets": 13911345, "liabilities": 12192660, "long_term_liabilities": 5399158, "quarter": 3 }, { "assets": 22736171, "current_assets": 8544838, "current_liabilities": 6475223, "equity": 15005143, "fixed_assets": 14191333, "liabilities": 12392003, "long_term_liabilities": 5916780, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -29228, "financing_cash_flow": -187224, "investing_cash_flow": -373026, "net_cash_flow": 5708182, "operating_cash_flow": 5953498, "quarter": 1 }, { "change_in_working_capital": 67808, "financing_cash_flow": 143614, "investing_cash_flow": -330494, "net_cash_flow": 5417200, "operating_cash_flow": 6042458, "quarter": 2 }, { "change_in_working_capital": -29051, "financing_cash_flow": 166531, "investing_cash_flow": -287863, "net_cash_flow": 5523426, "operating_cash_flow": 5893715, "quarter": 3 }, { "change_in_working_capital": 45137, "financing_cash_flow": 9849, "investing_cash_flow": -373287, "net_cash_flow": 5200589, "operating_cash_flow": 5378783, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8924663118719622, "current_ratio": 1.4973321197191731, "debt_to_equity_ratio": 0.8339062009873878, "profit_margin": 0.28215829943480814, "quarter": 1, "return_on_assets": 0.25181677686064796, "return_on_equity": 0.368910496435061 }, { "asset_turnover_ratio": 0.8576678305424322, "current_ratio": 1.3909562932388377, "debt_to_equity_ratio": 0.826403572806556, "profit_margin": 0.2797559167270066, "quarter": 2, "return_on_assets": 0.23993765018066107, "return_on_equity": 0.35342340114998455 }, { "asset_turnover_ratio": 0.8242261970173601, "current_ratio": 1.197857305407432, "debt_to_equity_ratio": 0.8228700683447304, "profit_margin": 0.27297682387336714, "quarter": 3, "return_on_assets": 0.22499464941502312, "return_on_equity": 0.33480637009493536 }, { "asset_turnover_ratio": 0.7920885623177271, "current_ratio": 1.3196206524470278, "debt_to_equity_ratio": 0.8258503767674856, "profit_margin": 0.25881277208178705, "quarter": 4, "return_on_assets": 0.2050026365477283, "return_on_equity": 0.3106251636522224 } ], "income_statement": [ { "depreciation": 731747, "expenses": 11910522, "income_tax": 1374186, "marketing_expense": 1341999, "net_income": 6595937, "net_profit": 5221751, "operational_expense": 7479784, "product_revenue": 3732359, "quarter": 1, "rd_expense": 2303885, "revenue": 18506459, "salaries_expense": 5725267, "service_revenue": 14774100 }, { "depreciation": 911972, "expenses": 11849757, "income_tax": 1358908, "marketing_expense": 1926797, "net_income": 6489394, "net_profit": 5130486, "operational_expense": 7960313, "product_revenue": 5530529, "quarter": 2, "rd_expense": 1378501, "revenue": 18339151, "salaries_expense": 3725260, "service_revenue": 12808622 }, { "depreciation": 932810, "expenses": 11789302, "income_tax": 1423149, "marketing_expense": 1208511, "net_income": 6384054, "net_profit": 4960905, "operational_expense": 8158257, "product_revenue": 6666393, "quarter": 3, "rd_expense": 2212118, "revenue": 18173356, "salaries_expense": 5636914, "service_revenue": 11506963 }, { "depreciation": 717808, "expenses": 11729156, "income_tax": 1618930, "marketing_expense": 1928061, "net_income": 6279905, "net_profit": 4660975, "operational_expense": 7957458, "product_revenue": 5186592, "quarter": 4, "rd_expense": 2277052, "revenue": 18009061, "salaries_expense": 4186242, "service_revenue": 12822469 } ], "market_conditions": { "gdp_growth": [ -0.005757769276159436, 0.0004947549395386101, -0.005171169491404079, 0.002846453659679029 ], "inflation_rate": [ 0.03157015226394634, 0.036086311370396175, 0.035520631030909605, 0.03388856849890693 ], "interest_rate": [ 0.05576919327571935, 0.049374994147409555, 0.049740528100055276, 0.05715860781430786 ], "year": 2016 }, "random_event": null, "year": 2016 }, { "advertising_kpis": [ { "average_project_size": 119511, "billable_hours_per_employee": 126, "client_concentration": 0.37, "client_retention_rate": 0.63, "employee_utilization_rate": 0.62, "gross_billings": 6883333, "net_revenue": 6134873, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 28668 }, { "average_project_size": 160781, "billable_hours_per_employee": 93, "client_concentration": 0.34, "client_retention_rate": 0.77, "employee_utilization_rate": 0.7, "gross_billings": 6836029, "net_revenue": 6023049, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 28145 }, { "average_project_size": 170773, "billable_hours_per_employee": 98, "client_concentration": 0.15, "client_retention_rate": 0.64, "employee_utilization_rate": 0.76, "gross_billings": 6977124, "net_revenue": 5913264, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 27632 }, { "average_project_size": 110101, "billable_hours_per_employee": 125, "client_concentration": 0.34, "client_retention_rate": 0.88, "employee_utilization_rate": 0.77, "gross_billings": 7275941, "net_revenue": 5805481, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 27128 } ], "balance_sheet": [ { "assets": 9104786, "current_assets": 3539820, "current_liabilities": 2736313, "equity": 5289732, "fixed_assets": 5564966, "liabilities": 5035487, "long_term_liabilities": 2299174, "quarter": 1 }, { "assets": 9410313, "current_assets": 2940302, "current_liabilities": 3027596, "equity": 5440040, "fixed_assets": 6470011, "liabilities": 5143618, "long_term_liabilities": 2116022, "quarter": 2 }, { "assets": 9726093, "current_assets": 4416804, "current_liabilities": 2621186, "equity": 5675109, "fixed_assets": 5309289, "liabilities": 5254071, "long_term_liabilities": 2632885, "quarter": 3 }, { "assets": 10052469, "current_assets": 3322262, "current_liabilities": 2376763, "equity": 5788041, "fixed_assets": 6730207, "liabilities": 5366896, "long_term_liabilities": 2990133, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -41708, "financing_cash_flow": -168219, "investing_cash_flow": -278502, "net_cash_flow": 1415638, "operating_cash_flow": 1563904, "quarter": 1 }, { "change_in_working_capital": -92033, "financing_cash_flow": -138716, "investing_cash_flow": -221229, "net_cash_flow": 1149103, "operating_cash_flow": 1526185, "quarter": 2 }, { "change_in_working_capital": -59382, "financing_cash_flow": -118665, "investing_cash_flow": -136819, "net_cash_flow": 1017628, "operating_cash_flow": 1565295, "quarter": 3 }, { "change_in_working_capital": -80698, "financing_cash_flow": 17125, "investing_cash_flow": -323123, "net_cash_flow": 1261933, "operating_cash_flow": 1453311, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6738074898190908, "current_ratio": 1.2936458658055565, "debt_to_equity_ratio": 0.9519361283331557, "profit_margin": 0.1989337024580623, "quarter": 1, "return_on_assets": 0.13404301869368485, "return_on_equity": 0.230717359594021 }, { "asset_turnover_ratio": 0.640047679604281, "current_ratio": 0.971167223103743, "debt_to_equity_ratio": 0.9455110624186587, "profit_margin": 0.1948091406860545, "quarter": 2, "return_on_assets": 0.12468713846181312, "return_on_equity": 0.2156868331850501 }, { "asset_turnover_ratio": 0.6079793808264017, "current_ratio": 1.6850402832916092, "debt_to_equity_ratio": 0.9258097069148804, "profit_margin": 0.20345565494792722, "quarter": 3, "return_on_assets": 0.12369684312087084, "return_on_equity": 0.21199363747903344 }, { "asset_turnover_ratio": 0.5775179212191552, "current_ratio": 1.3978095418011809, "debt_to_equity_ratio": 0.9272387669679604, "profit_margin": 0.18990123298999687, "quarter": 4, "return_on_assets": 0.10967136531333745, "return_on_equity": 0.19047342615575805 } ], "income_statement": [ { "depreciation": 343471, "expenses": 4595750, "income_tax": 318690, "marketing_expense": 718966, "net_income": 1539123, "net_profit": 1220433, "operational_expense": 2928288, "product_revenue": 2450739, "quarter": 1, "rd_expense": 643655, "revenue": 6134873, "salaries_expense": 1841011, "service_revenue": 3684134 }, { "depreciation": 352840, "expenses": 4495252, "income_tax": 354452, "marketing_expense": 648525, "net_income": 1527797, "net_profit": 1173345, "operational_expense": 2621683, "product_revenue": 1964094, "quarter": 2, "rd_expense": 573625, "revenue": 6023049, "salaries_expense": 2130356, "service_revenue": 4058955 }, { "depreciation": 362208, "expenses": 4396952, "income_tax": 313225, "marketing_expense": 604791, "net_income": 1516312, "net_profit": 1203087, "operational_expense": 2301898, "product_revenue": 1204949, "quarter": 3, "rd_expense": 577502, "revenue": 5913264, "salaries_expense": 2061472, "service_revenue": 4708315 }, { "depreciation": 350843, "expenses": 4300801, "income_tax": 402212, "marketing_expense": 496746, "net_income": 1504680, "net_profit": 1102468, "operational_expense": 2204563, "product_revenue": 1279692, "quarter": 4, "rd_expense": 592730, "revenue": 5805481, "salaries_expense": 1623630, "service_revenue": 4525789 } ], "market_conditions": { "gdp_growth": [ -0.009354214295653569, -0.01758686162087606, -0.0158931689667495, -0.014826654780299228 ], "inflation_rate": [ 0.035610890997930966, 0.04077373282661752, 0.03856474670013911, 0.03441557310095456 ], "interest_rate": [ 0.04253732362080851, 0.0450013240548987, 0.04246470825950787, 0.038011641314839945 ], "year": 2017 }, "random_event": null, "year": 2017 }, { "advertising_kpis": [ { "average_project_size": 56128, "billable_hours_per_employee": 136, "client_concentration": 0.26, "client_retention_rate": 0.86, "employee_utilization_rate": 0.73, "gross_billings": 16849195, "net_revenue": 13692344, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 63983 }, { "average_project_size": 161821, "billable_hours_per_employee": 160, "client_concentration": 0.2, "client_retention_rate": 0.79, "employee_utilization_rate": 0.74, "gross_billings": 15623214, "net_revenue": 13765963, "new_client_acquisition": 2, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 64327 }, { "average_project_size": 79573, "billable_hours_per_employee": 95, "client_concentration": 0.19, "client_retention_rate": 0.75, "employee_utilization_rate": 0.71, "gross_billings": 17883799, "net_revenue": 13839978, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 64673 }, { "average_project_size": 60035, "billable_hours_per_employee": 100, "client_concentration": 0.32, "client_retention_rate": 0.78, "employee_utilization_rate": 0.65, "gross_billings": 15772369, "net_revenue": 13914392, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 65021 } ], "balance_sheet": [ { "assets": 17801259, "current_assets": 7400121, "current_liabilities": 3476920, "equity": 12871210, "fixed_assets": 10401138, "liabilities": 8410044, "long_term_liabilities": 4933124, "quarter": 1 }, { "assets": 18242416, "current_assets": 6646039, "current_liabilities": 3936485, "equity": 13295567, "fixed_assets": 11596377, "liabilities": 8642898, "long_term_liabilities": 4706413, "quarter": 2 }, { "assets": 18694507, "current_assets": 8319181, "current_liabilities": 4332126, "equity": 13496482, "fixed_assets": 10375326, "liabilities": 8882200, "long_term_liabilities": 4550074, "quarter": 3 }, { "assets": 19157802, "current_assets": 6364447, "current_liabilities": 4625443, "equity": 13596420, "fixed_assets": 12793355, "liabilities": 9128128, "long_term_liabilities": 4502685, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -5345, "financing_cash_flow": -95877, "investing_cash_flow": -475769, "net_cash_flow": 4121482, "operating_cash_flow": 4129756, "quarter": 1 }, { "change_in_working_capital": -9970, "financing_cash_flow": 120951, "investing_cash_flow": -432184, "net_cash_flow": 4100987, "operating_cash_flow": 4430302, "quarter": 2 }, { "change_in_working_capital": 74560, "financing_cash_flow": -170071, "investing_cash_flow": -223418, "net_cash_flow": 4099215, "operating_cash_flow": 4324107, "quarter": 3 }, { "change_in_working_capital": 9821, "financing_cash_flow": 138627, "investing_cash_flow": -145404, "net_cash_flow": 4373328, "operating_cash_flow": 4307999, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7691784047409231, "current_ratio": 2.12835526845599, "debt_to_equity_ratio": 0.6533996415255442, "profit_margin": 0.25415626425979365, "quarter": 1, "return_on_assets": 0.19549150989826056, "return_on_equity": 0.27037046245069424 }, { "asset_turnover_ratio": 0.7546129306556764, "current_ratio": 1.6883181315310487, "debt_to_equity_ratio": 0.6500586248032897, "profit_margin": 0.26849185923280483, "quarter": 2, "return_on_assets": 0.20260742875285817, "return_on_equity": 0.27799107777802934 }, { "asset_turnover_ratio": 0.7403232404042535, "current_ratio": 1.920346037949958, "debt_to_equity_ratio": 0.6581122399155572, "profit_margin": 0.26619803875410786, "quarter": 3, "return_on_assets": 0.19707259463969817, "return_on_equity": 0.27297298659013514 }, { "asset_turnover_ratio": 0.7263041971098773, "current_ratio": 1.3759648535286242, "debt_to_equity_ratio": 0.6713626086866984, "profit_margin": 0.2563350234778494, "quarter": 4, "return_on_assets": 0.18617720341822094, "return_on_equity": 0.2623297897534792 } ], "income_statement": [ { "depreciation": 649761, "expenses": 8950629, "income_tax": 1261720, "marketing_expense": 1427014, "net_income": 4741715, "net_profit": 3479995, "operational_expense": 4917537, "product_revenue": 5003200, "quarter": 1, "rd_expense": 1186787, "revenue": 13692344, "salaries_expense": 3183160, "service_revenue": 8689144 }, { "depreciation": 734253, "expenses": 8944002, "income_tax": 1125912, "marketing_expense": 1616601, "net_income": 4821961, "net_profit": 3696049, "operational_expense": 5317445, "product_revenue": 3787640, "quarter": 2, "rd_expense": 1506707, "revenue": 13765963, "salaries_expense": 2983895, "service_revenue": 9978323 }, { "depreciation": 639932, "expenses": 8937380, "income_tax": 1218423, "marketing_expense": 1526181, "net_income": 4902598, "net_profit": 3684175, "operational_expense": 5998108, "product_revenue": 5009754, "quarter": 3, "rd_expense": 1496603, "revenue": 13839978, "salaries_expense": 3527104, "service_revenue": 8830224 }, { "depreciation": 741253, "expenses": 8930762, "income_tax": 1416884, "marketing_expense": 1082846, "net_income": 4983630, "net_profit": 3566746, "operational_expense": 4523838, "product_revenue": 4992323, "quarter": 4, "rd_expense": 1199920, "revenue": 13914392, "salaries_expense": 4179078, "service_revenue": 8922069 } ], "market_conditions": { "gdp_growth": [ 0.011063676467345287, -0.0033081152517581373, -0.0010158294539526899, 0.0001752548062791152 ], "inflation_rate": [ 0.03285738641731151, 0.032584138814826934, 0.036045774296537804, 0.034439656501956975 ], "interest_rate": [ 0.04325839422649299, 0.04880583093779027, 0.044079635715287085, 0.04517097389800262 ], "year": 2018 }, "random_event": null, "year": 2018 }, { "advertising_kpis": [ { "average_project_size": 199057, "billable_hours_per_employee": 103, "client_concentration": 0.37, "client_retention_rate": 0.77, "employee_utilization_rate": 0.63, "gross_billings": 20627721, "net_revenue": 17901282, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 83651 }, { "average_project_size": 97687, "billable_hours_per_employee": 103, "client_concentration": 0.37, "client_retention_rate": 0.71, "employee_utilization_rate": 0.79, "gross_billings": 20720442, "net_revenue": 17709669, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 82755 }, { "average_project_size": 147399, "billable_hours_per_employee": 143, "client_concentration": 0.35, "client_retention_rate": 0.75, "employee_utilization_rate": 0.63, "gross_billings": 20770332, "net_revenue": 17520107, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 81870 }, { "average_project_size": 82600, "billable_hours_per_employee": 139, "client_concentration": 0.39, "client_retention_rate": 0.78, "employee_utilization_rate": 0.71, "gross_billings": 19729460, "net_revenue": 17332574, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 80993 } ], "balance_sheet": [ { "assets": 24537760, "current_assets": 11356024, "current_liabilities": 6388052, "equity": 15510273, "fixed_assets": 13181736, "liabilities": 11858353, "long_term_liabilities": 5470301, "quarter": 1 }, { "assets": 25318276, "current_assets": 8911239, "current_liabilities": 7266771, "equity": 16237049, "fixed_assets": 16407037, "liabilities": 12114276, "long_term_liabilities": 4847505, "quarter": 2 }, { "assets": 26123618, "current_assets": 11037041, "current_liabilities": 6422579, "equity": 16939412, "fixed_assets": 15086577, "liabilities": 12375723, "long_term_liabilities": 5953144, "quarter": 3 }, { "assets": 26954578, "current_assets": 8532622, "current_liabilities": 6231054, "equity": 17319900, "fixed_assets": 18421956, "liabilities": 12642812, "long_term_liabilities": 6411758, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -44998, "financing_cash_flow": -110333, "investing_cash_flow": -496675, "net_cash_flow": 3615167, "operating_cash_flow": 4025684, "quarter": 1 }, { "change_in_working_capital": -97862, "financing_cash_flow": -193968, "investing_cash_flow": -310868, "net_cash_flow": 3216490, "operating_cash_flow": 3813847, "quarter": 2 }, { "change_in_working_capital": -13527, "financing_cash_flow": 111818, "investing_cash_flow": -308385, "net_cash_flow": 3487385, "operating_cash_flow": 4086369, "quarter": 3 }, { "change_in_working_capital": -20397, "financing_cash_flow": 105722, "investing_cash_flow": -111235, "net_cash_flow": 3358218, "operating_cash_flow": 3937266, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7295401862272677, "current_ratio": 1.7776974889997765, "debt_to_equity_ratio": 0.7645483093688937, "profit_margin": 0.15813761271399446, "quarter": 1, "return_on_assets": 0.11536774342890305, "return_on_equity": 0.18251554953288057 }, { "asset_turnover_ratio": 0.6994816313717411, "current_ratio": 1.2262996866145912, "debt_to_equity_ratio": 0.7460885287714535, "profit_margin": 0.17126514335191698, "quarter": 2, "return_on_assets": 0.11979682186891398, "return_on_equity": 0.18679804439833864 }, { "asset_turnover_ratio": 0.6706615829400047, "current_ratio": 1.718474930397898, "debt_to_equity_ratio": 0.7305875198029306, "profit_margin": 0.18216309980298637, "quarter": 3, "return_on_assets": 0.1221697928671289, "return_on_equity": 0.188407779443584 }, { "asset_turnover_ratio": 0.6430289504068659, "current_ratio": 1.3693705751867982, "debt_to_equity_ratio": 0.729958718006455, "profit_margin": 0.1735537952989556, "quarter": 4, "return_on_assets": 0.11160011483021548, "return_on_equity": 0.1736807949237582 } ], "income_statement": [ { "depreciation": 1194818, "expenses": 13865202, "income_tax": 1205214, "marketing_expense": 1995204, "net_income": 4036080, "net_profit": 2830866, "operational_expense": 9378400, "product_revenue": 6431622, "quarter": 1, "rd_expense": 2537351, "revenue": 17901282, "salaries_expense": 4382612, "service_revenue": 11469660 }, { "depreciation": 780798, "expenses": 13627846, "income_tax": 1048774, "marketing_expense": 2344238, "net_income": 4081823, "net_profit": 3033049, "operational_expense": 7669320, "product_revenue": 5742421, "quarter": 2, "rd_expense": 2214099, "revenue": 17709669, "salaries_expense": 5480845, "service_revenue": 11967248 }, { "depreciation": 894852, "expenses": 13394555, "income_tax": 934035, "marketing_expense": 1926968, "net_income": 4125552, "net_profit": 3191517, "operational_expense": 6796604, "product_revenue": 4217246, "quarter": 3, "rd_expense": 2678790, "revenue": 17520107, "salaries_expense": 6144535, "service_revenue": 13302861 }, { "depreciation": 929132, "expenses": 13165256, "income_tax": 1159184, "marketing_expense": 2581159, "net_income": 4167318, "net_profit": 3008134, "operational_expense": 7798924, "product_revenue": 5318613, "quarter": 4, "rd_expense": 1523588, "revenue": 17332574, "salaries_expense": 4382542, "service_revenue": 12013961 } ], "market_conditions": { "gdp_growth": [ -0.01141317788816225, -0.00969862743918493, -0.01429559709957828, -0.009554240049440306 ], "inflation_rate": [ 0.028501650806758122, 0.023416527409246043, 0.027030155531871748, 0.027811838353967555 ], "interest_rate": [ 0.05042514027728941, 0.05225078652646166, 0.05139949518959313, 0.05059382219233781 ], "year": 2019 }, "random_event": null, "year": 2019 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Good", "founding_year": 2004, "industry": "Advertising", "location": "Lake Monica", "name": "Stone, Fleming and Pace", "num_employees": 316, "region": "North America", "revenue_size": "Large", "website": "www.stone,flemingandpace.com" }

[ { "advertising_kpis": [ { "average_project_size": 75837, "billable_hours_per_employee": 125, "client_concentration": 0.25, "client_retention_rate": 0.66, "employee_utilization_rate": 0.79, "gross_billings": 79380026, "net_revenue": 71103943, "new_client_acquisition": 2, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 225012 }, { "average_project_size": 73100, "billable_hours_per_employee": 120, "client_concentration": 0.11, "client_retention_rate": 0.7, "employee_utilization_rate": 0.76, "gross_billings": 88888542, "net_revenue": 73338778, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 232085 }, { "average_project_size": 68414, "billable_hours_per_employee": 127, "client_concentration": 0.17, "client_retention_rate": 0.86, "employee_utilization_rate": 0.7, "gross_billings": 86205185, "net_revenue": 75643855, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 239379 }, { "average_project_size": 133358, "billable_hours_per_employee": 144, "client_concentration": 0.29, "client_retention_rate": 0.64, "employee_utilization_rate": 0.67, "gross_billings": 94933466, "net_revenue": 78021382, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 246903 } ], "balance_sheet": [ { "assets": 79745778, "current_assets": 25388389, "current_liabilities": 20021032, "equity": 65058060, "fixed_assets": 54357389, "liabilities": 35754603, "long_term_liabilities": 15733571, "quarter": 1 }, { "assets": 81555906, "current_assets": 39206155, "current_liabilities": 16256580, "equity": 65497422, "fixed_assets": 42349751, "liabilities": 36696564, "long_term_liabilities": 20439984, "quarter": 2 }, { "assets": 83407122, "current_assets": 40239164, "current_liabilities": 19520732, "equity": 66238879, "fixed_assets": 43167958, "liabilities": 37663341, "long_term_liabilities": 18142609, "quarter": 3 }, { "assets": 85300359, "current_assets": 30106876, "current_liabilities": 21540495, "equity": 70671156, "fixed_assets": 55193483, "liabilities": 38655589, "long_term_liabilities": 17115094, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 1497, "financing_cash_flow": 198163, "investing_cash_flow": -453481, "net_cash_flow": 24917490, "operating_cash_flow": 25066952, "quarter": 1 }, { "change_in_working_capital": 25992, "financing_cash_flow": -118582, "investing_cash_flow": -139176, "net_cash_flow": 24238741, "operating_cash_flow": 24581844, "quarter": 2 }, { "change_in_working_capital": -86670, "financing_cash_flow": -131803, "investing_cash_flow": -137853, "net_cash_flow": 22525968, "operating_cash_flow": 23127526, "quarter": 3 }, { "change_in_working_capital": 56831, "financing_cash_flow": -83657, "investing_cash_flow": -406682, "net_cash_flow": 28029206, "operating_cash_flow": 28307526, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8916326955892261, "current_ratio": 1.2680859308351338, "debt_to_equity_ratio": 0.5495799136955514, "profit_margin": 0.2962829360954005, "quarter": 1, "return_on_assets": 0.26417555296783235, "return_on_equity": 0.32381668005470804 }, { "asset_turnover_ratio": 0.8992454574657046, "current_ratio": 2.411709904543268, "debt_to_equity_ratio": 0.5602749372334075, "profit_margin": 0.2814074704108105, "quarter": 2, "return_on_assets": 0.253054389463836, "return_on_equity": 0.31509759269609117 }, { "asset_turnover_ratio": 0.9069232121448814, "current_ratio": 2.06135528114417, "debt_to_equity_ratio": 0.5685987077166569, "profit_margin": 0.2709420084420605, "quarter": 3, "return_on_assets": 0.24572359660125906, "return_on_equity": 0.30941190897871323 }, { "asset_turnover_ratio": 0.9146665138888805, "current_ratio": 1.3976872862021044, "debt_to_equity_ratio": 0.5469783032840159, "profit_margin": 0.3079461730119059, "quarter": 4, "return_on_assets": 0.28166805253422206, "return_on_equity": 0.33997443030364466 } ], "income_statement": [ { "depreciation": 4000067, "expenses": 43538662, "income_tax": 6498396, "marketing_expense": 8230885, "net_income": 27565281, "net_profit": 21066885, "operational_expense": 29754195, "product_revenue": 18291156, "quarter": 1, "rd_expense": 8383249, "revenue": 71103943, "salaries_expense": 19504913, "service_revenue": 52812787 }, { "depreciation": 3943764, "expenses": 44938775, "income_tax": 7761923, "marketing_expense": 7319298, "net_income": 28400003, "net_profit": 20638080, "operational_expense": 30006924, "product_revenue": 16750011, "quarter": 2, "rd_expense": 6235804, "revenue": 73338778, "salaries_expense": 19428499, "service_revenue": 56588767 }, { "depreciation": 2632428, "expenses": 46383913, "income_tax": 8764844, "marketing_expense": 6264815, "net_income": 29259942, "net_profit": 20495098, "operational_expense": 30171941, "product_revenue": 18346258, "quarter": 3, "rd_expense": 8772434, "revenue": 75643855, "salaries_expense": 16155780, "service_revenue": 57297597 }, { "depreciation": 4281140, "expenses": 47875523, "income_tax": 6119473, "marketing_expense": 5437653, "net_income": 30145859, "net_profit": 24026386, "operational_expense": 25435121, "product_revenue": 26623284, "quarter": 4, "rd_expense": 8797947, "revenue": 78021382, "salaries_expense": 22777692, "service_revenue": 51398098 } ], "market_conditions": { "gdp_growth": [ 0.030385507219968765, 0.02694819755677661, 0.01700427684466256, 0.028009607636576415 ], "inflation_rate": [ 0.012946533250115622, 0.014130359684927391, 0.02133810172221489, 0.021646922566998145 ], "interest_rate": [ 0.028703300417453864, 0.03589172322655521, 0.037641092674366806, 0.03216561635346699 ], "year": 2004 }, "random_event": { "description": "Stone, Fleming and Pace Industry Recognition in 2004", "impact": 0, "type": "Industry Recognition" }, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 150276, "billable_hours_per_employee": 101, "client_concentration": 0.34, "client_retention_rate": 0.73, "employee_utilization_rate": 0.78, "gross_billings": 46119809, "net_revenue": 41145842, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 130208 }, { "average_project_size": 158601, "billable_hours_per_employee": 148, "client_concentration": 0.33, "client_retention_rate": 0.75, "employee_utilization_rate": 0.76, "gross_billings": 47022605, "net_revenue": 42123978, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 133304 }, { "average_project_size": 178982, "billable_hours_per_employee": 148, "client_concentration": 0.28, "client_retention_rate": 0.87, "employee_utilization_rate": 0.79, "gross_billings": 49475180, "net_revenue": 43125367, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 136473 }, { "average_project_size": 110174, "billable_hours_per_employee": 129, "client_concentration": 0.29, "client_retention_rate": 0.74, "employee_utilization_rate": 0.61, "gross_billings": 55617236, "net_revenue": 44150561, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 139717 } ], "balance_sheet": [ { "assets": 47609040, "current_assets": 23069479, "current_liabilities": 11637744, "equity": 36930457, "fixed_assets": 24539561, "liabilities": 20322284, "long_term_liabilities": 8684540, "quarter": 1 }, { "assets": 48233269, "current_assets": 23109125, "current_liabilities": 10377641, "equity": 38327133, "fixed_assets": 25124144, "liabilities": 20836813, "long_term_liabilities": 10459172, "quarter": 2 }, { "assets": 48865682, "current_assets": 22222530, "current_liabilities": 10703501, "equity": 38097628, "fixed_assets": 26643152, "liabilities": 21364370, "long_term_liabilities": 10660869, "quarter": 3 }, { "assets": 49506387, "current_assets": 16340480, "current_liabilities": 8767568, "equity": 38541329, "fixed_assets": 33165907, "liabilities": 21905283, "long_term_liabilities": 13137715, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 65544, "financing_cash_flow": -199814, "investing_cash_flow": -466767, "net_cash_flow": 11326353, "operating_cash_flow": 11451713, "quarter": 1 }, { "change_in_working_capital": 71172, "financing_cash_flow": -27544, "investing_cash_flow": -266850, "net_cash_flow": 12565746, "operating_cash_flow": 13149419, "quarter": 2 }, { "change_in_working_capital": 71033, "financing_cash_flow": -138595, "investing_cash_flow": -437602, "net_cash_flow": 12821359, "operating_cash_flow": 13451717, "quarter": 3 }, { "change_in_working_capital": 74418, "financing_cash_flow": 22550, "investing_cash_flow": -400098, "net_cash_flow": 12212051, "operating_cash_flow": 12545440, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8642443115845226, "current_ratio": 1.9822982014383543, "debt_to_equity_ratio": 0.5502852022654363, "profit_margin": 0.23437850658153989, "quarter": 1, "return_on_assets": 0.20256029107077142, "return_on_equity": 0.26113137457248364 }, { "asset_turnover_ratio": 0.8733386493044873, "current_ratio": 2.2268186960793885, "debt_to_equity_ratio": 0.5436569701156619, "profit_margin": 0.25948824206488763, "quarter": 2, "return_on_assets": 0.22662111083534478, "return_on_equity": 0.28519422519811227 }, { "asset_turnover_ratio": 0.8825287038867072, "current_ratio": 2.0761926401464343, "debt_to_equity_ratio": 0.5607795319960602, "profit_margin": 0.24570958433814605, "quarter": 3, "return_on_assets": 0.2168457609984856, "return_on_equity": 0.27813584614769193 }, { "asset_turnover_ratio": 0.8918154540342441, "current_ratio": 1.8637414617143546, "debt_to_equity_ratio": 0.5683582680815185, "profit_margin": 0.24779356710778827, "quarter": 4, "return_on_assets": 0.22098613255699714, "return_on_equity": 0.2838569733804457 } ], "income_statement": [ { "depreciation": 1808012, "expenses": 27527076, "income_tax": 3975065, "marketing_expense": 4474421, "net_income": 13618766, "net_profit": 9643701, "operational_expense": 16685045, "product_revenue": 10897641, "quarter": 1, "rd_expense": 3693487, "revenue": 41145842, "salaries_expense": 12958307, "service_revenue": 30248201 }, { "depreciation": 2218742, "expenses": 28211553, "income_tax": 2981748, "marketing_expense": 3332946, "net_income": 13912425, "net_profit": 10930677, "operational_expense": 16301424, "product_revenue": 14702613, "quarter": 2, "rd_expense": 5473108, "revenue": 42123978, "salaries_expense": 11513462, "service_revenue": 27421365 }, { "depreciation": 2855401, "expenses": 28913050, "income_tax": 3616001, "marketing_expense": 4450701, "net_income": 14212317, "net_profit": 10596316, "operational_expense": 17396363, "product_revenue": 16470743, "quarter": 3, "rd_expense": 4310710, "revenue": 43125367, "salaries_expense": 10187825, "service_revenue": 26654624 }, { "depreciation": 1605215, "expenses": 29631990, "income_tax": 3578346, "marketing_expense": 4571879, "net_income": 14518571, "net_profit": 10940225, "operational_expense": 20371026, "product_revenue": 14185579, "quarter": 4, "rd_expense": 3165197, "revenue": 44150561, "salaries_expense": 11179744, "service_revenue": 29964982 } ], "market_conditions": { "gdp_growth": [ 0.012894511731941902, 0.014260570486769918, 0.012522563472488537, 0.007114832722272726 ], "inflation_rate": [ 0.008761105357419351, 0.014950146779358787, 0.008855444495859094, 0.009642692308649023 ], "interest_rate": [ 0.024907580651354025, 0.018775264439016927, 0.02191327361687178, 0.025737249351683464 ], "year": 2005 }, "random_event": null, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 186493, "billable_hours_per_employee": 135, "client_concentration": 0.27, "client_retention_rate": 0.66, "employee_utilization_rate": 0.72, "gross_billings": 56076356, "net_revenue": 47127670, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 149138 }, { "average_project_size": 162520, "billable_hours_per_employee": 115, "client_concentration": 0.25, "client_retention_rate": 0.82, "employee_utilization_rate": 0.69, "gross_billings": 55715597, "net_revenue": 49055387, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 155239 }, { "average_project_size": 90121, "billable_hours_per_employee": 125, "client_concentration": 0.29, "client_retention_rate": 0.76, "employee_utilization_rate": 0.8, "gross_billings": 57425931, "net_revenue": 51061956, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 161588 }, { "average_project_size": 165113, "billable_hours_per_employee": 142, "client_concentration": 0.13, "client_retention_rate": 0.71, "employee_utilization_rate": 0.69, "gross_billings": 67186066, "net_revenue": 53150602, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 168198 } ], "balance_sheet": [ { "assets": 64444421, "current_assets": 24618923, "current_liabilities": 17560228, "equity": 45587518, "fixed_assets": 39825498, "liabilities": 29907138, "long_term_liabilities": 12346910, "quarter": 1 }, { "assets": 65744050, "current_assets": 22961235, "current_liabilities": 18002793, "equity": 47957176, "fixed_assets": 42782815, "liabilities": 30752318, "long_term_liabilities": 12749525, "quarter": 2 }, { "assets": 67069888, "current_assets": 22760798, "current_liabilities": 12948300, "equity": 48765523, "fixed_assets": 44309090, "liabilities": 31621382, "long_term_liabilities": 18673082, "quarter": 3 }, { "assets": 68422464, "current_assets": 22307388, "current_liabilities": 13464385, "equity": 50155180, "fixed_assets": 46115076, "liabilities": 32515006, "long_term_liabilities": 19050621, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -80509, "financing_cash_flow": 4702, "investing_cash_flow": -211502, "net_cash_flow": 13134406, "operating_cash_flow": 13821859, "quarter": 1 }, { "change_in_working_capital": -28073, "financing_cash_flow": -131517, "investing_cash_flow": -126116, "net_cash_flow": 15397200, "operating_cash_flow": 15834320, "quarter": 2 }, { "change_in_working_capital": -22544, "financing_cash_flow": 144865, "investing_cash_flow": -351348, "net_cash_flow": 15101613, "operating_cash_flow": 15495488, "quarter": 3 }, { "change_in_working_capital": -67935, "financing_cash_flow": 199524, "investing_cash_flow": -364311, "net_cash_flow": 17305083, "operating_cash_flow": 17562134, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7312916970733587, "current_ratio": 1.4019705780585536, "debt_to_equity_ratio": 0.6560378654525566, "profit_margin": 0.2344744605451532, "quarter": 1, "return_on_assets": 0.17146922617242538, "return_on_equity": 0.24239606551951348 }, { "asset_turnover_ratio": 0.7461570590798711, "current_ratio": 1.275426263024854, "debt_to_equity_ratio": 0.6412453894282683, "profit_margin": 0.2643021448388533, "quarter": 2, "return_on_assets": 0.19721091110146088, "return_on_equity": 0.2703546180450659 }, { "asset_turnover_ratio": 0.761324605164094, "current_ratio": 1.7578213356193477, "debt_to_equity_ratio": 0.6484372576092334, "profit_margin": 0.26080115301497653, "quarter": 3, "return_on_assets": 0.19855433484546747, "return_on_equity": 0.2730826243778827 }, { "asset_turnover_ratio": 0.7768004671682095, "current_ratio": 1.656769915595848, "debt_to_equity_ratio": 0.6482880930743345, "profit_margin": 0.26806322908628577, "quarter": 4, "return_on_assets": 0.20823164158484558, "return_on_equity": 0.2840727916837304 } ], "income_statement": [ { "depreciation": 2771624, "expenses": 31541812, "income_tax": 4535623, "marketing_expense": 5172625, "net_income": 15585858, "net_profit": 11050235, "operational_expense": 21722914, "product_revenue": 18613008, "quarter": 1, "rd_expense": 4388312, "revenue": 47127670, "salaries_expense": 10246216, "service_revenue": 28514662 }, { "depreciation": 2868876, "expenses": 32602465, "income_tax": 3487478, "marketing_expense": 4408628, "net_income": 16452922, "net_profit": 12965444, "operational_expense": 22024685, "product_revenue": 13171957, "quarter": 2, "rd_expense": 6125836, "revenue": 49055387, "salaries_expense": 13759412, "service_revenue": 35883430 }, { "depreciation": 2178471, "expenses": 33698785, "income_tax": 4046154, "marketing_expense": 3594666, "net_income": 17363171, "net_profit": 13317017, "operational_expense": 19502713, "product_revenue": 12046615, "quarter": 3, "rd_expense": 4207737, "revenue": 51061956, "salaries_expense": 12257515, "service_revenue": 39015341 }, { "depreciation": 3314412, "expenses": 34831971, "income_tax": 4070909, "marketing_expense": 3889797, "net_income": 18318631, "net_profit": 14247722, "operational_expense": 18003690, "product_revenue": 16078030, "quarter": 4, "rd_expense": 3554200, "revenue": 53150602, "salaries_expense": 12745372, "service_revenue": 37072572 } ], "market_conditions": { "gdp_growth": [ 0.022779543943791995, 0.014565651507291024, 0.010828184101690699, 0.022626317320098135 ], "inflation_rate": [ 0.020555688072841288, 0.022652598222407082, 0.021449827577633054, 0.022970620509048266 ], "interest_rate": [ 0.038996391982624994, 0.03696215185916235, 0.03707673079513302, 0.03449113054611365 ], "year": 2006 }, "random_event": null, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 145803, "billable_hours_per_employee": 97, "client_concentration": 0.17, "client_retention_rate": 0.88, "employee_utilization_rate": 0.79, "gross_billings": 99776969, "net_revenue": 81740572, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 258673 }, { "average_project_size": 151014, "billable_hours_per_employee": 80, "client_concentration": 0.4, "client_retention_rate": 0.84, "employee_utilization_rate": 0.75, "gross_billings": 95401050, "net_revenue": 83654756, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 264730 }, { "average_project_size": 118765, "billable_hours_per_employee": 106, "client_concentration": 0.18, "client_retention_rate": 0.87, "employee_utilization_rate": 0.64, "gross_billings": 100946665, "net_revenue": 85613766, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 270930 }, { "average_project_size": 153837, "billable_hours_per_employee": 154, "client_concentration": 0.15, "client_retention_rate": 0.81, "employee_utilization_rate": 0.68, "gross_billings": 101850410, "net_revenue": 87618652, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 277274 } ], "balance_sheet": [ { "assets": 105965323, "current_assets": 46449099, "current_liabilities": 20549001, "equity": 75117544, "fixed_assets": 59516224, "liabilities": 49508791, "long_term_liabilities": 28959790, "quarter": 1 }, { "assets": 107364872, "current_assets": 35830477, "current_liabilities": 28552479, "equity": 76204271, "fixed_assets": 71534395, "liabilities": 50401279, "long_term_liabilities": 21848800, "quarter": 2 }, { "assets": 108782906, "current_assets": 40429815, "current_liabilities": 24031850, "equity": 76889063, "fixed_assets": 68353091, "liabilities": 51309856, "long_term_liabilities": 27278006, "quarter": 3 }, { "assets": 110219668, "current_assets": 52209764, "current_liabilities": 23416147, "equity": 80159793, "fixed_assets": 58009904, "liabilities": 52234812, "long_term_liabilities": 28818665, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -99928, "financing_cash_flow": 105896, "investing_cash_flow": -186448, "net_cash_flow": 23005150, "operating_cash_flow": 23300482, "quarter": 1 }, { "change_in_working_capital": 26206, "financing_cash_flow": -157786, "investing_cash_flow": -475919, "net_cash_flow": 21532902, "operating_cash_flow": 22121551, "quarter": 2 }, { "change_in_working_capital": 67905, "financing_cash_flow": 86383, "investing_cash_flow": -436164, "net_cash_flow": 23138063, "operating_cash_flow": 23437861, "quarter": 3 }, { "change_in_working_capital": 98500, "financing_cash_flow": -40656, "investing_cash_flow": -342879, "net_cash_flow": 27293962, "operating_cash_flow": 27619443, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7713898253299336, "current_ratio": 2.2604066737842876, "debt_to_equity_ratio": 0.6590842613278197, "profit_margin": 0.22829558863375704, "quarter": 1, "return_on_assets": 0.17610489423978823, "return_on_equity": 0.2484241497565469 }, { "asset_turnover_ratio": 0.7791631884961405, "current_ratio": 1.25489898793026, "debt_to_equity_ratio": 0.6613970363944561, "profit_margin": 0.23000100556147698, "quarter": 2, "return_on_assets": 0.17920831685059896, "return_on_equity": 0.2524881840284254 }, { "asset_turnover_ratio": 0.7870148826507724, "current_ratio": 1.682343015623017, "debt_to_equity_ratio": 0.6673232056423941, "profit_margin": 0.22678611054208267, "quarter": 3, "return_on_assets": 0.1784840441751023, "return_on_equity": 0.2525198284702728 }, { "asset_turnover_ratio": 0.7949457078749321, "current_ratio": 2.229647943361476, "debt_to_equity_ratio": 0.6516335689639319, "profit_margin": 0.25308466284096676, "quarter": 4, "return_on_assets": 0.20118856645440086, "return_on_equity": 0.27663415997094704 } ], "income_statement": [ { "depreciation": 4639470, "expenses": 55844152, "income_tax": 7235408, "marketing_expense": 8642348, "net_income": 25896420, "net_profit": 18661012, "operational_expense": 30541389, "product_revenue": 29162025, "quarter": 1, "rd_expense": 10423830, "revenue": 81740572, "salaries_expense": 24373442, "service_revenue": 52578547 }, { "depreciation": 2880873, "expenses": 57109902, "income_tax": 7304176, "marketing_expense": 11056965, "net_income": 26544854, "net_profit": 19240678, "operational_expense": 34452404, "product_revenue": 30350590, "quarter": 2, "rd_expense": 6211567, "revenue": 83654756, "salaries_expense": 23483844, "service_revenue": 53304166 }, { "depreciation": 4021848, "expenses": 58404342, "income_tax": 7793411, "marketing_expense": 10238928, "net_income": 27209424, "net_profit": 19416013, "operational_expense": 36388753, "product_revenue": 20662659, "quarter": 3, "rd_expense": 8441242, "revenue": 85613766, "salaries_expense": 21701855, "service_revenue": 64951107 }, { "depreciation": 5444506, "expenses": 59728121, "income_tax": 5715594, "marketing_expense": 11333186, "net_income": 27890531, "net_profit": 22174937, "operational_expense": 33047720, "product_revenue": 28512190, "quarter": 4, "rd_expense": 11929797, "revenue": 87618652, "salaries_expense": 20180174, "service_revenue": 59106462 } ], "market_conditions": { "gdp_growth": [ 0.022725477111803595, 0.02353167429778109, 0.02083448910882039, 0.024387798313226065 ], "inflation_rate": [ 0.016811945730382232, 0.017339690318397282, 0.010212169086777826, 0.01915134679095967 ], "interest_rate": [ 0.04010740900555251, 0.041820176717463325, 0.043052765382400514, 0.04229656118140071 ], "year": 2007 }, "random_event": null, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 115224, "billable_hours_per_employee": 114, "client_concentration": 0.12, "client_retention_rate": 0.71, "employee_utilization_rate": 0.72, "gross_billings": 101302004, "net_revenue": 84745018, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 268180 }, { "average_project_size": 196153, "billable_hours_per_employee": 132, "client_concentration": 0.35, "client_retention_rate": 0.82, "employee_utilization_rate": 0.64, "gross_billings": 98940652, "net_revenue": 86505783, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 273752 }, { "average_project_size": 144701, "billable_hours_per_employee": 137, "client_concentration": 0.15, "client_retention_rate": 0.66, "employee_utilization_rate": 0.76, "gross_billings": 103783947, "net_revenue": 88303133, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 279440 }, { "average_project_size": 76457, "billable_hours_per_employee": 90, "client_concentration": 0.29, "client_retention_rate": 0.67, "employee_utilization_rate": 0.73, "gross_billings": 104744775, "net_revenue": 90137827, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 285246 } ], "balance_sheet": [ { "assets": 107126270, "current_assets": 42164775, "current_liabilities": 30866907, "equity": 63190187, "fixed_assets": 64961495, "liabilities": 58689332, "long_term_liabilities": 27822425, "quarter": 1 }, { "assets": 109780866, "current_assets": 35236514, "current_liabilities": 26984238, "equity": 65057359, "fixed_assets": 74544352, "liabilities": 59642601, "long_term_liabilities": 32658363, "quarter": 2 }, { "assets": 112501242, "current_assets": 52017224, "current_liabilities": 27457362, "equity": 66299341, "fixed_assets": 60484018, "liabilities": 60611354, "long_term_liabilities": 33153992, "quarter": 3 }, { "assets": 115289030, "current_assets": 39350170, "current_liabilities": 31158065, "equity": 68897537, "fixed_assets": 75938860, "liabilities": 61595842, "long_term_liabilities": 30437777, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -27820, "financing_cash_flow": 78184, "investing_cash_flow": -259345, "net_cash_flow": 19087254, "operating_cash_flow": 19121675, "quarter": 1 }, { "change_in_working_capital": -11194, "financing_cash_flow": -104478, "investing_cash_flow": -227353, "net_cash_flow": 20033967, "operating_cash_flow": 20653321, "quarter": 2 }, { "change_in_working_capital": 79024, "financing_cash_flow": 104066, "investing_cash_flow": -360944, "net_cash_flow": 19584574, "operating_cash_flow": 19814769, "quarter": 3 }, { "change_in_working_capital": 10542, "financing_cash_flow": 43742, "investing_cash_flow": -463648, "net_cash_flow": 19213146, "operating_cash_flow": 19551412, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7910759704412372, "current_ratio": 1.3660187915815472, "debt_to_equity_ratio": 0.9287728805107034, "profit_margin": 0.1740898680321243, "quarter": 1, "return_on_assets": 0.13771831129749967, "return_on_equity": 0.23347373540768285 }, { "asset_turnover_ratio": 0.7879859774471082, "current_ratio": 1.3058183818271984, "debt_to_equity_ratio": 0.9167694772239371, "profit_margin": 0.17246354500947064, "quarter": 2, "return_on_assets": 0.13589885508828106, "return_on_equity": 0.22932215862005711 }, { "asset_turnover_ratio": 0.7849080723926586, "current_ratio": 1.8944727465078401, "debt_to_equity_ratio": 0.9142074881257115, "profit_margin": 0.16318167329351724, "quarter": 3, "return_on_assets": 0.12808261263462317, "return_on_equity": 0.2173393096018858 }, { "asset_turnover_ratio": 0.7818421839441272, "current_ratio": 1.2629208521132491, "debt_to_equity_ratio": 0.8940209575271174, "profit_margin": 0.16867889437805061, "quarter": 4, "return_on_assets": 0.13188027516581585, "return_on_equity": 0.22068058833510987 } ], "income_statement": [ { "depreciation": 4368426, "expenses": 65235095, "income_tax": 4756674, "marketing_expense": 6939382, "net_income": 19509923, "net_profit": 14753249, "operational_expense": 33397779, "product_revenue": 24287990, "quarter": 1, "rd_expense": 6698022, "revenue": 84745018, "salaries_expense": 20036650, "service_revenue": 60457028 }, { "depreciation": 5734227, "expenses": 66879035, "income_tax": 4707654, "marketing_expense": 9580198, "net_income": 19626748, "net_profit": 14919094, "operational_expense": 39336659, "product_revenue": 30516767, "quarter": 2, "rd_expense": 8729692, "revenue": 86505783, "salaries_expense": 20250231, "service_revenue": 55989016 }, { "depreciation": 5405316, "expenses": 68564403, "income_tax": 5329277, "marketing_expense": 11348822, "net_income": 19738730, "net_profit": 14409453, "operational_expense": 45737984, "product_revenue": 35212542, "quarter": 3, "rd_expense": 8871741, "revenue": 88303133, "salaries_expense": 25066437, "service_revenue": 53090591 }, { "depreciation": 4347063, "expenses": 70292243, "income_tax": 4641235, "marketing_expense": 13148807, "net_income": 19845584, "net_profit": 15204349, "operational_expense": 37515036, "product_revenue": 33088148, "quarter": 4, "rd_expense": 13194641, "revenue": 90137827, "salaries_expense": 34406968, "service_revenue": 57049679 } ], "market_conditions": { "gdp_growth": [ 0.02253984194572098, 0.014785305062691958, 0.022902312646034755, 0.015617491120890645 ], "inflation_rate": [ 0.016883628674121767, 0.010176634261265177, 0.010340243449835924, 0.01643925677042467 ], "interest_rate": [ 0.030479028051723603, 0.032802731549138306, 0.029527682686401505, 0.03180343528572138 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 54755, "billable_hours_per_employee": 151, "client_concentration": 0.19, "client_retention_rate": 0.79, "employee_utilization_rate": 0.78, "gross_billings": 32890959, "net_revenue": 26544756, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 84002 }, { "average_project_size": 71992, "billable_hours_per_employee": 141, "client_concentration": 0.16, "client_retention_rate": 0.82, "employee_utilization_rate": 0.66, "gross_billings": 34016176, "net_revenue": 27111796, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 85797 }, { "average_project_size": 65203, "billable_hours_per_employee": 123, "client_concentration": 0.28, "client_retention_rate": 0.75, "employee_utilization_rate": 0.69, "gross_billings": 35198451, "net_revenue": 27690949, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 87630 }, { "average_project_size": 133162, "billable_hours_per_employee": 94, "client_concentration": 0.29, "client_retention_rate": 0.84, "employee_utilization_rate": 0.72, "gross_billings": 33175714, "net_revenue": 28282473, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 89501 } ], "balance_sheet": [ { "assets": 30469430, "current_assets": 14614506, "current_liabilities": 6481265, "equity": 20358654, "fixed_assets": 15854924, "liabilities": 14990942, "long_term_liabilities": 8509677, "quarter": 1 }, { "assets": 31509585, "current_assets": 15028773, "current_liabilities": 7464431, "equity": 21213333, "fixed_assets": 16480812, "liabilities": 15376077, "long_term_liabilities": 7911646, "quarter": 2 }, { "assets": 32585249, "current_assets": 14771318, "current_liabilities": 8330583, "equity": 21916278, "fixed_assets": 17813931, "liabilities": 15771107, "long_term_liabilities": 7440524, "quarter": 3 }, { "assets": 33697633, "current_assets": 15427210, "current_liabilities": 7243672, "equity": 22758236, "fixed_assets": 18270423, "liabilities": 16176285, "long_term_liabilities": 8932613, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 41688, "financing_cash_flow": -109993, "investing_cash_flow": -134373, "net_cash_flow": 6480875, "operating_cash_flow": 6430030, "quarter": 1 }, { "change_in_working_capital": -84163, "financing_cash_flow": -129675, "investing_cash_flow": -284549, "net_cash_flow": 6356307, "operating_cash_flow": 6771168, "quarter": 2 }, { "change_in_working_capital": 64058, "financing_cash_flow": -160193, "investing_cash_flow": -494775, "net_cash_flow": 6031947, "operating_cash_flow": 6221133, "quarter": 3 }, { "change_in_working_capital": -71893, "financing_cash_flow": 121774, "investing_cash_flow": -455907, "net_cash_flow": 6921909, "operating_cash_flow": 7130119, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8711930613733174, "current_ratio": 2.254884810295521, "debt_to_equity_ratio": 0.7363424910114391, "profit_margin": 0.18384670780172174, "quarter": 1, "return_on_assets": 0.16016597619318773, "return_on_equity": 0.23970965860513174 }, { "asset_turnover_ratio": 0.8604301199143054, "current_ratio": 2.013384945215516, "debt_to_equity_ratio": 0.7248307939162602, "profit_margin": 0.18736586097062696, "quarter": 2, "return_on_assets": 0.16121523022280362, "return_on_equity": 0.23946378440389354 }, { "asset_turnover_ratio": 0.8498001350242866, "current_ratio": 1.773143368237253, "debt_to_equity_ratio": 0.7196069971370138, "profit_margin": 0.18425284016087712, "quarter": 3, "return_on_assets": 0.15657808844732168, "return_on_equity": 0.23280120830735948 }, { "asset_turnover_ratio": 0.8393014725989805, "current_ratio": 2.129749938981224, "debt_to_equity_ratio": 0.710788173564946, "profit_margin": 0.18516372312986917, "quarter": 4, "return_on_assets": 0.1554081854948091, "return_on_equity": 0.2301095743975939 } ], "income_statement": [ { "depreciation": 1549864, "expenses": 20358267, "income_tax": 1306323, "marketing_expense": 3052947, "net_income": 6186489, "net_profit": 4880166, "operational_expense": 13230868, "product_revenue": 10222183, "quarter": 1, "rd_expense": 3903041, "revenue": 26544756, "salaries_expense": 6221282, "service_revenue": 16322573 }, { "depreciation": 1691343, "expenses": 20687226, "income_tax": 1344745, "marketing_expense": 2782855, "net_income": 6424570, "net_profit": 5079825, "operational_expense": 13047863, "product_revenue": 10375851, "quarter": 2, "rd_expense": 3783456, "revenue": 27111796, "salaries_expense": 8659356, "service_revenue": 16735945 }, { "depreciation": 1118997, "expenses": 21021502, "income_tax": 1567311, "marketing_expense": 2103998, "net_income": 6669447, "net_profit": 5102136, "operational_expense": 12882197, "product_revenue": 6838518, "quarter": 3, "rd_expense": 3172453, "revenue": 27690949, "salaries_expense": 7818358, "service_revenue": 20852431 }, { "depreciation": 1893231, "expenses": 21361179, "income_tax": 1684406, "marketing_expense": 2345267, "net_income": 6921294, "net_profit": 5236888, "operational_expense": 14196556, "product_revenue": 6028108, "quarter": 4, "rd_expense": 3411463, "revenue": 28282473, "salaries_expense": 10237475, "service_revenue": 22254365 } ], "market_conditions": { "gdp_growth": [ 0.023478174609266128, 0.016544978293047838, 0.023759839165974316, 0.029507195328093122 ], "inflation_rate": [ 0.018261341214216457, 0.023284428410631084, 0.02001914367736101, 0.018215588133589273 ], "interest_rate": [ 0.03703505785751469, 0.03709742043942566, 0.029776808036727435, 0.03201536357042835 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 71737, "billable_hours_per_employee": 156, "client_concentration": 0.27, "client_retention_rate": 0.61, "employee_utilization_rate": 0.75, "gross_billings": 73413345, "net_revenue": 56783341, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 179694 }, { "average_project_size": 161490, "billable_hours_per_employee": 117, "client_concentration": 0.22, "client_retention_rate": 0.79, "employee_utilization_rate": 0.71, "gross_billings": 65388647, "net_revenue": 57701678, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 182600 }, { "average_project_size": 78328, "billable_hours_per_employee": 155, "client_concentration": 0.18, "client_retention_rate": 0.87, "employee_utilization_rate": 0.64, "gross_billings": 71221773, "net_revenue": 58634868, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 185553 }, { "average_project_size": 176932, "billable_hours_per_employee": 154, "client_concentration": 0.32, "client_retention_rate": 0.71, "employee_utilization_rate": 0.74, "gross_billings": 72340557, "net_revenue": 59583149, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 188554 } ], "balance_sheet": [ { "assets": 69625059, "current_assets": 31339193, "current_liabilities": 14634899, "equity": 47844094, "fixed_assets": 38285866, "liabilities": 35145112, "long_term_liabilities": 20510213, "quarter": 1 }, { "assets": 71771481, "current_assets": 33468826, "current_liabilities": 19843307, "equity": 50066911, "fixed_assets": 38302655, "liabilities": 35930174, "long_term_liabilities": 16086867, "quarter": 2 }, { "assets": 73984073, "current_assets": 34788684, "current_liabilities": 16786070, "equity": 52477526, "fixed_assets": 39195389, "liabilities": 36732773, "long_term_liabilities": 19946703, "quarter": 3 }, { "assets": 76264876, "current_assets": 23554279, "current_liabilities": 17682623, "equity": 54262795, "fixed_assets": 52710597, "liabilities": 37553300, "long_term_liabilities": 19870677, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -12885, "financing_cash_flow": 151633, "investing_cash_flow": -371925, "net_cash_flow": 15606626, "operating_cash_flow": 15716844, "quarter": 1 }, { "change_in_working_capital": -40121, "financing_cash_flow": 58115, "investing_cash_flow": -283012, "net_cash_flow": 17834703, "operating_cash_flow": 17806791, "quarter": 2 }, { "change_in_working_capital": 62008, "financing_cash_flow": -147776, "investing_cash_flow": -425516, "net_cash_flow": 17114849, "operating_cash_flow": 17454044, "quarter": 3 }, { "change_in_working_capital": -98934, "financing_cash_flow": 192915, "investing_cash_flow": -172029, "net_cash_flow": 18707544, "operating_cash_flow": 19155141, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8155589641941992, "current_ratio": 2.141401385824391, "debt_to_equity_ratio": 0.7345757660287182, "profit_margin": 0.23535330547034913, "quarter": 1, "return_on_assets": 0.19194449802907887, "return_on_equity": 0.2793269948846769 }, { "asset_turnover_ratio": 0.8039638752891277, "current_ratio": 1.6866556567410866, "debt_to_equity_ratio": 0.7176431156298019, "profit_margin": 0.24653709377394536, "quarter": 2, "return_on_assets": 0.1982069173130202, "return_on_equity": 0.2841318490769283 }, { "asset_turnover_ratio": 0.7925336578860697, "current_ratio": 2.072473425882294, "debt_to_equity_ratio": 0.699971507803169, "profit_margin": 0.25967869493626217, "quarter": 3, "return_on_assets": 0.20580410597291662, "return_on_equity": 0.29014755764210376 }, { "asset_turnover_ratio": 0.7812659264010342, "current_ratio": 1.332057975787868, "debt_to_equity_ratio": 0.6920635031792962, "profit_margin": 0.2610002871785108, "quarter": 4, "return_on_assets": 0.20391063115345523, "return_on_equity": 0.2865908215748931 } ], "income_statement": [ { "depreciation": 2352697, "expenses": 37937978, "income_tax": 5481216, "marketing_expense": 4913425, "net_income": 18845363, "net_profit": 13364147, "operational_expense": 26552736, "product_revenue": 15327192, "quarter": 1, "rd_expense": 5897912, "revenue": 56783341, "salaries_expense": 16195430, "service_revenue": 41456149 }, { "depreciation": 3581187, "expenses": 38654728, "income_tax": 4821346, "marketing_expense": 6750097, "net_income": 19046950, "net_profit": 14225604, "operational_expense": 21496284, "product_revenue": 13781801, "quarter": 2, "rd_expense": 4244547, "revenue": 57701678, "salaries_expense": 11851846, "service_revenue": 43919877 }, { "depreciation": 2227818, "expenses": 39385020, "income_tax": 4023622, "marketing_expense": 4630688, "net_income": 19249848, "net_profit": 15226226, "operational_expense": 20276465, "product_revenue": 17507617, "quarter": 3, "rd_expense": 5347134, "revenue": 58634868, "salaries_expense": 17900064, "service_revenue": 41127251 }, { "depreciation": 3603922, "expenses": 40129109, "income_tax": 3902821, "marketing_expense": 6685296, "net_income": 19454040, "net_profit": 15551219, "operational_expense": 26968571, "product_revenue": 15610378, "quarter": 4, "rd_expense": 6716901, "revenue": 59583149, "salaries_expense": 13545299, "service_revenue": 43972771 } ], "market_conditions": { "gdp_growth": [ 0.017231932752935455, 0.017421767023063892, 0.006804016198286128, 0.020420300988869544 ], "inflation_rate": [ 0.008821120002921186, 0.00808170663642277, 0.010938608064232169, 0.00919615699745758 ], "interest_rate": [ 0.02910794809563918, 0.030309252949502128, 0.03341815277297829, 0.03168539404116141 ], "year": 2010 }, "random_event": { "description": "Stone, Fleming and Pace Senior Leadership Change in 2010", "impact": 0.09, "type": "Senior Leadership Change" }, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 54386, "billable_hours_per_employee": 133, "client_concentration": 0.25, "client_retention_rate": 0.74, "employee_utilization_rate": 0.75, "gross_billings": 29359128, "net_revenue": 23768758, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 75218 }, { "average_project_size": 129110, "billable_hours_per_employee": 86, "client_concentration": 0.17, "client_retention_rate": 0.77, "employee_utilization_rate": 0.74, "gross_billings": 28085863, "net_revenue": 24310050, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 76931 }, { "average_project_size": 169056, "billable_hours_per_employee": 137, "client_concentration": 0.37, "client_retention_rate": 0.73, "employee_utilization_rate": 0.69, "gross_billings": 27653129, "net_revenue": 24863669, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 78682 }, { "average_project_size": 166331, "billable_hours_per_employee": 85, "client_concentration": 0.2, "client_retention_rate": 0.8, "employee_utilization_rate": 0.79, "gross_billings": 31072171, "net_revenue": 25429896, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 80474 } ], "balance_sheet": [ { "assets": 28925897, "current_assets": 12645243, "current_liabilities": 8895965, "equity": 18833811, "fixed_assets": 16280654, "liabilities": 15391046, "long_term_liabilities": 6495081, "quarter": 1 }, { "assets": 29743070, "current_assets": 10898426, "current_liabilities": 7948782, "equity": 19099581, "fixed_assets": 18844644, "liabilities": 15769041, "long_term_liabilities": 7820259, "quarter": 2 }, { "assets": 30583329, "current_assets": 13366240, "current_liabilities": 9010543, "equity": 19540478, "fixed_assets": 17217089, "liabilities": 16156320, "long_term_liabilities": 7145777, "quarter": 3 }, { "assets": 31447325, "current_assets": 14377470, "current_liabilities": 9178027, "equity": 20784650, "fixed_assets": 17069855, "liabilities": 16553110, "long_term_liabilities": 7375083, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -98342, "financing_cash_flow": 124591, "investing_cash_flow": -291458, "net_cash_flow": 6156353, "operating_cash_flow": 6510221, "quarter": 1 }, { "change_in_working_capital": -46729, "financing_cash_flow": 109941, "investing_cash_flow": -376707, "net_cash_flow": 6164302, "operating_cash_flow": 6500076, "quarter": 2 }, { "change_in_working_capital": 67458, "financing_cash_flow": 193224, "investing_cash_flow": -420420, "net_cash_flow": 6095140, "operating_cash_flow": 6290902, "quarter": 3 }, { "change_in_working_capital": 57349, "financing_cash_flow": 169343, "investing_cash_flow": -119472, "net_cash_flow": 7067312, "operating_cash_flow": 7191889, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8217120457837487, "current_ratio": 1.4214582678776277, "debt_to_equity_ratio": 0.8172029548347916, "profit_margin": 0.22293802646314123, "quarter": 1, "return_on_assets": 0.1831908618080193, "return_on_equity": 0.2813535720412613 }, { "asset_turnover_ratio": 0.8173349287750054, "current_ratio": 1.371081254964597, "debt_to_equity_ratio": 0.8256223526578934, "profit_margin": 0.21084086622610812, "quarter": 2, "return_on_assets": 0.17232760437977654, "return_on_equity": 0.2683593948998148 }, { "asset_turnover_ratio": 0.8129811179155807, "current_ratio": 1.4834000570220907, "debt_to_equity_ratio": 0.8268129367152636, "profit_margin": 0.20566027483715296, "quarter": 3, "return_on_assets": 0.1671979201479342, "return_on_equity": 0.26168597308622643 }, { "asset_turnover_ratio": 0.8086505290990569, "current_ratio": 1.566509882788534, "debt_to_equity_ratio": 0.7964103316630302, "profit_margin": 0.23163425442243255, "quarter": 4, "return_on_assets": 0.18731116239616566, "return_on_equity": 0.28340313644925463 } ], "income_statement": [ { "depreciation": 1211261, "expenses": 16770295, "income_tax": 1699503, "marketing_expense": 2708162, "net_income": 6998463, "net_profit": 5298960, "operational_expense": 8919162, "product_revenue": 8537299, "quarter": 1, "rd_expense": 2155659, "revenue": 23768758, "salaries_expense": 5796814, "service_revenue": 15231459 }, { "depreciation": 1374524, "expenses": 17163659, "income_tax": 2020839, "marketing_expense": 2570635, "net_income": 7146391, "net_profit": 5125552, "operational_expense": 10453754, "product_revenue": 8690116, "quarter": 2, "rd_expense": 2576860, "revenue": 24310050, "salaries_expense": 7070574, "service_revenue": 15619934 }, { "depreciation": 1177433, "expenses": 17566250, "income_tax": 2183950, "marketing_expense": 2277652, "net_income": 7297419, "net_profit": 5113469, "operational_expense": 10260183, "product_revenue": 5903458, "quarter": 3, "rd_expense": 3134386, "revenue": 24863669, "salaries_expense": 8092519, "service_revenue": 18960211 }, { "depreciation": 1301454, "expenses": 17978284, "income_tax": 1561177, "marketing_expense": 3541647, "net_income": 7451612, "net_profit": 5890435, "operational_expense": 11434084, "product_revenue": 9183136, "quarter": 4, "rd_expense": 3351322, "revenue": 25429896, "salaries_expense": 6492521, "service_revenue": 16246760 } ], "market_conditions": { "gdp_growth": [ 0.009000033782237559, 0.012065278975925145, 0.024155595040152363, 0.013505948150993211 ], "inflation_rate": [ 0.013747988493070585, 0.016032349899694157, 0.014334104795306737, 0.013302638574939041 ], "interest_rate": [ 0.037785121517262585, 0.0408357934356439, 0.039073495925202206, 0.038332671606898405 ], "year": 2011 }, "random_event": { "description": "Stone, Fleming and Pace Award Nomination in 2011", "impact": -0.1, "type": "Award Nomination" }, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 67129, "billable_hours_per_employee": 151, "client_concentration": 0.22, "client_retention_rate": 0.7, "employee_utilization_rate": 0.76, "gross_billings": 85635318, "net_revenue": 71397470, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 225941 }, { "average_project_size": 148541, "billable_hours_per_employee": 148, "client_concentration": 0.25, "client_retention_rate": 0.76, "employee_utilization_rate": 0.67, "gross_billings": 93263380, "net_revenue": 72393761, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 229094 }, { "average_project_size": 52530, "billable_hours_per_employee": 92, "client_concentration": 0.28, "client_retention_rate": 0.73, "employee_utilization_rate": 0.63, "gross_billings": 94051819, "net_revenue": 73403955, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 232291 }, { "average_project_size": 155200, "billable_hours_per_employee": 113, "client_concentration": 0.33, "client_retention_rate": 0.61, "employee_utilization_rate": 0.78, "gross_billings": 96301732, "net_revenue": 74428245, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 235532 } ], "balance_sheet": [ { "assets": 105619620, "current_assets": 38681830, "current_liabilities": 24192510, "equity": 65542961, "fixed_assets": 66937790, "liabilities": 58475166, "long_term_liabilities": 34282656, "quarter": 1 }, { "assets": 108455763, "current_assets": 45314145, "current_liabilities": 30751272, "equity": 66439007, "fixed_assets": 63141618, "liabilities": 59477276, "long_term_liabilities": 28726004, "quarter": 2 }, { "assets": 111368063, "current_assets": 39740338, "current_liabilities": 31234534, "equity": 69596658, "fixed_assets": 71627725, "liabilities": 60496560, "long_term_liabilities": 29262026, "quarter": 3 }, { "assets": 114358566, "current_assets": 45704089, "current_liabilities": 26384711, "equity": 72089233, "fixed_assets": 68654477, "liabilities": 61533311, "long_term_liabilities": 35148600, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -18865, "financing_cash_flow": 159547, "investing_cash_flow": -399429, "net_cash_flow": 22080348, "operating_cash_flow": 22479315, "quarter": 1 }, { "change_in_working_capital": 51313, "financing_cash_flow": 21420, "investing_cash_flow": -156499, "net_cash_flow": 21466017, "operating_cash_flow": 21820258, "quarter": 2 }, { "change_in_working_capital": -91363, "financing_cash_flow": -111752, "investing_cash_flow": -386887, "net_cash_flow": 22816621, "operating_cash_flow": 23272694, "quarter": 3 }, { "change_in_working_capital": -64494, "financing_cash_flow": -87888, "investing_cash_flow": -113243, "net_cash_flow": 21996674, "operating_cash_flow": 22311777, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6759868100263947, "current_ratio": 1.598917598876677, "debt_to_equity_ratio": 0.8921654607578684, "profit_margin": 0.25769130194669365, "quarter": 1, "return_on_assets": 0.1741959211744939, "return_on_equity": 0.28070912145699367 }, { "asset_turnover_ratio": 0.6674957512400701, "current_ratio": 1.4735697762355977, "debt_to_equity_ratio": 0.895216209357253, "profit_margin": 0.24118818747377968, "quarter": 2, "return_on_assets": 0.16099209038804144, "return_on_equity": 0.2628052523421971 }, { "asset_turnover_ratio": 0.6591113558291841, "current_ratio": 1.2723205026846247, "debt_to_equity_ratio": 0.8692451870318256, "profit_margin": 0.25509735817368423, "quarter": 3, "return_on_assets": 0.16813756561430004, "return_on_equity": 0.26905250249228924 }, { "asset_turnover_ratio": 0.650832269092986, "current_ratio": 1.7322186701230118, "debt_to_equity_ratio": 0.8535714480413462, "profit_margin": 0.25882617546604786, "quarter": 4, "return_on_assets": 0.16845242707922728, "return_on_equity": 0.26722406659535414 } ], "income_statement": [ { "depreciation": 4080808, "expenses": 47846633, "income_tax": 5152330, "marketing_expense": 9117631, "net_income": 23550837, "net_profit": 18398507, "operational_expense": 28527061, "product_revenue": 22597788, "quarter": 1, "rd_expense": 5741062, "revenue": 71397470, "salaries_expense": 21796554, "service_revenue": 48799682 }, { "depreciation": 4359738, "expenses": 48633162, "income_tax": 6300079, "marketing_expense": 5983120, "net_income": 23760599, "net_profit": 17460520, "operational_expense": 27989479, "product_revenue": 22189142, "quarter": 2, "rd_expense": 4961306, "revenue": 72393761, "salaries_expense": 16080046, "service_revenue": 50204619 }, { "depreciation": 4547539, "expenses": 49432620, "income_tax": 5246180, "marketing_expense": 6901216, "net_income": 23971335, "net_profit": 18725155, "operational_expense": 33130790, "product_revenue": 25995005, "quarter": 3, "rd_expense": 6658787, "revenue": 73403955, "salaries_expense": 22419962, "service_revenue": 47408950 }, { "depreciation": 3047799, "expenses": 50245221, "income_tax": 4919046, "marketing_expense": 8078589, "net_income": 24183024, "net_profit": 19263978, "operational_expense": 32983089, "product_revenue": 15497342, "quarter": 4, "rd_expense": 8161879, "revenue": 74428245, "salaries_expense": 19658908, "service_revenue": 58930903 } ], "market_conditions": { "gdp_growth": [ 0.018872131728035972, 0.004274838173061056, 0.004538754434696346, 0.007260182509464856 ], "inflation_rate": [ 0.02171340662989271, 0.020437131774843045, 0.023799634015490245, 0.016997638215875233 ], "interest_rate": [ 0.02712295656662446, 0.03073079133280964, 0.025830536828390697, 0.031647826232948116 ], "year": 2012 }, "random_event": null, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 156391, "billable_hours_per_employee": 127, "client_concentration": 0.22, "client_retention_rate": 0.63, "employee_utilization_rate": 0.67, "gross_billings": 26739983, "net_revenue": 22780613, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 72091 }, { "average_project_size": 114224, "billable_hours_per_employee": 151, "client_concentration": 0.35, "client_retention_rate": 0.77, "employee_utilization_rate": 0.68, "gross_billings": 26366749, "net_revenue": 23355049, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 73908 }, { "average_project_size": 56491, "billable_hours_per_employee": 130, "client_concentration": 0.15, "client_retention_rate": 0.69, "employee_utilization_rate": 0.73, "gross_billings": 28681138, "net_revenue": 23943969, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 75772 }, { "average_project_size": 64067, "billable_hours_per_employee": 105, "client_concentration": 0.19, "client_retention_rate": 0.81, "employee_utilization_rate": 0.61, "gross_billings": 27926214, "net_revenue": 24547741, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 77683 } ], "balance_sheet": [ { "assets": 26435548, "current_assets": 10181907, "current_liabilities": 6867977, "equity": 19924607, "fixed_assets": 16253641, "liabilities": 12409294, "long_term_liabilities": 5541317, "quarter": 1 }, { "assets": 27141855, "current_assets": 12050931, "current_liabilities": 5666318, "equity": 20591992, "fixed_assets": 15090924, "liabilities": 12554393, "long_term_liabilities": 6888075, "quarter": 2 }, { "assets": 27867034, "current_assets": 8504475, "current_liabilities": 6583061, "equity": 21060094, "fixed_assets": 19362559, "liabilities": 12701189, "long_term_liabilities": 6118128, "quarter": 3 }, { "assets": 28611588, "current_assets": 12692291, "current_liabilities": 7363198, "equity": 21946632, "fixed_assets": 15919297, "liabilities": 12849702, "long_term_liabilities": 5486504, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -29685, "financing_cash_flow": -26383, "investing_cash_flow": -371759, "net_cash_flow": 6319002, "operating_cash_flow": 6785209, "quarter": 1 }, { "change_in_working_capital": 16058, "financing_cash_flow": 131556, "investing_cash_flow": -449074, "net_cash_flow": 7010256, "operating_cash_flow": 7232214, "quarter": 2 }, { "change_in_working_capital": 95161, "financing_cash_flow": 34708, "investing_cash_flow": -176583, "net_cash_flow": 6194901, "operating_cash_flow": 6756605, "quarter": 3 }, { "change_in_working_capital": 69733, "financing_cash_flow": 113629, "investing_cash_flow": -467799, "net_cash_flow": 7624440, "operating_cash_flow": 7632866, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8617416593747177, "current_ratio": 1.4825190882264165, "debt_to_equity_ratio": 0.6228124850843983, "profit_margin": 0.25891985435159276, "quarter": 1, "return_on_assets": 0.22312202493400174, "return_on_equity": 0.2960335930339805 }, { "asset_turnover_ratio": 0.8604809435464157, "current_ratio": 2.126765740997946, "debt_to_equity_ratio": 0.6096735565942333, "profit_margin": 0.2570977264916036, "quarter": 2, "return_on_assets": 0.22122769427513336, "return_on_equity": 0.2915953930052032 }, { "asset_turnover_ratio": 0.8592220112122445, "current_ratio": 1.2918724283429852, "debt_to_equity_ratio": 0.6030927022452987, "profit_margin": 0.24616841927919303, "quarter": 3, "return_on_assets": 0.2115133243100073, "return_on_equity": 0.279877620679186 }, { "asset_turnover_ratio": 0.857964996560135, "current_ratio": 1.7237470729430338, "debt_to_equity_ratio": 0.5854976745406767, "profit_margin": 0.2519476639418674, "quarter": 4, "return_on_assets": 0.21616227662721832, "return_on_equity": 0.2818084342053031 } ], "income_statement": [ { "depreciation": 886856, "expenses": 14844113, "income_tax": 2038147, "marketing_expense": 1851069, "net_income": 7936500, "net_profit": 5898353, "operational_expense": 9112600, "product_revenue": 8244949, "quarter": 1, "rd_expense": 2898260, "revenue": 22780613, "salaries_expense": 4950184, "service_revenue": 14535664 }, { "depreciation": 1227684, "expenses": 15201803, "income_tax": 2148716, "marketing_expense": 2484994, "net_income": 8153246, "net_profit": 6004530, "operational_expense": 7866140, "product_revenue": 7016636, "quarter": 2, "rd_expense": 2993954, "revenue": 23355049, "salaries_expense": 5980206, "service_revenue": 16338413 }, { "depreciation": 862356, "expenses": 15568113, "income_tax": 2481607, "marketing_expense": 1693042, "net_income": 8375856, "net_profit": 5894249, "operational_expense": 8050591, "product_revenue": 6266748, "quarter": 3, "rd_expense": 2229705, "revenue": 23943969, "salaries_expense": 7326918, "service_revenue": 17677221 }, { "depreciation": 1448120, "expenses": 15943250, "income_tax": 2419745, "marketing_expense": 2374759, "net_income": 8604491, "net_profit": 6184746, "operational_expense": 8734650, "product_revenue": 8021132, "quarter": 4, "rd_expense": 3028589, "revenue": 24547741, "salaries_expense": 6921846, "service_revenue": 16526609 } ], "market_conditions": { "gdp_growth": [ 0.015264372904873114, 0.014209763226962118, 0.008232570785567644, 0.012596323973217641 ], "inflation_rate": [ 0.009196119724109357, 0.013925877506872002, 0.015051733320742774, 0.011536979230899694 ], "interest_rate": [ 0.037775262787389616, 0.028985325813639065, 0.033802632302082594, 0.033920158064702874 ], "year": 2013 }, "random_event": null, "year": 2013 } ]

{ "advertising_type": "Branding Services", "financial_health": "Excellent", "founding_year": 2001, "industry": "Advertising", "location": "Lloydborough", "name": "Baker-Zamora", "num_employees": 980, "region": "Latin America", "revenue_size": "Large", "website": "www.baker-zamora.com" }

[ { "advertising_kpis": [ { "average_project_size": 184063, "billable_hours_per_employee": 117, "client_concentration": 0.28, "client_retention_rate": 0.77, "employee_utilization_rate": 0.61, "gross_billings": 62680227, "net_revenue": 52153134, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 53217 }, { "average_project_size": 82085, "billable_hours_per_employee": 112, "client_concentration": 0.32, "client_retention_rate": 0.77, "employee_utilization_rate": 0.68, "gross_billings": 65715158, "net_revenue": 53201059, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 54287 }, { "average_project_size": 115827, "billable_hours_per_employee": 93, "client_concentration": 0.11, "client_retention_rate": 0.72, "employee_utilization_rate": 0.64, "gross_billings": 69003843, "net_revenue": 54270041, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 55378 }, { "average_project_size": 110054, "billable_hours_per_employee": 150, "client_concentration": 0.19, "client_retention_rate": 0.74, "employee_utilization_rate": 0.72, "gross_billings": 67730568, "net_revenue": 55360502, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 56490 } ], "balance_sheet": [ { "assets": 68578520, "current_assets": 20652580, "current_liabilities": 20477935, "equity": 42135205, "fixed_assets": 47925940, "liabilities": 34446459, "long_term_liabilities": 13968524, "quarter": 1 }, { "assets": 70293888, "current_assets": 30908356, "current_liabilities": 20474651, "equity": 43951473, "fixed_assets": 39385532, "liabilities": 35086024, "long_term_liabilities": 14611373, "quarter": 2 }, { "assets": 72052163, "current_assets": 28344172, "current_liabilities": 15410867, "equity": 45056705, "fixed_assets": 43707991, "liabilities": 35737464, "long_term_liabilities": 20326597, "quarter": 3 }, { "assets": 73854419, "current_assets": 30343255, "current_liabilities": 18391130, "equity": 46458964, "fixed_assets": 43511164, "liabilities": 36400999, "long_term_liabilities": 18009869, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 47304, "financing_cash_flow": 52608, "investing_cash_flow": -135444, "net_cash_flow": 10486257, "operating_cash_flow": 11053316, "quarter": 1 }, { "change_in_working_capital": 91706, "financing_cash_flow": -77876, "investing_cash_flow": -233438, "net_cash_flow": 10739651, "operating_cash_flow": 11397769, "quarter": 2 }, { "change_in_working_capital": -46778, "financing_cash_flow": -43550, "investing_cash_flow": -235672, "net_cash_flow": 12332159, "operating_cash_flow": 12770609, "quarter": 3 }, { "change_in_working_capital": 94268, "financing_cash_flow": 187528, "investing_cash_flow": -287463, "net_cash_flow": 11361592, "operating_cash_flow": 11625695, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7604878903773368, "current_ratio": 1.0085284478146845, "debt_to_equity_ratio": 0.8175220459945549, "profit_margin": 0.15345470897300248, "quarter": 1, "return_on_assets": 0.11670044789534682, "return_on_equity": 0.189939600388796 }, { "asset_turnover_ratio": 0.7568376215013174, "current_ratio": 1.5095913478574068, "debt_to_equity_ratio": 0.7982900595845787, "profit_margin": 0.16435028107241248, "quarter": 2, "return_on_assets": 0.12438647581991766, "return_on_equity": 0.1989377921418015 }, { "asset_turnover_ratio": 0.7532048829679131, "current_ratio": 1.8392327959225137, "debt_to_equity_ratio": 0.7931663888870701, "profit_margin": 0.16108346039392157, "quarter": 3, "return_on_assets": 0.12132884893407017, "return_on_equity": 0.19402231033094852 }, { "asset_turnover_ratio": 0.7495895675518076, "current_ratio": 1.6498852979670091, "debt_to_equity_ratio": 0.7835086249448008, "profit_margin": 0.16267092375715814, "quarter": 4, "return_on_assets": 0.12193642739238122, "return_on_equity": 0.19383867449132097 } ], "income_statement": [ { "depreciation": 3050172, "expenses": 41420510, "income_tax": 2729480, "marketing_expense": 5406774, "net_income": 10732624, "net_profit": 8003144, "operational_expense": 21879246, "product_revenue": 15913626, "quarter": 1, "rd_expense": 4921368, "revenue": 52153134, "salaries_expense": 12600067, "service_revenue": 36239508 }, { "depreciation": 2654160, "expenses": 42083779, "income_tax": 2373671, "marketing_expense": 4503504, "net_income": 11117280, "net_profit": 8743609, "operational_expense": 27810058, "product_revenue": 13980037, "quarter": 2, "rd_expense": 6182361, "revenue": 53201059, "salaries_expense": 13071148, "service_revenue": 39221022 }, { "depreciation": 4028603, "expenses": 42757669, "income_tax": 2770366, "marketing_expense": 6666901, "net_income": 11512372, "net_profit": 8742006, "operational_expense": 26363963, "product_revenue": 21258641, "quarter": 3, "rd_expense": 5310009, "revenue": 54270041, "salaries_expense": 17623764, "service_revenue": 33011400 }, { "depreciation": 2620151, "expenses": 43442350, "income_tax": 2912608, "marketing_expense": 5104631, "net_income": 11918152, "net_profit": 9005544, "operational_expense": 25007733, "product_revenue": 22096185, "quarter": 4, "rd_expense": 6609762, "revenue": 55360502, "salaries_expense": 15184608, "service_revenue": 33264317 } ], "market_conditions": { "gdp_growth": [ 0.025706576016119757, 0.03364272795569069, 0.017625906640272755, 0.02755057367417446 ], "inflation_rate": [ 0.01680225373031337, 0.01813463206799942, 0.0183431895367503, 0.021599011878780137 ], "interest_rate": [ 0.025751301621295224, 0.025760564148488964, 0.026242259097484885, 0.0327106519972321 ], "year": 2001 }, "random_event": { "description": "Baker-Zamora Senior Leadership Change in 2001", "impact": 0.03, "type": "Senior Leadership Change" }, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 148207, "billable_hours_per_employee": 105, "client_concentration": 0.36, "client_retention_rate": 0.67, "employee_utilization_rate": 0.75, "gross_billings": 92455138, "net_revenue": 77132426, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 78707 }, { "average_project_size": 82625, "billable_hours_per_employee": 87, "client_concentration": 0.17, "client_retention_rate": 0.88, "employee_utilization_rate": 0.77, "gross_billings": 103129537, "net_revenue": 79956455, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 81588 }, { "average_project_size": 148678, "billable_hours_per_employee": 111, "client_concentration": 0.34, "client_retention_rate": 0.73, "employee_utilization_rate": 0.79, "gross_billings": 95835655, "net_revenue": 82883880, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 84575 }, { "average_project_size": 121837, "billable_hours_per_employee": 116, "client_concentration": 0.24, "client_retention_rate": 0.78, "employee_utilization_rate": 0.67, "gross_billings": 98148719, "net_revenue": 85918486, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 87672 } ], "balance_sheet": [ { "assets": 97355437, "current_assets": 41532308, "current_liabilities": 21631894, "equity": 61619982, "fixed_assets": 55823129, "liabilities": 48063033, "long_term_liabilities": 26431139, "quarter": 1 }, { "assets": 100656166, "current_assets": 33684326, "current_liabilities": 28181795, "equity": 64126379, "fixed_assets": 66971840, "liabilities": 48665004, "long_term_liabilities": 20483209, "quarter": 2 }, { "assets": 104068802, "current_assets": 35366601, "current_liabilities": 20736744, "equity": 69042379, "fixed_assets": 68702201, "liabilities": 49274515, "long_term_liabilities": 28537771, "quarter": 3 }, { "assets": 107597140, "current_assets": 44371253, "current_liabilities": 27222974, "equity": 71568636, "fixed_assets": 63225887, "liabilities": 49891660, "long_term_liabilities": 22668686, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -94817, "financing_cash_flow": -124679, "investing_cash_flow": -227341, "net_cash_flow": 15121930, "operating_cash_flow": 15713264, "quarter": 1 }, { "change_in_working_capital": -69742, "financing_cash_flow": -84028, "investing_cash_flow": -207877, "net_cash_flow": 16809229, "operating_cash_flow": 17129670, "quarter": 2 }, { "change_in_working_capital": -1923, "financing_cash_flow": -42129, "investing_cash_flow": -251893, "net_cash_flow": 19440636, "operating_cash_flow": 19826004, "quarter": 3 }, { "change_in_working_capital": -25890, "financing_cash_flow": -9473, "investing_cash_flow": -154106, "net_cash_flow": 19586473, "operating_cash_flow": 19825725, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7922765114802988, "current_ratio": 1.9199570781920436, "debt_to_equity_ratio": 0.7799910262875442, "profit_margin": 0.15982354814044097, "quarter": 1, "return_on_assets": 0.12662444317311214, "return_on_equity": 0.2000581240026977 }, { "asset_turnover_ratio": 0.7943522804156876, "current_ratio": 1.195251260609908, "debt_to_equity_ratio": 0.7588921245654616, "profit_margin": 0.15177282434545153, "quarter": 2, "return_on_assets": 0.12056108912393901, "return_on_equity": 0.18923908053501665 }, { "asset_turnover_ratio": 0.7964334979084318, "current_ratio": 1.7055040559887318, "debt_to_equity_ratio": 0.7136850687025138, "profit_margin": 0.1719042593083239, "quarter": 3, "return_on_assets": 0.1369103105462865, "return_on_equity": 0.2063673385298615 }, { "asset_turnover_ratio": 0.7985201651270657, "current_ratio": 1.6299193835324532, "debt_to_equity_ratio": 0.6971162619335095, "profit_margin": 0.1613524242035643, "quarter": 4, "return_on_assets": 0.12884316441868252, "return_on_equity": 0.19370434836846687 } ], "income_statement": [ { "depreciation": 3385686, "expenses": 60941796, "income_tax": 3863052, "marketing_expense": 8824831, "net_income": 16190630, "net_profit": 12327578, "operational_expense": 31699556, "product_revenue": 20194124, "quarter": 1, "rd_expense": 7150076, "revenue": 77132426, "salaries_expense": 28633589, "service_revenue": 56938302 }, { "depreciation": 4994453, "expenses": 62651497, "income_tax": 5169741, "marketing_expense": 11112167, "net_income": 17304958, "net_profit": 12135217, "operational_expense": 33545501, "product_revenue": 23503670, "quarter": 2, "rd_expense": 7413557, "revenue": 79956455, "salaries_expense": 31131310, "service_revenue": 56452785 }, { "depreciation": 5577912, "expenses": 64409163, "income_tax": 4226625, "marketing_expense": 12716199, "net_income": 18474717, "net_profit": 14248092, "operational_expense": 36405707, "product_revenue": 28376715, "quarter": 3, "rd_expense": 10253034, "revenue": 82883880, "salaries_expense": 27470532, "service_revenue": 54507165 }, { "depreciation": 5962569, "expenses": 66216140, "income_tax": 5839190, "marketing_expense": 8400110, "net_income": 19702346, "net_profit": 13863156, "operational_expense": 33390325, "product_revenue": 25020202, "quarter": 4, "rd_expense": 12932132, "revenue": 85918486, "salaries_expense": 31798609, "service_revenue": 60898284 } ], "market_conditions": { "gdp_growth": [ 0.021640943792138774, 0.03544337164946453, 0.02217350862469201, 0.033118735367523 ], "inflation_rate": [ 0.0135584230290208, 0.010021373950675387, 0.009792215237200969, 0.006458207230797189 ], "interest_rate": [ 0.038569648276096026, 0.03309632040562985, 0.037755049879202626, 0.04144102979801685 ], "year": 2002 }, "random_event": { "description": "Baker-Zamora Expansion to New Market in 2002", "impact": 0.06, "type": "Expansion to New Market" }, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 148118, "billable_hours_per_employee": 87, "client_concentration": 0.36, "client_retention_rate": 0.67, "employee_utilization_rate": 0.67, "gross_billings": 28002958, "net_revenue": 23910394, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 24398 }, { "average_project_size": 185836, "billable_hours_per_employee": 151, "client_concentration": 0.35, "client_retention_rate": 0.68, "employee_utilization_rate": 0.75, "gross_billings": 29387992, "net_revenue": 24924893, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 25434 }, { "average_project_size": 81028, "billable_hours_per_employee": 81, "client_concentration": 0.3, "client_retention_rate": 0.76, "employee_utilization_rate": 0.62, "gross_billings": 32469338, "net_revenue": 25982437, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 26513 }, { "average_project_size": 91227, "billable_hours_per_employee": 124, "client_concentration": 0.21, "client_retention_rate": 0.79, "employee_utilization_rate": 0.62, "gross_billings": 32122014, "net_revenue": 27084852, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 27638 } ], "balance_sheet": [ { "assets": 25233332, "current_assets": 10244669, "current_liabilities": 5856738, "equity": 19612491, "fixed_assets": 14988663, "liabilities": 11568323, "long_term_liabilities": 5711585, "quarter": 1 }, { "assets": 25776526, "current_assets": 9770893, "current_liabilities": 6214228, "equity": 19585477, "fixed_assets": 16005633, "liabilities": 11790118, "long_term_liabilities": 5575890, "quarter": 2 }, { "assets": 26331413, "current_assets": 12373161, "current_liabilities": 6711383, "equity": 20724093, "fixed_assets": 13958252, "liabilities": 12016166, "long_term_liabilities": 5304783, "quarter": 3 }, { "assets": 26898246, "current_assets": 8650924, "current_liabilities": 6714232, "equity": 21318362, "fixed_assets": 18247322, "liabilities": 12246547, "long_term_liabilities": 5532315, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -61792, "financing_cash_flow": 21796, "investing_cash_flow": -486265, "net_cash_flow": 7263234, "operating_cash_flow": 7324635, "quarter": 1 }, { "change_in_working_capital": 74005, "financing_cash_flow": 144900, "investing_cash_flow": -246569, "net_cash_flow": 6494586, "operating_cash_flow": 6930489, "quarter": 2 }, { "change_in_working_capital": 51670, "financing_cash_flow": 136293, "investing_cash_flow": -220614, "net_cash_flow": 7548419, "operating_cash_flow": 7691731, "quarter": 3 }, { "change_in_working_capital": 20423, "financing_cash_flow": 176001, "investing_cash_flow": -424226, "net_cash_flow": 7727862, "operating_cash_flow": 8181922, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9475718070051153, "current_ratio": 1.749210738127606, "debt_to_equity_ratio": 0.589844655632984, "profit_margin": 0.2487404431729565, "quarter": 1, "return_on_assets": 0.23569943121265158, "return_on_equity": 0.3032496993880074 }, { "asset_turnover_ratio": 0.9669609085413604, "current_ratio": 1.572342212097786, "debt_to_equity_ratio": 0.6019826833934144, "profit_margin": 0.2246376343521314, "quarter": 2, "return_on_assets": 0.21721581100571893, "return_on_equity": 0.28587861301514383 }, { "asset_turnover_ratio": 0.9867467803569827, "current_ratio": 1.8436082399112075, "debt_to_equity_ratio": 0.5798162554086203, "profit_margin": 0.2466606962233758, "quarter": 3, "return_on_assets": 0.24339164783902786, "return_on_equity": 0.3092461513273464 }, { "asset_turnover_ratio": 1.0069374783768428, "current_ratio": 1.2884457969280776, "debt_to_equity_ratio": 0.574460035907074, "profit_margin": 0.24613990875785477, "quarter": 4, "return_on_assets": 0.24784749905254044, "return_on_equity": 0.31271928865829374 } ], "income_statement": [ { "depreciation": 1377153, "expenses": 16375443, "income_tax": 1587469, "marketing_expense": 1783554, "net_income": 7534951, "net_profit": 5947482, "operational_expense": 9543086, "product_revenue": 8643246, "quarter": 1, "rd_expense": 2893201, "revenue": 23910394, "salaries_expense": 6540149, "service_revenue": 15267148 }, { "depreciation": 1331420, "expenses": 17046149, "income_tax": 2279675, "marketing_expense": 3138033, "net_income": 7878744, "net_profit": 5599069, "operational_expense": 9555269, "product_revenue": 5492513, "quarter": 2, "rd_expense": 2969848, "revenue": 24924893, "salaries_expense": 5782103, "service_revenue": 19432380 }, { "depreciation": 1282885, "expenses": 17744326, "income_tax": 1829265, "marketing_expense": 3137407, "net_income": 8238111, "net_profit": 6408846, "operational_expense": 10407018, "product_revenue": 8064099, "quarter": 3, "rd_expense": 2448429, "revenue": 25982437, "salaries_expense": 5767299, "service_revenue": 17918338 }, { "depreciation": 1515259, "expenses": 18471098, "income_tax": 1947091, "marketing_expense": 1883998, "net_income": 8613754, "net_profit": 6666663, "operational_expense": 12719337, "product_revenue": 7527749, "quarter": 4, "rd_expense": 2788185, "revenue": 27084852, "salaries_expense": 8581045, "service_revenue": 19557103 } ], "market_conditions": { "gdp_growth": [ 0.013230785586689454, 0.01665342205091996, 0.0034149518096057256, 0.019425790794567445 ], "inflation_rate": [ 0.006040350851109627, 0.014773531792297907, 0.00611183796494712, 0.00818492688085571 ], "interest_rate": [ 0.02034574127039926, 0.02842765126747829, 0.020320852705025958, 0.020623343797499576 ], "year": 2003 }, "random_event": null, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 88334, "billable_hours_per_employee": 151, "client_concentration": 0.32, "client_retention_rate": 0.6, "employee_utilization_rate": 0.75, "gross_billings": 103560540, "net_revenue": 90652182, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 92502 }, { "average_project_size": 67061, "billable_hours_per_employee": 84, "client_concentration": 0.29, "client_retention_rate": 0.7, "employee_utilization_rate": 0.7, "gross_billings": 102781094, "net_revenue": 93265436, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 95169 }, { "average_project_size": 90617, "billable_hours_per_employee": 140, "client_concentration": 0.35, "client_retention_rate": 0.81, "employee_utilization_rate": 0.67, "gross_billings": 107892041, "net_revenue": 95954024, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 97912 }, { "average_project_size": 116058, "billable_hours_per_employee": 106, "client_concentration": 0.24, "client_retention_rate": 0.81, "employee_utilization_rate": 0.6, "gross_billings": 126095723, "net_revenue": 98720117, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 100735 } ], "balance_sheet": [ { "assets": 101477913, "current_assets": 38699220, "current_liabilities": 25434195, "equity": 84540028, "fixed_assets": 62778693, "liabilities": 43975918, "long_term_liabilities": 18541723, "quarter": 1 }, { "assets": 102738826, "current_assets": 41387658, "current_liabilities": 20724436, "equity": 87407148, "fixed_assets": 61351168, "liabilities": 44928397, "long_term_liabilities": 24203961, "quarter": 2 }, { "assets": 104015406, "current_assets": 37464273, "current_liabilities": 25842293, "equity": 87751805, "fixed_assets": 66551133, "liabilities": 45901506, "long_term_liabilities": 20059213, "quarter": 3 }, { "assets": 105307849, "current_assets": 33544758, "current_liabilities": 22572384, "equity": 86488357, "fixed_assets": 71763091, "liabilities": 46895692, "long_term_liabilities": 24323308, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -48717, "financing_cash_flow": 194348, "investing_cash_flow": -492933, "net_cash_flow": 29840111, "operating_cash_flow": 30393818, "quarter": 1 }, { "change_in_working_capital": -61987, "financing_cash_flow": -59984, "investing_cash_flow": -247936, "net_cash_flow": 34163869, "operating_cash_flow": 34213579, "quarter": 2 }, { "change_in_working_capital": -75338, "financing_cash_flow": 24123, "investing_cash_flow": -414513, "net_cash_flow": 35313600, "operating_cash_flow": 35414395, "quarter": 3 }, { "change_in_working_capital": -58526, "financing_cash_flow": -102666, "investing_cash_flow": -217091, "net_cash_flow": 33523200, "operating_cash_flow": 33737818, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8933193373813275, "current_ratio": 1.5215429464152492, "debt_to_equity_ratio": 0.5201786543056267, "profit_margin": 0.2982612486922819, "quarter": 1, "return_on_assets": 0.2664425410483166, "return_on_equity": 0.31982521936235936 }, { "asset_turnover_ratio": 0.9077915295625434, "current_ratio": 1.9970462887385694, "debt_to_equity_ratio": 0.5140128470957547, "profit_margin": 0.31733855830578006, "quarter": 2, "return_on_assets": 0.28807725523357647, "return_on_equity": 0.33860753585050046 }, { "asset_turnover_ratio": 0.9224981922389458, "current_ratio": 1.4497271198031847, "debt_to_equity_ratio": 0.5230833257503934, "profit_margin": 0.30887610299699364, "quarter": 3, "return_on_assets": 0.28493764664053706, "return_on_equity": 0.33774695574638036 }, { "asset_turnover_ratio": 0.9374431054991922, "current_ratio": 1.4860972593767676, "debt_to_equity_ratio": 0.5422197117237411, "profit_margin": 0.2844020130162528, "quarter": 4, "return_on_assets": 0.2666107062921777, "return_on_equity": 0.32462404159209546 } ], "income_statement": [ { "depreciation": 3355785, "expenses": 54550098, "income_tax": 9064051, "marketing_expense": 9546816, "net_income": 36102084, "net_profit": 27038033, "operational_expense": 36029718, "product_revenue": 33137029, "quarter": 1, "rd_expense": 8651042, "revenue": 90652182, "salaries_expense": 20296911, "service_revenue": 57515153 }, { "depreciation": 4616860, "expenses": 56261279, "income_tax": 7407438, "marketing_expense": 6120175, "net_income": 37004157, "net_profit": 29596719, "operational_expense": 35722116, "product_revenue": 32221282, "quarter": 2, "rd_expense": 10821272, "revenue": 93265436, "salaries_expense": 19851276, "service_revenue": 61044154 }, { "depreciation": 5776490, "expenses": 58026139, "income_tax": 8289980, "marketing_expense": 10145784, "net_income": 37927885, "net_profit": 29637905, "operational_expense": 34201009, "product_revenue": 29983002, "quarter": 3, "rd_expense": 10423414, "revenue": 95954024, "salaries_expense": 20863218, "service_revenue": 65971022 }, { "depreciation": 5661618, "expenses": 59846361, "income_tax": 10797556, "marketing_expense": 10357683, "net_income": 38873756, "net_profit": 28076200, "operational_expense": 41537680, "product_revenue": 39364157, "quarter": 4, "rd_expense": 6645912, "revenue": 98720117, "salaries_expense": 22240055, "service_revenue": 59355960 } ], "market_conditions": { "gdp_growth": [ 0.026979727063274967, 0.02101428406712158, 0.024861382567011384, 0.02420976602914817 ], "inflation_rate": [ 0.00868595800647931, 0.01284196509684133, 0.007456528545275921, 0.015701846253924446 ], "interest_rate": [ 0.029076020839511406, 0.024461388183813056, 0.023069801338229196, 0.019580829935032962 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 155305, "billable_hours_per_employee": 121, "client_concentration": 0.24, "client_retention_rate": 0.9, "employee_utilization_rate": 0.78, "gross_billings": 112940125, "net_revenue": 87880240, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 89674 }, { "average_project_size": 157806, "billable_hours_per_employee": 154, "client_concentration": 0.23, "client_retention_rate": 0.89, "employee_utilization_rate": 0.76, "gross_billings": 105109680, "net_revenue": 91457993, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 93324 }, { "average_project_size": 178898, "billable_hours_per_employee": 99, "client_concentration": 0.23, "client_retention_rate": 0.67, "employee_utilization_rate": 0.8, "gross_billings": 116253191, "net_revenue": 95181404, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 97124 }, { "average_project_size": 76365, "billable_hours_per_employee": 149, "client_concentration": 0.38, "client_retention_rate": 0.86, "employee_utilization_rate": 0.73, "gross_billings": 112786056, "net_revenue": 99056400, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 101078 } ], "balance_sheet": [ { "assets": 126265856, "current_assets": 48044337, "current_liabilities": 28400359, "equity": 87656678, "fixed_assets": 78221519, "liabilities": 63213038, "long_term_liabilities": 34812679, "quarter": 1 }, { "assets": 130708073, "current_assets": 51670997, "current_liabilities": 30348810, "equity": 93110339, "fixed_assets": 79037076, "liabilities": 64689140, "long_term_liabilities": 34340330, "quarter": 2 }, { "assets": 135306573, "current_assets": 47311951, "current_liabilities": 33763563, "equity": 95470098, "fixed_assets": 87994622, "liabilities": 66199710, "long_term_liabilities": 32436147, "quarter": 3 }, { "assets": 140066856, "current_assets": 54479840, "current_liabilities": 30917140, "equity": 99788529, "fixed_assets": 85587016, "liabilities": 67745553, "long_term_liabilities": 36828413, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 37844, "financing_cash_flow": 149297, "investing_cash_flow": -485772, "net_cash_flow": 28981502, "operating_cash_flow": 29247611, "quarter": 1 }, { "change_in_working_capital": -91427, "financing_cash_flow": 72909, "investing_cash_flow": -377317, "net_cash_flow": 31592160, "operating_cash_flow": 31793489, "quarter": 2 }, { "change_in_working_capital": -55990, "financing_cash_flow": -78754, "investing_cash_flow": -341492, "net_cash_flow": 29990410, "operating_cash_flow": 30329977, "quarter": 3 }, { "change_in_working_capital": 54329, "financing_cash_flow": -10139, "investing_cash_flow": -287335, "net_cash_flow": 31462112, "operating_cash_flow": 31750370, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.695993697615292, "current_ratio": 1.6916806227695924, "debt_to_equity_ratio": 0.7211434364418875, "profit_margin": 0.2799703323523013, "quarter": 1, "return_on_assets": 0.19485758683646037, "return_on_equity": 0.2806843763803141 }, { "asset_turnover_ratio": 0.6997118915524062, "current_ratio": 1.7025707762511941, "debt_to_equity_ratio": 0.6947578614228866, "profit_margin": 0.2962169309794498, "quarter": 2, "return_on_assets": 0.20726650908547936, "return_on_equity": 0.2909602337501961 }, { "asset_turnover_ratio": 0.703449964696098, "current_ratio": 1.4012724604923954, "debt_to_equity_ratio": 0.6934077935061929, "profit_margin": 0.2769788413711569, "quarter": 3, "return_on_assets": 0.19484075618410646, "return_on_equity": 0.27614127933544175 }, { "asset_turnover_ratio": 0.7072079921605436, "current_ratio": 1.7621241809559358, "debt_to_equity_ratio": 0.6788911879841419, "profit_margin": 0.2772887567082995, "quarter": 4, "return_on_assets": 0.19610082488036998, "return_on_equity": 0.2752543431119222 } ], "income_statement": [ { "depreciation": 4643751, "expenses": 54844584, "income_tax": 8431796, "marketing_expense": 6990406, "net_income": 33035656, "net_profit": 24603860, "operational_expense": 36606989, "product_revenue": 18257514, "quarter": 1, "rd_expense": 5859221, "revenue": 87880240, "salaries_expense": 27280184, "service_revenue": 69622726 }, { "depreciation": 4702083, "expenses": 57392136, "income_tax": 6974451, "marketing_expense": 10587920, "net_income": 34065857, "net_profit": 27091406, "operational_expense": 35451629, "product_revenue": 21062615, "quarter": 2, "rd_expense": 11391128, "revenue": 91457993, "salaries_expense": 21272915, "service_revenue": 70395378 }, { "depreciation": 3966742, "expenses": 60058023, "income_tax": 8760146, "marketing_expense": 9334797, "net_income": 35123381, "net_profit": 26363235, "operational_expense": 40273052, "product_revenue": 27532271, "quarter": 3, "rd_expense": 8204834, "revenue": 95181404, "salaries_expense": 19210637, "service_revenue": 67649133 }, { "depreciation": 4283144, "expenses": 62847741, "income_tax": 8741433, "marketing_expense": 11576867, "net_income": 36208659, "net_profit": 27467226, "operational_expense": 41119491, "product_revenue": 38387686, "quarter": 4, "rd_expense": 7412346, "revenue": 99056400, "salaries_expense": 26023958, "service_revenue": 60668714 } ], "market_conditions": { "gdp_growth": [ 0.02031842506300289, 0.004550578711956601, 0.016515224188582166, 0.0019759977599782784 ], "inflation_rate": [ 0.00923630127945563, 0.010892539667417914, 0.0161080337965651, 0.015154699002177995 ], "interest_rate": [ 0.04274270568882182, 0.03549114939061988, 0.03428111916514772, 0.034217983175007405 ], "year": 2005 }, "random_event": { "description": "Baker-Zamora Partnership with Major Brand in 2005", "impact": 0.06, "type": "Partnership with Major Brand" }, "year": 2005 } ]

{ "advertising_type": "Branding Services", "financial_health": "Poor", "founding_year": 1996, "industry": "Advertising", "location": "Brooksfort", "name": "Key Ltd", "num_employees": 397, "region": "Asia-Pacific", "revenue_size": "Small", "website": "www.keyltd.com" }

[ { "advertising_kpis": [ { "average_project_size": 113862, "billable_hours_per_employee": 147, "client_concentration": 0.31, "client_retention_rate": 0.69, "employee_utilization_rate": 0.71, "gross_billings": 1889753, "net_revenue": 1672228, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 4212 }, { "average_project_size": 85994, "billable_hours_per_employee": 142, "client_concentration": 0.16, "client_retention_rate": 0.75, "employee_utilization_rate": 0.61, "gross_billings": 1954786, "net_revenue": 1674526, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 4218 }, { "average_project_size": 105566, "billable_hours_per_employee": 119, "client_concentration": 0.28, "client_retention_rate": 0.61, "employee_utilization_rate": 0.67, "gross_billings": 1972793, "net_revenue": 1676827, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 4224 }, { "average_project_size": 141421, "billable_hours_per_employee": 117, "client_concentration": 0.17, "client_retention_rate": 0.7, "employee_utilization_rate": 0.66, "gross_billings": 2037956, "net_revenue": 1679132, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 4230 } ], "balance_sheet": [ { "assets": 1757079, "current_assets": 724642, "current_liabilities": 474554, "equity": 1263909, "fixed_assets": 1032437, "liabilities": 915369, "long_term_liabilities": 440815, "quarter": 1 }, { "assets": 1780299, "current_assets": 622317, "current_liabilities": 486010, "equity": 1297475, "fixed_assets": 1157982, "liabilities": 931315, "long_term_liabilities": 445305, "quarter": 2 }, { "assets": 1803826, "current_assets": 575893, "current_liabilities": 480630, "equity": 1290042, "fixed_assets": 1227933, "liabilities": 947538, "long_term_liabilities": 466908, "quarter": 3 }, { "assets": 1827664, "current_assets": 851988, "current_liabilities": 515410, "equity": 1279883, "fixed_assets": 975676, "liabilities": 964044, "long_term_liabilities": 448634, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 67460, "financing_cash_flow": -124816, "investing_cash_flow": -480269, "net_cash_flow": 117028, "operating_cash_flow": 531335, "quarter": 1 }, { "change_in_working_capital": 14400, "financing_cash_flow": 183650, "investing_cash_flow": -158236, "net_cash_flow": 329204, "operating_cash_flow": 504280, "quarter": 2 }, { "change_in_working_capital": -52529, "financing_cash_flow": 49354, "investing_cash_flow": -177731, "net_cash_flow": 407917, "operating_cash_flow": 490700, "quarter": 3 }, { "change_in_working_capital": 52139, "financing_cash_flow": 22264, "investing_cash_flow": -285257, "net_cash_flow": 66345, "operating_cash_flow": 473505, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9517090580446298, "current_ratio": 1.5269958740206595, "debt_to_equity_ratio": 0.7242364758855265, "profit_margin": 0.25247693496341406, "quarter": 1, "return_on_assets": 0.24028458595202606, "return_on_equity": 0.3340422451299896 }, { "asset_turnover_ratio": 0.9405869463500233, "current_ratio": 1.2804613073805067, "debt_to_equity_ratio": 0.7177903235129771, "profit_margin": 0.2678316132445838, "quarter": 2, "return_on_assets": 0.2519189192377235, "return_on_equity": 0.34566446366982023 }, { "asset_turnover_ratio": 0.9295946504818092, "current_ratio": 1.1982044400058256, "debt_to_equity_ratio": 0.7345016673875734, "profit_margin": 0.2586754626446258, "quarter": 3, "return_on_assets": 0.24046332628535125, "return_on_equity": 0.33623246374924226 }, { "asset_turnover_ratio": 0.9187312328743139, "current_ratio": 1.6530296268989737, "debt_to_equity_ratio": 0.7532282247674201, "profit_margin": 0.24790367880547806, "quarter": 4, "return_on_assets": 0.2277568524630348, "return_on_equity": 0.32523519727975136 } ], "income_statement": [ { "depreciation": 109136, "expenses": 1116436, "income_tax": 133593, "marketing_expense": 171039, "net_income": 555792, "net_profit": 422199, "operational_expense": 719842, "product_revenue": 446627, "quarter": 1, "rd_expense": 152892, "revenue": 1672228, "salaries_expense": 506863, "service_revenue": 1225601 }, { "depreciation": 55789, "expenses": 1110890, "income_tax": 115145, "marketing_expense": 186585, "net_income": 563636, "net_profit": 448491, "operational_expense": 620998, "product_revenue": 394651, "quarter": 2, "rd_expense": 137279, "revenue": 1674526, "salaries_expense": 350631, "service_revenue": 1279875 }, { "depreciation": 56946, "expenses": 1105372, "income_tax": 137701, "marketing_expense": 141956, "net_income": 571455, "net_profit": 433754, "operational_expense": 582854, "product_revenue": 494294, "quarter": 3, "rd_expense": 121210, "revenue": 1676827, "salaries_expense": 358497, "service_revenue": 1182533 }, { "depreciation": 57242, "expenses": 1099881, "income_tax": 162988, "marketing_expense": 192126, "net_income": 579251, "net_profit": 416263, "operational_expense": 556471, "product_revenue": 392117, "quarter": 4, "rd_expense": 127468, "revenue": 1679132, "salaries_expense": 522385, "service_revenue": 1287015 } ], "market_conditions": { "gdp_growth": [ 0.00046220354070762235, -0.004741773189228875, -0.008000203620543045, -0.009231672620076521 ], "inflation_rate": [ 0.03653911622712547, 0.03732393828983236, 0.03828439532137315, 0.04220791133433356 ], "interest_rate": [ 0.05233955505556867, 0.05201956963111563, 0.05215566324233371, 0.05750210363362992 ], "year": 1996 }, "random_event": null, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 139917, "billable_hours_per_employee": 104, "client_concentration": 0.39, "client_retention_rate": 0.69, "employee_utilization_rate": 0.75, "gross_billings": 5144686, "net_revenue": 4083700, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 10286 }, { "average_project_size": 157269, "billable_hours_per_employee": 141, "client_concentration": 0.37, "client_retention_rate": 0.81, "employee_utilization_rate": 0.66, "gross_billings": 4853174, "net_revenue": 3966813, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 9992 }, { "average_project_size": 118815, "billable_hours_per_employee": 140, "client_concentration": 0.2, "client_retention_rate": 0.6, "employee_utilization_rate": 0.64, "gross_billings": 4881544, "net_revenue": 3853272, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 9706 }, { "average_project_size": 143147, "billable_hours_per_employee": 148, "client_concentration": 0.19, "client_retention_rate": 0.7, "employee_utilization_rate": 0.63, "gross_billings": 4565838, "net_revenue": 3742981, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 9428 } ], "balance_sheet": [ { "assets": 5468033, "current_assets": 2250562, "current_liabilities": 1440973, "equity": 3587126, "fixed_assets": 3217471, "liabilities": 2953526, "long_term_liabilities": 1512553, "quarter": 1 }, { "assets": 5622020, "current_assets": 1961477, "current_liabilities": 1637015, "equity": 3642439, "fixed_assets": 3660543, "liabilities": 2987609, "long_term_liabilities": 1350594, "quarter": 2 }, { "assets": 5780344, "current_assets": 1836983, "current_liabilities": 1375687, "equity": 3808863, "fixed_assets": 3943361, "liabilities": 3022085, "long_term_liabilities": 1646398, "quarter": 3 }, { "assets": 5943126, "current_assets": 1966952, "current_liabilities": 1429168, "equity": 3809679, "fixed_assets": 3976174, "liabilities": 3056959, "long_term_liabilities": 1627791, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 43700, "financing_cash_flow": -10686, "investing_cash_flow": -355264, "net_cash_flow": 694465, "operating_cash_flow": 1234544, "quarter": 1 }, { "change_in_working_capital": -11431, "financing_cash_flow": 111102, "investing_cash_flow": -384130, "net_cash_flow": 926686, "operating_cash_flow": 1188616, "quarter": 2 }, { "change_in_working_capital": 24247, "financing_cash_flow": 148063, "investing_cash_flow": -232049, "net_cash_flow": 767536, "operating_cash_flow": 1232176, "quarter": 3 }, { "change_in_working_capital": 99919, "financing_cash_flow": -71013, "investing_cash_flow": -460539, "net_cash_flow": 935257, "operating_cash_flow": 1164371, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7468316303138625, "current_ratio": 1.5618349545758317, "debt_to_equity_ratio": 0.8233683455780477, "profit_margin": 0.26265861840977545, "quarter": 1, "return_on_assets": 0.19616176420295928, "return_on_equity": 0.2990190475606377 }, { "asset_turnover_ratio": 0.7055850032550578, "current_ratio": 1.1982034373539643, "debt_to_equity_ratio": 0.8202221094162455, "profit_margin": 0.25411533137559045, "quarter": 2, "return_on_assets": 0.17929996691580607, "return_on_equity": 0.2767453346507656 }, { "asset_turnover_ratio": 0.6666163813087941, "current_ratio": 1.3353204617038614, "debt_to_equity_ratio": 0.7934349437089231, "profit_margin": 0.2726524366823832, "quarter": 3, "return_on_assets": 0.18175458069623537, "return_on_equity": 0.27583139640359866 }, { "asset_turnover_ratio": 0.6298000412577489, "current_ratio": 1.3762916606025324, "debt_to_equity_ratio": 0.8024190489539932, "profit_margin": 0.2467316825813436, "quarter": 4, "return_on_assets": 0.15539162386932398, "return_on_equity": 0.24241202474014215 } ], "income_statement": [ { "depreciation": 161925, "expenses": 2605765, "income_tax": 405316, "marketing_expense": 440073, "net_income": 1477935, "net_profit": 1072619, "operational_expense": 1545537, "product_revenue": 1392083, "quarter": 1, "rd_expense": 416912, "revenue": 4083700, "salaries_expense": 996180, "service_revenue": 2691617 }, { "depreciation": 180588, "expenses": 2555869, "income_tax": 402916, "marketing_expense": 490533, "net_income": 1410944, "net_profit": 1008028, "operational_expense": 1409446, "product_revenue": 1092762, "quarter": 2, "rd_expense": 350391, "revenue": 3966813, "salaries_expense": 1085334, "service_revenue": 2874051 }, { "depreciation": 181572, "expenses": 2506928, "income_tax": 295740, "marketing_expense": 455734, "net_income": 1346344, "net_profit": 1050604, "operational_expense": 1372118, "product_revenue": 1115433, "quarter": 3, "rd_expense": 456753, "revenue": 3853272, "salaries_expense": 772373, "service_revenue": 2737839 }, { "depreciation": 240859, "expenses": 2458925, "income_tax": 360544, "marketing_expense": 369270, "net_income": 1284056, "net_profit": 923512, "operational_expense": 1631443, "product_revenue": 1418421, "quarter": 4, "rd_expense": 293051, "revenue": 3742981, "salaries_expense": 1072034, "service_revenue": 2324560 } ], "market_conditions": { "gdp_growth": [ -0.009781359611671123, -0.012294110607912991, -0.011430200818917827, -0.004892859094177792 ], "inflation_rate": [ 0.031173108647906025, 0.03329093676270904, 0.03055503885641455, 0.03923358039904857 ], "interest_rate": [ 0.06137750593331485, 0.05878771467207987, 0.05347280291062394, 0.059911530102140134 ], "year": 1997 }, "random_event": { "description": "Key Ltd New Ad Campaign Launch in 1997", "impact": -0.05, "type": "New Ad Campaign Launch" }, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 193524, "billable_hours_per_employee": 111, "client_concentration": 0.23, "client_retention_rate": 0.61, "employee_utilization_rate": 0.72, "gross_billings": 4358728, "net_revenue": 3877802, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 9768 }, { "average_project_size": 199777, "billable_hours_per_employee": 159, "client_concentration": 0.16, "client_retention_rate": 0.86, "employee_utilization_rate": 0.71, "gross_billings": 4838905, "net_revenue": 3804171, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 9582 }, { "average_project_size": 102052, "billable_hours_per_employee": 90, "client_concentration": 0.29, "client_retention_rate": 0.72, "employee_utilization_rate": 0.73, "gross_billings": 4749237, "net_revenue": 3731939, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 9400 }, { "average_project_size": 157215, "billable_hours_per_employee": 138, "client_concentration": 0.15, "client_retention_rate": 0.68, "employee_utilization_rate": 0.71, "gross_billings": 4361229, "net_revenue": 3661078, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 9222 } ], "balance_sheet": [ { "assets": 5453884, "current_assets": 2664777, "current_liabilities": 1388311, "equity": 4060111, "fixed_assets": 2789107, "liabilities": 2603946, "long_term_liabilities": 1215635, "quarter": 1 }, { "assets": 5640792, "current_assets": 1850481, "current_liabilities": 1229318, "equity": 4133598, "fixed_assets": 3790311, "liabilities": 2663741, "long_term_liabilities": 1434423, "quarter": 2 }, { "assets": 5834105, "current_assets": 2112176, "current_liabilities": 1598080, "equity": 4275932, "fixed_assets": 3721929, "liabilities": 2724909, "long_term_liabilities": 1126829, "quarter": 3 }, { "assets": 6034043, "current_assets": 2361395, "current_liabilities": 1295065, "equity": 4342056, "fixed_assets": 3672648, "liabilities": 2787482, "long_term_liabilities": 1492417, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -76647, "financing_cash_flow": -183920, "investing_cash_flow": -160160, "net_cash_flow": 1165474, "operating_cash_flow": 1420290, "quarter": 1 }, { "change_in_working_capital": 13269, "financing_cash_flow": 184793, "investing_cash_flow": -270023, "net_cash_flow": 1061350, "operating_cash_flow": 1376774, "quarter": 2 }, { "change_in_working_capital": -82170, "financing_cash_flow": -58879, "investing_cash_flow": -396678, "net_cash_flow": 912350, "operating_cash_flow": 1346038, "quarter": 3 }, { "change_in_working_capital": 59183, "financing_cash_flow": -144085, "investing_cash_flow": -134379, "net_cash_flow": 1180646, "operating_cash_flow": 1242292, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7110165892783932, "current_ratio": 1.9194380797962416, "debt_to_equity_ratio": 0.641348475448085, "profit_margin": 0.3120770477708764, "quarter": 1, "return_on_assets": 0.2218919580981187, "return_on_equity": 0.2980640184467863 }, { "asset_turnover_ratio": 0.674403700756915, "current_ratio": 1.5052907384419654, "debt_to_equity_ratio": 0.6444122045733524, "profit_margin": 0.3040207708854308, "quarter": 2, "return_on_assets": 0.20503273299210464, "return_on_equity": 0.2797918423610617 }, { "asset_turnover_ratio": 0.6396763513855167, "current_ratio": 1.3216960352422908, "debt_to_equity_ratio": 0.6372666824449033, "profit_margin": 0.3126353351434737, "quarter": 3, "return_on_assets": 0.19998543049876544, "return_on_equity": 0.27286121481819636 }, { "asset_turnover_ratio": 0.6067371412500706, "current_ratio": 1.8233795214911992, "debt_to_equity_ratio": 0.6419728349887703, "profit_margin": 0.2992274406609201, "quarter": 4, "return_on_assets": 0.1815524019301818, "return_on_equity": 0.2522986806250311 } ], "income_statement": [ { "depreciation": 210117, "expenses": 2339378, "income_tax": 328251, "marketing_expense": 320037, "net_income": 1538424, "net_profit": 1210173, "operational_expense": 1477945, "product_revenue": 1400665, "quarter": 1, "rd_expense": 245243, "revenue": 3877802, "salaries_expense": 976310, "service_revenue": 2477137 }, { "depreciation": 220227, "expenses": 2281916, "income_tax": 365708, "marketing_expense": 309387, "net_income": 1522255, "net_profit": 1156547, "operational_expense": 1515556, "product_revenue": 888928, "quarter": 2, "rd_expense": 438092, "revenue": 3804171, "salaries_expense": 1004597, "service_revenue": 2915243 }, { "depreciation": 179302, "expenses": 2225866, "income_tax": 339337, "marketing_expense": 257114, "net_income": 1506073, "net_profit": 1166736, "operational_expense": 1130737, "product_revenue": 1178924, "quarter": 3, "rd_expense": 263067, "revenue": 3731939, "salaries_expense": 678908, "service_revenue": 2553015 }, { "depreciation": 146797, "expenses": 2171193, "income_tax": 394390, "marketing_expense": 244552, "net_income": 1489885, "net_profit": 1095495, "operational_expense": 1450617, "product_revenue": 1047825, "quarter": 4, "rd_expense": 388696, "revenue": 3661078, "salaries_expense": 874580, "service_revenue": 2613253 } ], "market_conditions": { "gdp_growth": [ 0.00867644937900478, 0.002023337176287726, 0.006428188507894226, 0.006247136161676983 ], "inflation_rate": [ 0.024915769379988635, 0.031517338491638514, 0.027186419172727787, 0.028246218655574005 ], "interest_rate": [ 0.05036313596312126, 0.04741466596210486, 0.04883212018755492, 0.05020691414758978 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 179112, "billable_hours_per_employee": 108, "client_concentration": 0.19, "client_retention_rate": 0.75, "employee_utilization_rate": 0.62, "gross_billings": 6009433, "net_revenue": 4755856, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 11979 }, { "average_project_size": 194421, "billable_hours_per_employee": 102, "client_concentration": 0.38, "client_retention_rate": 0.81, "employee_utilization_rate": 0.75, "gross_billings": 5214187, "net_revenue": 4739323, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 11938 }, { "average_project_size": 65394, "billable_hours_per_employee": 89, "client_concentration": 0.24, "client_retention_rate": 0.61, "employee_utilization_rate": 0.69, "gross_billings": 5482744, "net_revenue": 4722849, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 11896 }, { "average_project_size": 77696, "billable_hours_per_employee": 82, "client_concentration": 0.16, "client_retention_rate": 0.74, "employee_utilization_rate": 0.69, "gross_billings": 5882321, "net_revenue": 4706431, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 11855 } ], "balance_sheet": [ { "assets": 6743351, "current_assets": 2972366, "current_liabilities": 1489867, "equity": 4377945, "fixed_assets": 3770985, "liabilities": 3506607, "long_term_liabilities": 2016740, "quarter": 1 }, { "assets": 6957272, "current_assets": 2620975, "current_liabilities": 1847658, "equity": 4553634, "fixed_assets": 4336297, "liabilities": 3563565, "long_term_liabilities": 1715907, "quarter": 2 }, { "assets": 7177978, "current_assets": 2527108, "current_liabilities": 1510629, "equity": 4658719, "fixed_assets": 4650870, "liabilities": 3621448, "long_term_liabilities": 2110819, "quarter": 3 }, { "assets": 7405686, "current_assets": 2987913, "current_liabilities": 1953022, "equity": 4887911, "fixed_assets": 4417773, "liabilities": 3680271, "long_term_liabilities": 1727249, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -28033, "financing_cash_flow": 108507, "investing_cash_flow": -169598, "net_cash_flow": 1217644, "operating_cash_flow": 1386548, "quarter": 1 }, { "change_in_working_capital": -67072, "financing_cash_flow": -11998, "investing_cash_flow": -357123, "net_cash_flow": 1157467, "operating_cash_flow": 1460309, "quarter": 2 }, { "change_in_working_capital": 64410, "financing_cash_flow": -80147, "investing_cash_flow": -404624, "net_cash_flow": 711945, "operating_cash_flow": 1386207, "quarter": 3 }, { "change_in_working_capital": -60583, "financing_cash_flow": -19720, "investing_cash_flow": -338338, "net_cash_flow": 927957, "operating_cash_flow": 1384431, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7052659723629987, "current_ratio": 1.99505459212131, "debt_to_equity_ratio": 0.8009710035187743, "profit_margin": 0.23995701299618827, "quarter": 1, "return_on_assets": 0.16923351609607745, "return_on_equity": 0.2606704743892397 }, { "asset_turnover_ratio": 0.6812042133755875, "current_ratio": 1.418539036986282, "debt_to_equity_ratio": 0.782576070013532, "profit_margin": 0.2447452937898514, "quarter": 2, "return_on_assets": 0.16672152533349277, "return_on_equity": 0.25472556643770666 }, { "asset_turnover_ratio": 0.657963705099124, "current_ratio": 1.6728846063460983, "debt_to_equity_ratio": 0.7773484513661374, "profit_margin": 0.23337375385069478, "quarter": 3, "return_on_assets": 0.1535514597564941, "return_on_equity": 0.23658628047753041 }, { "asset_turnover_ratio": 0.6355158725336181, "current_ratio": 1.5298921363917048, "debt_to_equity_ratio": 0.752933308319239, "profit_margin": 0.24700160270064514, "quarter": 4, "return_on_assets": 0.15697343905750258, "return_on_equity": 0.23783084430137946 } ], "income_statement": [ { "depreciation": 245347, "expenses": 3242156, "income_tax": 372499, "marketing_expense": 365451, "net_income": 1513700, "net_profit": 1141201, "operational_expense": 2077831, "product_revenue": 1098287, "quarter": 1, "rd_expense": 632515, "revenue": 4755856, "salaries_expense": 1365503, "service_revenue": 3657569 }, { "depreciation": 300382, "expenses": 3222619, "income_tax": 356777, "marketing_expense": 350244, "net_income": 1516704, "net_profit": 1159927, "operational_expense": 1750756, "product_revenue": 1072059, "quarter": 2, "rd_expense": 347711, "revenue": 4739323, "salaries_expense": 1218291, "service_revenue": 3667264 }, { "depreciation": 284018, "expenses": 3203199, "income_tax": 417461, "marketing_expense": 573247, "net_income": 1519650, "net_profit": 1102189, "operational_expense": 2191780, "product_revenue": 969270, "quarter": 3, "rd_expense": 500961, "revenue": 4722849, "salaries_expense": 1474716, "service_revenue": 3753579 }, { "depreciation": 221935, "expenses": 3183897, "income_tax": 360038, "marketing_expense": 459878, "net_income": 1522534, "net_profit": 1162496, "operational_expense": 1757393, "product_revenue": 1485090, "quarter": 4, "rd_expense": 604985, "revenue": 4706431, "salaries_expense": 1011053, "service_revenue": 3221341 } ], "market_conditions": { "gdp_growth": [ 0.0008786664417477774, 0.0023368786890008847, -0.0053831003386732214, -0.011945913385896291 ], "inflation_rate": [ 0.03491108120523871, 0.02658200850246824, 0.026281239227531616, 0.03312396145495908 ], "interest_rate": [ 0.04519147843880328, 0.048061113133437486, 0.04523900789481683, 0.04988421289963059 ], "year": 1999 }, "random_event": { "description": "Key Ltd Economic Slowdown Impact in 1999", "impact": -0.08, "type": "Economic Slowdown Impact" }, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 53119, "billable_hours_per_employee": 147, "client_concentration": 0.22, "client_retention_rate": 0.63, "employee_utilization_rate": 0.7, "gross_billings": 1665689, "net_revenue": 1396385, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 3517 }, { "average_project_size": 73506, "billable_hours_per_employee": 126, "client_concentration": 0.23, "client_retention_rate": 0.68, "employee_utilization_rate": 0.78, "gross_billings": 1531352, "net_revenue": 1386628, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 3493 }, { "average_project_size": 78566, "billable_hours_per_employee": 146, "client_concentration": 0.34, "client_retention_rate": 0.85, "employee_utilization_rate": 0.67, "gross_billings": 1687131, "net_revenue": 1376939, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 3468 }, { "average_project_size": 80839, "billable_hours_per_employee": 141, "client_concentration": 0.37, "client_retention_rate": 0.7, "employee_utilization_rate": 0.79, "gross_billings": 1585770, "net_revenue": 1367318, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 3444 } ], "balance_sheet": [ { "assets": 1845616, "current_assets": 775004, "current_liabilities": 443346, "equity": 1370449, "fixed_assets": 1070612, "liabilities": 830665, "long_term_liabilities": 387319, "quarter": 1 }, { "assets": 1902581, "current_assets": 809411, "current_liabilities": 377909, "equity": 1441522, "fixed_assets": 1093170, "liabilities": 842265, "long_term_liabilities": 464356, "quarter": 2 }, { "assets": 1961304, "current_assets": 715695, "current_liabilities": 368837, "equity": 1489151, "fixed_assets": 1245609, "liabilities": 854026, "long_term_liabilities": 485189, "quarter": 3 }, { "assets": 2021840, "current_assets": 1001902, "current_liabilities": 428712, "equity": 1519118, "fixed_assets": 1019938, "liabilities": 865952, "long_term_liabilities": 437240, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 47733, "financing_cash_flow": 120023, "investing_cash_flow": -495781, "net_cash_flow": -7159, "operating_cash_flow": 423940, "quarter": 1 }, { "change_in_working_capital": -24012, "financing_cash_flow": -140223, "investing_cash_flow": -232034, "net_cash_flow": 228821, "operating_cash_flow": 452663, "quarter": 2 }, { "change_in_working_capital": 43689, "financing_cash_flow": 127566, "investing_cash_flow": -296434, "net_cash_flow": -62872, "operating_cash_flow": 461885, "quarter": 3 }, { "change_in_working_capital": 29637, "financing_cash_flow": 44522, "investing_cash_flow": -459907, "net_cash_flow": -163978, "operating_cash_flow": 445609, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7565956298601659, "current_ratio": 1.7480793781831798, "debt_to_equity_ratio": 0.6061261674093673, "profit_margin": 0.25458451644782776, "quarter": 1, "return_on_assets": 0.19261753257449005, "return_on_equity": 0.2594025753603381 }, { "asset_turnover_ratio": 0.7288141740088858, "current_ratio": 2.141814563823566, "debt_to_equity_ratio": 0.5842886893158759, "profit_margin": 0.27491583899935673, "quarter": 2, "return_on_assets": 0.200362560122276, "return_on_equity": 0.2644468832248138 }, { "asset_turnover_ratio": 0.7020528179211382, "current_ratio": 1.9404099914054176, "debt_to_equity_ratio": 0.5734985908077824, "profit_margin": 0.27733472579395313, "quarter": 3, "return_on_assets": 0.19470362575103095, "return_on_equity": 0.25643672132644707 }, { "asset_turnover_ratio": 0.6762740869702845, "current_ratio": 2.337004795760324, "debt_to_equity_ratio": 0.5700360340671363, "profit_margin": 0.2656514431902454, "quarter": 4, "return_on_assets": 0.17965318719582163, "return_on_equity": 0.23910584957850542 } ], "income_statement": [ { "depreciation": 68442, "expenses": 906016, "income_tax": 134871, "marketing_expense": 98102, "net_income": 490369, "net_profit": 355498, "operational_expense": 549039, "product_revenue": 451669, "quarter": 1, "rd_expense": 180760, "revenue": 1396385, "salaries_expense": 332998, "service_revenue": 944716 }, { "depreciation": 71457, "expenses": 896376, "income_tax": 109046, "marketing_expense": 166299, "net_income": 490252, "net_profit": 381206, "operational_expense": 510373, "product_revenue": 429572, "quarter": 2, "rd_expense": 125080, "revenue": 1386628, "salaries_expense": 300486, "service_revenue": 957056 }, { "depreciation": 80012, "expenses": 886840, "income_tax": 108226, "marketing_expense": 122016, "net_income": 490099, "net_profit": 381873, "operational_expense": 478646, "product_revenue": 422249, "quarter": 3, "rd_expense": 122351, "revenue": 1376939, "salaries_expense": 282590, "service_revenue": 954690 }, { "depreciation": 82379, "expenses": 877405, "income_tax": 126683, "marketing_expense": 161113, "net_income": 489913, "net_profit": 363230, "operational_expense": 599264, "product_revenue": 348928, "quarter": 4, "rd_expense": 131932, "revenue": 1367318, "salaries_expense": 328026, "service_revenue": 1018390 } ], "market_conditions": { "gdp_growth": [ -0.01816084073928377, -0.010012038969321362, -0.008878654866240553, -0.016595290488318905 ], "inflation_rate": [ 0.025333711475307896, 0.018993076820732466, 0.019793582984442684, 0.0226709474387495 ], "interest_rate": [ 0.05624230576999277, 0.05734980144883646, 0.05339060638122165, 0.05597030187266045 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 136297, "billable_hours_per_employee": 158, "client_concentration": 0.29, "client_retention_rate": 0.61, "employee_utilization_rate": 0.79, "gross_billings": 1175074, "net_revenue": 922353, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 2323 }, { "average_project_size": 68266, "billable_hours_per_employee": 106, "client_concentration": 0.26, "client_retention_rate": 0.84, "employee_utilization_rate": 0.69, "gross_billings": 1150251, "net_revenue": 926510, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 2334 }, { "average_project_size": 114817, "billable_hours_per_employee": 87, "client_concentration": 0.22, "client_retention_rate": 0.83, "employee_utilization_rate": 0.78, "gross_billings": 1133892, "net_revenue": 930687, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 2344 }, { "average_project_size": 104666, "billable_hours_per_employee": 122, "client_concentration": 0.28, "client_retention_rate": 0.81, "employee_utilization_rate": 0.69, "gross_billings": 1173789, "net_revenue": 934883, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 2355 } ], "balance_sheet": [ { "assets": 1130126, "current_assets": 359316, "current_liabilities": 289028, "equity": 685976, "fixed_assets": 770810, "liabilities": 657385, "long_term_liabilities": 368357, "quarter": 1 }, { "assets": 1155638, "current_assets": 519237, "current_liabilities": 354410, "equity": 696301, "fixed_assets": 636401, "liabilities": 665071, "long_term_liabilities": 310661, "quarter": 2 }, { "assets": 1181726, "current_assets": 569571, "current_liabilities": 352878, "equity": 732433, "fixed_assets": 612155, "liabilities": 672847, "long_term_liabilities": 319969, "quarter": 3 }, { "assets": 1208403, "current_assets": 535544, "current_liabilities": 312480, "equity": 747643, "fixed_assets": 672859, "liabilities": 680714, "long_term_liabilities": 368234, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 82947, "financing_cash_flow": 73463, "investing_cash_flow": -186612, "net_cash_flow": -59555, "operating_cash_flow": 276675, "quarter": 1 }, { "change_in_working_capital": 72336, "financing_cash_flow": -129097, "investing_cash_flow": -105336, "net_cash_flow": -22997, "operating_cash_flow": 241745, "quarter": 2 }, { "change_in_working_capital": -23287, "financing_cash_flow": 156239, "investing_cash_flow": -388794, "net_cash_flow": 209218, "operating_cash_flow": 276858, "quarter": 3 }, { "change_in_working_capital": -95626, "financing_cash_flow": -28662, "investing_cash_flow": -343172, "net_cash_flow": -9826, "operating_cash_flow": 268976, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8161505885184483, "current_ratio": 1.2431875112445854, "debt_to_equity_ratio": 0.9583206992664466, "profit_margin": 0.23118589086824676, "quarter": 1, "return_on_assets": 0.18868250088928137, "return_on_equity": 0.3108490676058638 }, { "asset_turnover_ratio": 0.8017302996266997, "current_ratio": 1.4650743489179199, "debt_to_equity_ratio": 0.955148707240116, "profit_margin": 0.22205264918889164, "quarter": 2, "return_on_assets": 0.17802633696711254, "return_on_equity": 0.29546704657899386 }, { "asset_turnover_ratio": 0.7875658147489351, "current_ratio": 1.6140734191420265, "debt_to_equity_ratio": 0.9186464837056768, "profit_margin": 0.24020320472940956, "quarter": 3, "return_on_assets": 0.18917583263802268, "return_on_equity": 0.30522109189509483 }, { "asset_turnover_ratio": 0.7736516708415984, "current_ratio": 1.7138504864311317, "debt_to_equity_ratio": 0.91048000181905, "profit_margin": 0.23527436053495465, "quarter": 4, "return_on_assets": 0.18202040213405626, "return_on_equity": 0.2941965617279905 } ], "income_statement": [ { "depreciation": 63440, "expenses": 652932, "income_tax": 56186, "marketing_expense": 70615, "net_income": 269421, "net_profit": 213235, "operational_expense": 380219, "product_revenue": 248604, "quarter": 1, "rd_expense": 87743, "revenue": 922353, "salaries_expense": 258903, "service_revenue": 673749 }, { "depreciation": 36011, "expenses": 650914, "income_tax": 69862, "marketing_expense": 121657, "net_income": 275596, "net_profit": 205734, "operational_expense": 449745, "product_revenue": 319334, "quarter": 2, "rd_expense": 94899, "revenue": 926510, "salaries_expense": 297173, "service_revenue": 607176 }, { "depreciation": 53304, "expenses": 648902, "income_tax": 58231, "marketing_expense": 66644, "net_income": 281785, "net_profit": 223554, "operational_expense": 358505, "product_revenue": 317392, "quarter": 3, "rd_expense": 89561, "revenue": 930687, "salaries_expense": 223161, "service_revenue": 613295 }, { "depreciation": 49022, "expenses": 646896, "income_tax": 68033, "marketing_expense": 85936, "net_income": 287987, "net_profit": 219954, "operational_expense": 426124, "product_revenue": 322380, "quarter": 4, "rd_expense": 100697, "revenue": 934883, "salaries_expense": 249843, "service_revenue": 612503 } ], "market_conditions": { "gdp_growth": [ -0.01348577092175493, -0.007701880638749339, -0.01821680755462437, -0.009237147511782907 ], "inflation_rate": [ 0.0311626395599945, 0.034977170564670514, 0.02829455617106895, 0.02639194807243936 ], "interest_rate": [ 0.059906861674282705, 0.05624998764953586, 0.05990477178004224, 0.05948389276988594 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 135529, "billable_hours_per_employee": 97, "client_concentration": 0.24, "client_retention_rate": 0.82, "employee_utilization_rate": 0.69, "gross_billings": 5645961, "net_revenue": 4628500, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 11659 }, { "average_project_size": 79747, "billable_hours_per_employee": 122, "client_concentration": 0.21, "client_retention_rate": 0.78, "employee_utilization_rate": 0.61, "gross_billings": 5380896, "net_revenue": 4529610, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 11410 }, { "average_project_size": 139631, "billable_hours_per_employee": 133, "client_concentration": 0.3, "client_retention_rate": 0.74, "employee_utilization_rate": 0.71, "gross_billings": 5424857, "net_revenue": 4432834, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 11166 }, { "average_project_size": 73416, "billable_hours_per_employee": 132, "client_concentration": 0.14, "client_retention_rate": 0.89, "employee_utilization_rate": 0.61, "gross_billings": 4853175, "net_revenue": 4338125, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 10927 } ], "balance_sheet": [ { "assets": 6836532, "current_assets": 3146412, "current_liabilities": 1498086, "equity": 4307678, "fixed_assets": 3690120, "liabilities": 3619548, "long_term_liabilities": 2121462, "quarter": 1 }, { "assets": 7005194, "current_assets": 2605150, "current_liabilities": 1672831, "equity": 4277753, "fixed_assets": 4400044, "liabilities": 3686322, "long_term_liabilities": 2013491, "quarter": 2 }, { "assets": 7178016, "current_assets": 2674454, "current_liabilities": 1661598, "equity": 4455149, "fixed_assets": 4503562, "liabilities": 3754328, "long_term_liabilities": 2092730, "quarter": 3 }, { "assets": 7355103, "current_assets": 3380371, "current_liabilities": 1791498, "equity": 4505704, "fixed_assets": 3974732, "liabilities": 3823589, "long_term_liabilities": 2032091, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -65198, "financing_cash_flow": 33701, "investing_cash_flow": -220021, "net_cash_flow": 1246002, "operating_cash_flow": 1294201, "quarter": 1 }, { "change_in_working_capital": -32795, "financing_cash_flow": -166243, "investing_cash_flow": -316131, "net_cash_flow": 862535, "operating_cash_flow": 1180334, "quarter": 2 }, { "change_in_working_capital": -22999, "financing_cash_flow": -38007, "investing_cash_flow": -490052, "net_cash_flow": 739672, "operating_cash_flow": 1269684, "quarter": 3 }, { "change_in_working_capital": -54799, "financing_cash_flow": 40180, "investing_cash_flow": -124338, "net_cash_flow": 1018934, "operating_cash_flow": 1131717, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6770245498741174, "current_ratio": 2.100287967446462, "debt_to_equity_ratio": 0.8402550051326956, "profit_margin": 0.23564740196607972, "quarter": 1, "return_on_assets": 0.15953907624509034, "return_on_equity": 0.2531976624065216 }, { "asset_turnover_ratio": 0.6466073601958775, "current_ratio": 1.5573300590436212, "debt_to_equity_ratio": 0.8617426017818233, "profit_margin": 0.2116917350500374, "quarter": 2, "return_on_assets": 0.1368814339759898, "return_on_equity": 0.22415529835406578 }, { "asset_turnover_ratio": 0.6175569962507745, "current_ratio": 1.6095674164268372, "debt_to_equity_ratio": 0.8426941500721974, "profit_margin": 0.23268658379718257, "quarter": 3, "return_on_assets": 0.1436972277576422, "return_on_equity": 0.23152110064107845 }, { "asset_turnover_ratio": 0.5898115906738491, "current_ratio": 1.886896329217225, "debt_to_equity_ratio": 0.8486107831317814, "profit_margin": 0.22456476012102003, "quarter": 4, "return_on_assets": 0.1324508983762702, "return_on_equity": 0.21621260517779242 } ], "income_statement": [ { "depreciation": 203507, "expenses": 3245254, "income_tax": 292552, "marketing_expense": 497612, "net_income": 1383246, "net_profit": 1090694, "operational_expense": 1730230, "product_revenue": 1643681, "quarter": 1, "rd_expense": 574412, "revenue": 4628500, "salaries_expense": 1026793, "service_revenue": 2984819 }, { "depreciation": 221453, "expenses": 3192928, "income_tax": 377801, "marketing_expense": 433108, "net_income": 1336682, "net_profit": 958881, "operational_expense": 1917004, "product_revenue": 1668189, "quarter": 2, "rd_expense": 449393, "revenue": 4529610, "salaries_expense": 1040686, "service_revenue": 2861421 }, { "depreciation": 238223, "expenses": 3141447, "income_tax": 259926, "marketing_expense": 446360, "net_income": 1291387, "net_profit": 1031461, "operational_expense": 1678915, "product_revenue": 1544757, "quarter": 3, "rd_expense": 619901, "revenue": 4432834, "salaries_expense": 1198810, "service_revenue": 2888077 }, { "depreciation": 157527, "expenses": 3090796, "income_tax": 273139, "marketing_expense": 566924, "net_income": 1247329, "net_profit": 974190, "operational_expense": 1570101, "product_revenue": 1318509, "quarter": 4, "rd_expense": 448477, "revenue": 4338125, "salaries_expense": 1325535, "service_revenue": 3019616 } ], "market_conditions": { "gdp_growth": [ -0.001797783899275306, -0.0027762436127155704, -0.015272771285625441, 0.0018440790916416944 ], "inflation_rate": [ 0.042429016010070285, 0.037665893240650616, 0.03822129972629552, 0.04091429296480009 ], "interest_rate": [ 0.039161532164076175, 0.038697447963088744, 0.044448660297456005, 0.04471928096034971 ], "year": 2002 }, "random_event": { "description": "Key Ltd Introduction of New Service in 2002", "impact": 0.01, "type": "Introduction of New Service" }, "year": 2002 } ]

{ "advertising_type": "Event Marketing", "financial_health": "Poor", "founding_year": 2008, "industry": "Advertising", "location": "Lake Amber", "name": "Stevens, Ford and Watts", "num_employees": 985, "region": "North America", "revenue_size": "Large", "website": "www.stevens,fordandwatts.com" }

[ { "advertising_kpis": [ { "average_project_size": 183781, "billable_hours_per_employee": 102, "client_concentration": 0.26, "client_retention_rate": 0.62, "employee_utilization_rate": 0.65, "gross_billings": 73033757, "net_revenue": 64103165, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 65079 }, { "average_project_size": 79533, "billable_hours_per_employee": 160, "client_concentration": 0.33, "client_retention_rate": 0.8, "employee_utilization_rate": 0.78, "gross_billings": 75609465, "net_revenue": 63478011, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 64445 }, { "average_project_size": 93714, "billable_hours_per_employee": 91, "client_concentration": 0.32, "client_retention_rate": 0.77, "employee_utilization_rate": 0.77, "gross_billings": 79186169, "net_revenue": 62858954, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 63816 }, { "average_project_size": 193849, "billable_hours_per_employee": 135, "client_concentration": 0.39, "client_retention_rate": 0.7, "employee_utilization_rate": 0.79, "gross_billings": 70801006, "net_revenue": 62245935, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 63194 } ], "balance_sheet": [ { "assets": 95354665, "current_assets": 34134295, "current_liabilities": 23904044, "equity": 69962590, "fixed_assets": 61220370, "liabilities": 45223779, "long_term_liabilities": 21319735, "quarter": 1 }, { "assets": 97247357, "current_assets": 44485195, "current_liabilities": 23907298, "equity": 70331193, "fixed_assets": 52762162, "liabilities": 45804888, "long_term_liabilities": 21897590, "quarter": 2 }, { "assets": 99177617, "current_assets": 33239122, "current_liabilities": 19173202, "equity": 70601309, "fixed_assets": 65938495, "liabilities": 46393464, "long_term_liabilities": 27220262, "quarter": 3 }, { "assets": 101146190, "current_assets": 32499021, "current_liabilities": 19869005, "equity": 70665555, "fixed_assets": 68647169, "liabilities": 46989603, "long_term_liabilities": 27120598, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -24340, "financing_cash_flow": 134638, "investing_cash_flow": -471705, "net_cash_flow": 23129894, "operating_cash_flow": 23490561, "quarter": 1 }, { "change_in_working_capital": -37935, "financing_cash_flow": -41183, "investing_cash_flow": -114399, "net_cash_flow": 21300327, "operating_cash_flow": 21353256, "quarter": 2 }, { "change_in_working_capital": 61133, "financing_cash_flow": 100697, "investing_cash_flow": -418989, "net_cash_flow": 20002443, "operating_cash_flow": 20252486, "quarter": 3 }, { "change_in_working_capital": 66689, "financing_cash_flow": -171300, "investing_cash_flow": -134118, "net_cash_flow": 18783453, "operating_cash_flow": 19157530, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6722603975379705, "current_ratio": 1.4279715599586413, "debt_to_equity_ratio": 0.6463994400436004, "profit_margin": 0.30937168234984963, "quarter": 1, "return_on_assets": 0.20797833016350065, "return_on_equity": 0.28346154709252475 }, { "asset_turnover_ratio": 0.65274793020853, "current_ratio": 1.8607370435588328, "debt_to_equity_ratio": 0.6512741508593491, "profit_margin": 0.2975632617096336, "quarter": 2, "return_on_assets": 0.19423380318706246, "return_on_equity": 0.2685682297469346 }, { "asset_turnover_ratio": 0.6338018184082805, "current_ratio": 1.7336239403308848, "debt_to_equity_ratio": 0.6571190344360329, "profit_margin": 0.28344658741855616, "quarter": 3, "return_on_assets": 0.17964896252750256, "return_on_equity": 0.2523629696440897 }, { "asset_turnover_ratio": 0.6154056321844649, "current_ratio": 1.6356642418681762, "debt_to_equity_ratio": 0.6649576728011264, "profit_margin": 0.2652216245125083, "quarter": 4, "return_on_assets": 0.16321888150211095, "return_on_equity": 0.23362114682322951 } ], "income_statement": [ { "depreciation": 3658857, "expenses": 39267424, "income_tax": 5004037, "marketing_expense": 6394539, "net_income": 24835741, "net_profit": 19831704, "operational_expense": 26702350, "product_revenue": 16885154, "quarter": 1, "rd_expense": 6383247, "revenue": 64103165, "salaries_expense": 14422973, "service_revenue": 47218011 }, { "depreciation": 2464532, "expenses": 39131944, "income_tax": 5457343, "marketing_expense": 6253658, "net_income": 24346067, "net_profit": 18888724, "operational_expense": 24200970, "product_revenue": 16497031, "quarter": 2, "rd_expense": 4866720, "revenue": 63478011, "salaries_expense": 14407998, "service_revenue": 46980980 }, { "depreciation": 2435330, "expenses": 38996931, "income_tax": 6044867, "marketing_expense": 6306126, "net_income": 23862023, "net_profit": 17817156, "operational_expense": 26520759, "product_revenue": 15941628, "quarter": 3, "rd_expense": 5165879, "revenue": 62858954, "salaries_expense": 16006468, "service_revenue": 46917326 }, { "depreciation": 2648562, "expenses": 38862385, "income_tax": 6874582, "marketing_expense": 4958215, "net_income": 23383550, "net_profit": 16508968, "operational_expense": 25993209, "product_revenue": 18729761, "quarter": 4, "rd_expense": 4401481, "revenue": 62245935, "salaries_expense": 14961036, "service_revenue": 43516174 } ], "market_conditions": { "gdp_growth": [ 0.03921041888884859, 0.04170139209580737, 0.039312998370257035, 0.053457863576955304 ], "inflation_rate": [ 0.011855925073824571, 0.00838052348614932, 0.0062945814055888555, 0.00954754492130986 ], "interest_rate": [ 0.014950615624720026, 0.017070013078555643, 0.01458683536978754, 0.020339651783044227 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 183521, "billable_hours_per_employee": 145, "client_concentration": 0.27, "client_retention_rate": 0.84, "employee_utilization_rate": 0.75, "gross_billings": 111712727, "net_revenue": 87757278, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 89094 }, { "average_project_size": 100442, "billable_hours_per_employee": 117, "client_concentration": 0.24, "client_retention_rate": 0.75, "employee_utilization_rate": 0.63, "gross_billings": 100622850, "net_revenue": 87196126, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 88524 }, { "average_project_size": 62598, "billable_hours_per_employee": 144, "client_concentration": 0.24, "client_retention_rate": 0.89, "employee_utilization_rate": 0.64, "gross_billings": 98249413, "net_revenue": 86638562, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 87958 }, { "average_project_size": 135756, "billable_hours_per_employee": 136, "client_concentration": 0.14, "client_retention_rate": 0.81, "employee_utilization_rate": 0.64, "gross_billings": 108705733, "net_revenue": 86084564, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 87395 } ], "balance_sheet": [ { "assets": 124073551, "current_assets": 55962838, "current_liabilities": 25708160, "equity": 90863810, "fixed_assets": 68110713, "liabilities": 57737084, "long_term_liabilities": 32028924, "quarter": 1 }, { "assets": 126048599, "current_assets": 43872950, "current_liabilities": 24048859, "equity": 93486776, "fixed_assets": 82175649, "liabilities": 58843665, "long_term_liabilities": 34794806, "quarter": 2 }, { "assets": 128055087, "current_assets": 59540379, "current_liabilities": 28051078, "equity": 91771825, "fixed_assets": 68514708, "liabilities": 59971456, "long_term_liabilities": 31920378, "quarter": 3 }, { "assets": 130093514, "current_assets": 46147436, "current_liabilities": 30003277, "equity": 93704899, "fixed_assets": 83946078, "liabilities": 61120861, "long_term_liabilities": 31117584, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -97477, "financing_cash_flow": -10572, "investing_cash_flow": -351725, "net_cash_flow": 28756834, "operating_cash_flow": 29234846, "quarter": 1 }, { "change_in_working_capital": 36281, "financing_cash_flow": 90348, "investing_cash_flow": -275603, "net_cash_flow": 29578759, "operating_cash_flow": 29962484, "quarter": 2 }, { "change_in_working_capital": -51925, "financing_cash_flow": 110879, "investing_cash_flow": -308035, "net_cash_flow": 26698811, "operating_cash_flow": 26907375, "quarter": 3 }, { "change_in_working_capital": 20294, "financing_cash_flow": -76896, "investing_cash_flow": -216261, "net_cash_flow": 27843475, "operating_cash_flow": 27794510, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.707300446329613, "current_ratio": 2.176851163210436, "debt_to_equity_ratio": 0.6354244225506283, "profit_margin": 0.27949069933550125, "quarter": 1, "return_on_assets": 0.19768389638497572, "return_on_equity": 0.2699352250362383 }, { "asset_turnover_ratio": 0.6917659275213365, "current_ratio": 1.8243256364054528, "debt_to_equity_ratio": 0.6294330333950119, "profit_margin": 0.30141066129474603, "quarter": 2, "return_on_assets": 0.2085056256753794, "return_on_equity": 0.2811289802099925 }, { "asset_turnover_ratio": 0.6765725909818795, "current_ratio": 2.1225700844723328, "debt_to_equity_ratio": 0.6534844000323629, "profit_margin": 0.2734139793317438, "quarter": 3, "return_on_assets": 0.18498440440714395, "return_on_equity": 0.2581205506156165 }, { "asset_turnover_ratio": 0.6617129582647756, "current_ratio": 1.5380798570769454, "debt_to_equity_ratio": 0.6522696428070426, "profit_margin": 0.28730175133372343, "quarter": 4, "return_on_assets": 0.19011129178968908, "return_on_equity": 0.2639375983960027 } ], "income_statement": [ { "depreciation": 4707503, "expenses": 54621821, "income_tax": 8608114, "marketing_expense": 5719223, "net_income": 33135457, "net_profit": 24527343, "operational_expense": 30998848, "product_revenue": 26477762, "quarter": 1, "rd_expense": 7987470, "revenue": 87757278, "salaries_expense": 18386463, "service_revenue": 61279516 }, { "depreciation": 3680642, "expenses": 53835185, "income_tax": 7079099, "marketing_expense": 7351487, "net_income": 33360941, "net_profit": 26281842, "operational_expense": 30672837, "product_revenue": 21150460, "quarter": 2, "rd_expense": 5617461, "revenue": 87196126, "salaries_expense": 22284095, "service_revenue": 66045666 }, { "depreciation": 3219181, "expenses": 53059877, "income_tax": 9890491, "marketing_expense": 7590914, "net_income": 33578685, "net_profit": 23688194, "operational_expense": 32502780, "product_revenue": 28560352, "quarter": 3, "rd_expense": 8920521, "revenue": 86638562, "salaries_expense": 19272239, "service_revenue": 58078210 }, { "depreciation": 3062264, "expenses": 52295736, "income_tax": 9056582, "marketing_expense": 9603094, "net_income": 33788828, "net_profit": 24732246, "operational_expense": 31585115, "product_revenue": 18403678, "quarter": 4, "rd_expense": 9543766, "revenue": 86084564, "salaries_expense": 23115744, "service_revenue": 67680886 } ], "market_conditions": { "gdp_growth": [ 0.05676533108515547, 0.04570522408375496, 0.05238788676243451, 0.046200863125457944 ], "inflation_rate": [ 0.007144336969250478, 0.00875549599146869, 0.009520182165638262, 0.007098256005150257 ], "interest_rate": [ 0.020393571044531503, 0.022939175544436634, 0.020252706900587624, 0.01706235908616163 ], "year": 2009 }, "random_event": { "description": "Stevens, Ford and Watts New Ad Campaign Launch in 2009", "impact": 0, "type": "New Ad Campaign Launch" }, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 86400, "billable_hours_per_employee": 117, "client_concentration": 0.15, "client_retention_rate": 0.82, "employee_utilization_rate": 0.69, "gross_billings": 104574998, "net_revenue": 94014438, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 95446 }, { "average_project_size": 110683, "billable_hours_per_employee": 118, "client_concentration": 0.26, "client_retention_rate": 0.76, "employee_utilization_rate": 0.73, "gross_billings": 115198926, "net_revenue": 93684308, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 95111 }, { "average_project_size": 143376, "billable_hours_per_employee": 95, "client_concentration": 0.23, "client_retention_rate": 0.63, "employee_utilization_rate": 0.67, "gross_billings": 103995947, "net_revenue": 93355337, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 94777 }, { "average_project_size": 176361, "billable_hours_per_employee": 109, "client_concentration": 0.29, "client_retention_rate": 0.83, "employee_utilization_rate": 0.7, "gross_billings": 116567454, "net_revenue": 93027522, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 94444 } ], "balance_sheet": [ { "assets": 106476759, "current_assets": 48933660, "current_liabilities": 26167922, "equity": 71452176, "fixed_assets": 57543099, "liabilities": 52874187, "long_term_liabilities": 26706265, "quarter": 1 }, { "assets": 110219320, "current_assets": 53669846, "current_liabilities": 28309548, "equity": 74226447, "fixed_assets": 56549474, "liabilities": 53493852, "long_term_liabilities": 25184304, "quarter": 2 }, { "assets": 114093430, "current_assets": 45806702, "current_liabilities": 24818843, "equity": 77757230, "fixed_assets": 68286728, "liabilities": 54120779, "long_term_liabilities": 29301936, "quarter": 3 }, { "assets": 118103711, "current_assets": 49607378, "current_liabilities": 32691473, "equity": 82453627, "fixed_assets": 68496333, "liabilities": 54755053, "long_term_liabilities": 22063580, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -10752, "financing_cash_flow": -181404, "investing_cash_flow": -378020, "net_cash_flow": 23736429, "operating_cash_flow": 24121333, "quarter": 1 }, { "change_in_working_capital": 84799, "financing_cash_flow": 21872, "investing_cash_flow": -449551, "net_cash_flow": 23264760, "operating_cash_flow": 23788810, "quarter": 2 }, { "change_in_working_capital": 1376, "financing_cash_flow": -83408, "investing_cash_flow": -311239, "net_cash_flow": 20707696, "operating_cash_flow": 21307942, "quarter": 3 }, { "change_in_working_capital": 97107, "financing_cash_flow": -84146, "investing_cash_flow": -423561, "net_cash_flow": 25618293, "operating_cash_flow": 25854829, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8829573597370671, "current_ratio": 1.8699864666365178, "debt_to_equity_ratio": 0.7399940765974713, "profit_margin": 0.18986024252998246, "quarter": 1, "return_on_assets": 0.16763849846331255, "return_on_equity": 0.24981190215956475 }, { "asset_turnover_ratio": 0.8499808200594959, "current_ratio": 1.8958213674057953, "debt_to_equity_ratio": 0.7206845290601072, "profit_margin": 0.18680800844470133, "quarter": 2, "return_on_assets": 0.15878322421150848, "return_on_equity": 0.23577821258236972 }, { "asset_turnover_ratio": 0.8182358703739558, "current_ratio": 1.8456421195782575, "debt_to_equity_ratio": 0.6960224663352849, "profit_margin": 0.19050414868086224, "quarter": 3, "return_on_assets": 0.1558773279057348, "return_on_equity": 0.22871929722805198 }, { "asset_turnover_ratio": 0.7876765362605752, "current_ratio": 1.517440893532084, "debt_to_equity_ratio": 0.6640708843529709, "profit_margin": 0.20536899821968815, "quarter": 4, "return_on_assets": 0.1617643411729882, "return_on_equity": 0.23170562284664567 } ], "income_statement": [ { "depreciation": 6271729, "expenses": 69396179, "income_tax": 6768655, "marketing_expense": 8743308, "net_income": 24618259, "net_profit": 17849604, "operational_expense": 37437714, "product_revenue": 26146364, "quarter": 1, "rd_expense": 9115344, "revenue": 94014438, "salaries_expense": 22234894, "service_revenue": 67868074 }, { "depreciation": 6287831, "expenses": 69301142, "income_tax": 6882187, "marketing_expense": 9596337, "net_income": 24383166, "net_profit": 17500979, "operational_expense": 43782560, "product_revenue": 22332982, "quarter": 2, "rd_expense": 9912821, "revenue": 93684308, "salaries_expense": 33722296, "service_revenue": 71351326 }, { "depreciation": 3523363, "expenses": 69206236, "income_tax": 6364522, "marketing_expense": 10726273, "net_income": 24149101, "net_profit": 17784579, "operational_expense": 41049118, "product_revenue": 29836192, "quarter": 3, "rd_expense": 10486717, "revenue": 93355337, "salaries_expense": 32917334, "service_revenue": 63519145 }, { "depreciation": 6749860, "expenses": 69111459, "income_tax": 4811094, "marketing_expense": 8605885, "net_income": 23916063, "net_profit": 19104969, "operational_expense": 47075319, "product_revenue": 23888144, "quarter": 4, "rd_expense": 10270723, "revenue": 93027522, "salaries_expense": 33863420, "service_revenue": 69139378 } ], "market_conditions": { "gdp_growth": [ 0.03305608810188231, 0.0430664923345113, 0.044380305745899094, 0.05087644381798029 ], "inflation_rate": [ 0.007570063889814348, 0.002298962282897125, 0.0009962198026968582, 0.007191805540415947 ], "interest_rate": [ 0.012849960155536345, 0.008443863498851043, 0.016578640211970672, 0.00832519710732682 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 160066, "billable_hours_per_employee": 138, "client_concentration": 0.27, "client_retention_rate": 0.8, "employee_utilization_rate": 0.71, "gross_billings": 91866592, "net_revenue": 81903552, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 83151 }, { "average_project_size": 146482, "billable_hours_per_employee": 84, "client_concentration": 0.36, "client_retention_rate": 0.86, "employee_utilization_rate": 0.65, "gross_billings": 99640836, "net_revenue": 82306353, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 83560 }, { "average_project_size": 149380, "billable_hours_per_employee": 114, "client_concentration": 0.35, "client_retention_rate": 0.61, "employee_utilization_rate": 0.73, "gross_billings": 95159485, "net_revenue": 82711135, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 83971 }, { "average_project_size": 91591, "billable_hours_per_employee": 111, "client_concentration": 0.35, "client_retention_rate": 0.87, "employee_utilization_rate": 0.64, "gross_billings": 105138571, "net_revenue": 83117909, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 84384 } ], "balance_sheet": [ { "assets": 116859147, "current_assets": 36343067, "current_liabilities": 22730848, "equity": 75029553, "fixed_assets": 80516080, "liabilities": 54032515, "long_term_liabilities": 31301667, "quarter": 1 }, { "assets": 119532543, "current_assets": 54740722, "current_liabilities": 27295941, "equity": 78428964, "fixed_assets": 64791821, "liabilities": 55297665, "long_term_liabilities": 28001724, "quarter": 2 }, { "assets": 122267098, "current_assets": 56501002, "current_liabilities": 33883975, "equity": 79878055, "fixed_assets": 65766096, "liabilities": 56592438, "long_term_liabilities": 22708463, "quarter": 3 }, { "assets": 125064212, "current_assets": 61717475, "current_liabilities": 32540843, "equity": 81659816, "fixed_assets": 63346737, "liabilities": 57917527, "long_term_liabilities": 25376684, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -42798, "financing_cash_flow": -186951, "investing_cash_flow": -280196, "net_cash_flow": 18279615, "operating_cash_flow": 18393506, "quarter": 1 }, { "change_in_working_capital": -13700, "financing_cash_flow": -170210, "investing_cash_flow": -332429, "net_cash_flow": 19802085, "operating_cash_flow": 20372313, "quarter": 2 }, { "change_in_working_capital": 14960, "financing_cash_flow": 184407, "investing_cash_flow": -454866, "net_cash_flow": 18270018, "operating_cash_flow": 18853369, "quarter": 3 }, { "change_in_working_capital": -6230, "financing_cash_flow": 32411, "investing_cash_flow": -327480, "net_cash_flow": 20105654, "operating_cash_flow": 20662859, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7008741215610619, "current_ratio": 1.598843430742223, "debt_to_equity_ratio": 0.720149765519728, "profit_margin": 0.14899135265830718, "quarter": 1, "return_on_assets": 0.10442418341458543, "return_on_equity": 0.16264152606640211 }, { "asset_turnover_ratio": 0.6885685766762278, "current_ratio": 2.0054528253852837, "debt_to_equity_ratio": 0.7050668806488378, "profit_margin": 0.17245431831975352, "quarter": 2, "return_on_assets": 0.1187466245071018, "return_on_equity": 0.18098015421955593 }, { "asset_turnover_ratio": 0.6764790884298244, "current_ratio": 1.6674844672149594, "debt_to_equity_ratio": 0.7084854281942644, "profit_margin": 0.17172288833903682, "quarter": 3, "return_on_assets": 0.11616694296612814, "return_on_equity": 0.17781348081146944 }, { "asset_turnover_ratio": 0.6646018686784674, "current_ratio": 1.8966157391804508, "debt_to_equity_ratio": 0.7092537044168701, "profit_margin": 0.17460895220547476, "quarter": 4, "return_on_assets": 0.11604543592374772, "return_on_equity": 0.17772671689585978 } ], "income_statement": [ { "depreciation": 6190585, "expenses": 64474872, "income_tax": 5225759, "marketing_expense": 9289394, "net_income": 17428680, "net_profit": 12202921, "operational_expense": 34430723, "product_revenue": 21708656, "quarter": 1, "rd_expense": 12848127, "revenue": 81903552, "salaries_expense": 28002344, "service_revenue": 60194896 }, { "depreciation": 6178227, "expenses": 64475003, "income_tax": 3637264, "marketing_expense": 7148662, "net_income": 17831350, "net_profit": 14194086, "operational_expense": 42938528, "product_revenue": 24341437, "quarter": 2, "rd_expense": 8832606, "revenue": 82306353, "salaries_expense": 23420690, "service_revenue": 57964916 }, { "depreciation": 4649974, "expenses": 64475134, "income_tax": 4032606, "marketing_expense": 6913512, "net_income": 18236001, "net_profit": 14203395, "operational_expense": 35271280, "product_revenue": 24223974, "quarter": 3, "rd_expense": 10851743, "revenue": 82711135, "salaries_expense": 21195957, "service_revenue": 58487161 }, { "depreciation": 6149728, "expenses": 64475266, "income_tax": 4129512, "marketing_expense": 8763930, "net_income": 18642643, "net_profit": 14513131, "operational_expense": 36923815, "product_revenue": 32902593, "quarter": 4, "rd_expense": 6694413, "revenue": 83117909, "salaries_expense": 30329235, "service_revenue": 50215316 } ], "market_conditions": { "gdp_growth": [ 0.043838241891686766, 0.03710810914544665, 0.05290317175897004, 0.03611547686154751 ], "inflation_rate": [ 0.004182449470367985, 0.0014656681588412707, 0.008401209802938459, 0.009265418206510263 ], "interest_rate": [ 0.0246701118218409, 0.019572555031171987, 0.017248766410913365, 0.01794132168601283 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 140382, "billable_hours_per_employee": 125, "client_concentration": 0.17, "client_retention_rate": 0.84, "employee_utilization_rate": 0.65, "gross_billings": 25049934, "net_revenue": 22023319, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 22359 }, { "average_project_size": 196310, "billable_hours_per_employee": 131, "client_concentration": 0.14, "client_retention_rate": 0.7, "employee_utilization_rate": 0.74, "gross_billings": 25832811, "net_revenue": 21627508, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 21957 }, { "average_project_size": 165843, "billable_hours_per_employee": 138, "client_concentration": 0.11, "client_retention_rate": 0.68, "employee_utilization_rate": 0.64, "gross_billings": 27204163, "net_revenue": 21238812, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 21562 }, { "average_project_size": 121588, "billable_hours_per_employee": 86, "client_concentration": 0.21, "client_retention_rate": 0.82, "employee_utilization_rate": 0.77, "gross_billings": 26633654, "net_revenue": 20857101, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 21175 } ], "balance_sheet": [ { "assets": 26243138, "current_assets": 9431422, "current_liabilities": 7110161, "equity": 18745784, "fixed_assets": 16811716, "liabilities": 12760392, "long_term_liabilities": 5650231, "quarter": 1 }, { "assets": 27054561, "current_assets": 8250720, "current_liabilities": 7448232, "equity": 19517717, "fixed_assets": 18803841, "liabilities": 12923564, "long_term_liabilities": 5475332, "quarter": 2 }, { "assets": 27891073, "current_assets": 13523270, "current_liabilities": 6052267, "equity": 19857613, "fixed_assets": 14367803, "liabilities": 13088822, "long_term_liabilities": 7036555, "quarter": 3 }, { "assets": 28753449, "current_assets": 8875318, "current_liabilities": 5436345, "equity": 20404175, "fixed_assets": 19878131, "liabilities": 13256194, "long_term_liabilities": 7819849, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -43371, "financing_cash_flow": -31999, "investing_cash_flow": -389756, "net_cash_flow": 5732809, "operating_cash_flow": 6192071, "quarter": 1 }, { "change_in_working_capital": -66369, "financing_cash_flow": 61358, "investing_cash_flow": -265416, "net_cash_flow": 6175672, "operating_cash_flow": 6442685, "quarter": 2 }, { "change_in_working_capital": -25270, "financing_cash_flow": -16991, "investing_cash_flow": -469138, "net_cash_flow": 6399910, "operating_cash_flow": 6471242, "quarter": 3 }, { "change_in_working_capital": 37374, "financing_cash_flow": 127105, "investing_cash_flow": -412461, "net_cash_flow": 5219925, "operating_cash_flow": 5701671, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8392029565976447, "current_ratio": 1.3264709477042784, "debt_to_equity_ratio": 0.6807072993052731, "profit_margin": 0.2389756966241101, "quarter": 1, "return_on_assets": 0.20054911116193497, "return_on_equity": 0.2807584894822217 }, { "asset_turnover_ratio": 0.7994033981922678, "current_ratio": 1.1077420789255759, "debt_to_equity_ratio": 0.6621452703715296, "profit_margin": 0.24906799248438607, "quarter": 2, "return_on_assets": 0.19910579957294447, "return_on_equity": 0.27599129549834134 }, { "asset_turnover_ratio": 0.7614913918872895, "current_ratio": 2.2344139807447356, "debt_to_equity_ratio": 0.6591337035322423, "profit_margin": 0.2380247068433018, "quarter": 3, "return_on_assets": 0.18125376531766993, "return_on_equity": 0.2545805480245788 }, { "asset_turnover_ratio": 0.725377362555706, "current_ratio": 1.6325891752638952, "debt_to_equity_ratio": 0.6496804698058118, "profit_margin": 0.2352637598101481, "quarter": 4, "return_on_assets": 0.1706550055960243, "return_on_equity": 0.24048607699159608 } ], "income_statement": [ { "depreciation": 929033, "expenses": 15065739, "income_tax": 1694542, "marketing_expense": 1634320, "net_income": 6957580, "net_profit": 5263038, "operational_expense": 9007278, "product_revenue": 5261160, "quarter": 1, "rd_expense": 2962075, "revenue": 22023319, "salaries_expense": 5604688, "service_revenue": 16762159 }, { "depreciation": 1055965, "expenses": 14703202, "income_tax": 1537586, "marketing_expense": 2321990, "net_income": 6924306, "net_profit": 5386720, "operational_expense": 9851922, "product_revenue": 7409744, "quarter": 2, "rd_expense": 2659024, "revenue": 21627508, "salaries_expense": 6915598, "service_revenue": 14217764 }, { "depreciation": 1415880, "expenses": 14349389, "income_tax": 1834061, "marketing_expense": 2118732, "net_income": 6889423, "net_profit": 5055362, "operational_expense": 8498273, "product_revenue": 7475188, "quarter": 3, "rd_expense": 1566997, "revenue": 21238812, "salaries_expense": 6664136, "service_revenue": 13763624 }, { "depreciation": 794751, "expenses": 14004090, "income_tax": 1946091, "marketing_expense": 1653378, "net_income": 6853011, "net_profit": 4906920, "operational_expense": 7907256, "product_revenue": 6003370, "quarter": 4, "rd_expense": 2273352, "revenue": 20857101, "salaries_expense": 6494931, "service_revenue": 14853731 } ], "market_conditions": { "gdp_growth": [ 0.059287767608251905, 0.05079881230821387, 0.04481501377155172, 0.05810153875391656 ], "inflation_rate": [ 0.0034995850931959526, 0.009968972250534048, 0.002409375641318441, 0.004804745871561669 ], "interest_rate": [ 0.020058469512834028, 0.021814169457892062, 0.020783716340833206, 0.015225650285697452 ], "year": 2012 }, "random_event": { "description": "Stevens, Ford and Watts Economic Slowdown Impact in 2012", "impact": -0.05, "type": "Economic Slowdown Impact" }, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 181110, "billable_hours_per_employee": 130, "client_concentration": 0.24, "client_retention_rate": 0.83, "employee_utilization_rate": 0.67, "gross_billings": 123533683, "net_revenue": 99995105, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 101518 }, { "average_project_size": 63620, "billable_hours_per_employee": 98, "client_concentration": 0.32, "client_retention_rate": 0.75, "employee_utilization_rate": 0.65, "gross_billings": 110811430, "net_revenue": 97270918, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 98752 }, { "average_project_size": 156632, "billable_hours_per_employee": 135, "client_concentration": 0.38, "client_retention_rate": 0.75, "employee_utilization_rate": 0.61, "gross_billings": 115361749, "net_revenue": 94620947, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 96062 }, { "average_project_size": 186498, "billable_hours_per_employee": 110, "client_concentration": 0.29, "client_retention_rate": 0.6, "employee_utilization_rate": 0.8, "gross_billings": 103160799, "net_revenue": 92043170, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 93445 } ], "balance_sheet": [ { "assets": 101031832, "current_assets": 43216026, "current_liabilities": 24992946, "equity": 74421728, "fixed_assets": 57815806, "liabilities": 46856208, "long_term_liabilities": 21863262, "quarter": 1 }, { "assets": 104516884, "current_assets": 46731514, "current_liabilities": 24611976, "equity": 76530509, "fixed_assets": 57785370, "liabilities": 47576678, "long_term_liabilities": 22964702, "quarter": 2 }, { "assets": 108122150, "current_assets": 44225468, "current_liabilities": 21667647, "equity": 79140058, "fixed_assets": 63896682, "liabilities": 48308227, "long_term_liabilities": 26640580, "quarter": 3 }, { "assets": 111851780, "current_assets": 54964541, "current_liabilities": 27648130, "equity": 80793013, "fixed_assets": 56887239, "liabilities": 49051024, "long_term_liabilities": 21402894, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 56526, "financing_cash_flow": -67184, "investing_cash_flow": -152416, "net_cash_flow": 25759439, "operating_cash_flow": 26125047, "quarter": 1 }, { "change_in_working_capital": -56331, "financing_cash_flow": -13827, "investing_cash_flow": -292884, "net_cash_flow": 24122517, "operating_cash_flow": 24109462, "quarter": 2 }, { "change_in_working_capital": -53339, "financing_cash_flow": -991, "investing_cash_flow": -475304, "net_cash_flow": 22942429, "operating_cash_flow": 23319807, "quarter": 3 }, { "change_in_working_capital": -21087, "financing_cash_flow": 68480, "investing_cash_flow": -456121, "net_cash_flow": 22237772, "operating_cash_flow": 22446526, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9897386103025431, "current_ratio": 1.7291289310191764, "debt_to_equity_ratio": 0.629603870525554, "profit_margin": 0.20247095095304915, "quarter": 1, "return_on_assets": 0.20039331762290521, "return_on_equity": 0.27204560474596884 }, { "asset_turnover_ratio": 0.9306718137521207, "current_ratio": 1.8987306829813257, "debt_to_equity_ratio": 0.6216694312068407, "profit_margin": 0.20139938434630586, "quarter": 2, "return_on_assets": 0.18743673031813693, "return_on_equity": 0.25598030453449616 }, { "asset_turnover_ratio": 0.8751300912902675, "current_ratio": 2.0410830949941174, "debt_to_equity_ratio": 0.6104143492035349, "profit_margin": 0.2042479557935517, "quarter": 3, "return_on_assets": 0.17874353219946143, "return_on_equity": 0.24420167849763263 }, { "asset_turnover_ratio": 0.822903041864868, "current_ratio": 1.9880021180455967, "debt_to_equity_ratio": 0.607119628030211, "profit_margin": 0.19547628574722056, "quarter": 4, "return_on_assets": 0.16085803015383393, "return_on_equity": 0.22269570513479922 } ], "income_statement": [ { "depreciation": 5878943, "expenses": 72987003, "income_tax": 6761998, "marketing_expense": 11898340, "net_income": 27008102, "net_profit": 20246104, "operational_expense": 44396411, "product_revenue": 27796664, "quarter": 1, "rd_expense": 8529754, "revenue": 99995105, "salaries_expense": 32620068, "service_revenue": 72198441 }, { "depreciation": 4519159, "expenses": 70978337, "income_tax": 6702278, "marketing_expense": 12076037, "net_income": 26292581, "net_profit": 19590303, "operational_expense": 49281956, "product_revenue": 28204962, "quarter": 2, "rd_expense": 11177237, "revenue": 97270918, "salaries_expense": 26466541, "service_revenue": 69065956 }, { "depreciation": 3993672, "expenses": 69024951, "income_tax": 6269861, "marketing_expense": 8228210, "net_income": 25595996, "net_profit": 19326135, "operational_expense": 36608792, "product_revenue": 32935148, "quarter": 3, "rd_expense": 9475943, "revenue": 94620947, "salaries_expense": 23300816, "service_revenue": 61685799 }, { "depreciation": 4454269, "expenses": 67125324, "income_tax": 6925589, "marketing_expense": 9367942, "net_income": 24917846, "net_profit": 17992257, "operational_expense": 35060120, "product_revenue": 20035666, "quarter": 4, "rd_expense": 8551211, "revenue": 92043170, "salaries_expense": 32474998, "service_revenue": 72007504 } ], "market_conditions": { "gdp_growth": [ 0.0457021406940303, 0.05028381544133706, 0.044870028912658386, 0.03774691391027964 ], "inflation_rate": [ 0.011210263580232123, 0.00868564507031925, 0.007633198171613496, 0.00922270397024695 ], "interest_rate": [ 0.009511393411339232, 0.010683569695809525, 0.012551027733312544, 0.010625343660824314 ], "year": 2013 }, "random_event": null, "year": 2013 }, { "advertising_kpis": [ { "average_project_size": 192451, "billable_hours_per_employee": 108, "client_concentration": 0.24, "client_retention_rate": 0.85, "employee_utilization_rate": 0.66, "gross_billings": 32588294, "net_revenue": 28711065, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 29148 }, { "average_project_size": 58949, "billable_hours_per_employee": 100, "client_concentration": 0.37, "client_retention_rate": 0.86, "employee_utilization_rate": 0.65, "gross_billings": 37294737, "net_revenue": 29010400, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 29452 }, { "average_project_size": 62532, "billable_hours_per_employee": 124, "client_concentration": 0.37, "client_retention_rate": 0.86, "employee_utilization_rate": 0.79, "gross_billings": 35574278, "net_revenue": 29312856, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 29759 }, { "average_project_size": 97424, "billable_hours_per_employee": 157, "client_concentration": 0.13, "client_retention_rate": 0.75, "employee_utilization_rate": 0.8, "gross_billings": 36483970, "net_revenue": 29618466, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 30070 } ], "balance_sheet": [ { "assets": 42481542, "current_assets": 15316573, "current_liabilities": 9877517, "equity": 24285185, "fixed_assets": 27164969, "liabilities": 22967193, "long_term_liabilities": 13089676, "quarter": 1 }, { "assets": 43624485, "current_assets": 17200098, "current_liabilities": 11403836, "equity": 25306210, "fixed_assets": 26424387, "liabilities": 23323152, "long_term_liabilities": 11919316, "quarter": 2 }, { "assets": 44798179, "current_assets": 16619529, "current_liabilities": 11417340, "equity": 26052594, "fixed_assets": 28178650, "liabilities": 23684627, "long_term_liabilities": 12267287, "quarter": 3 }, { "assets": 46003450, "current_assets": 16864299, "current_liabilities": 13128596, "equity": 26986881, "fixed_assets": 29139151, "liabilities": 24051704, "long_term_liabilities": 10923108, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 20295, "financing_cash_flow": -181802, "investing_cash_flow": -130510, "net_cash_flow": 6564306, "operating_cash_flow": 6711964, "quarter": 1 }, { "change_in_working_capital": 46131, "financing_cash_flow": 195767, "investing_cash_flow": -497112, "net_cash_flow": 6653422, "operating_cash_flow": 6907285, "quarter": 2 }, { "change_in_working_capital": -67789, "financing_cash_flow": 10108, "investing_cash_flow": -467939, "net_cash_flow": 6137296, "operating_cash_flow": 6294601, "quarter": 3 }, { "change_in_working_capital": 6292, "financing_cash_flow": -123870, "investing_cash_flow": -175600, "net_cash_flow": 6464834, "operating_cash_flow": 6821200, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6758479953481915, "current_ratio": 1.5506501279623208, "debt_to_equity_ratio": 0.945728558378287, "profit_margin": 0.16616715541551663, "quarter": 1, "return_on_assets": 0.11230373888028829, "return_on_equity": 0.19645046969994256 }, { "asset_turnover_ratio": 0.6650026928684659, "current_ratio": 1.5082730056798432, "debt_to_equity_ratio": 0.9216374953025364, "profit_margin": 0.17252009624134793, "quarter": 2, "return_on_assets": 0.11472632857442329, "return_on_equity": 0.1977726810929017 }, { "asset_turnover_ratio": 0.6543314182480497, "current_ratio": 1.45563931703882, "debt_to_equity_ratio": 0.9091082062692106, "profit_margin": 0.16849405598690212, "quarter": 3, "return_on_assets": 0.11025095462027597, "return_on_equity": 0.18957966335329218 }, { "asset_turnover_ratio": 0.6438314082965517, "current_ratio": 1.284547030009911, "debt_to_equity_ratio": 0.8912368939559929, "profit_margin": 0.16999985752131794, "quarter": 4, "return_on_assets": 0.10945124767816326, "return_on_equity": 0.1865771372393868 } ], "income_statement": [ { "depreciation": 1941128, "expenses": 22242480, "income_tax": 1697749, "marketing_expense": 3913912, "net_income": 6468585, "net_profit": 4770836, "operational_expense": 12599801, "product_revenue": 7532690, "quarter": 1, "rd_expense": 4030182, "revenue": 28711065, "salaries_expense": 10318552, "service_revenue": 21178375 }, { "depreciation": 1902408, "expenses": 22343545, "income_tax": 1661978, "marketing_expense": 4369308, "net_income": 6666855, "net_profit": 5004877, "operational_expense": 14606742, "product_revenue": 9804910, "quarter": 2, "rd_expense": 2239014, "revenue": 29010400, "salaries_expense": 9550670, "service_revenue": 19205490 }, { "depreciation": 1355559, "expenses": 22445070, "income_tax": 1928744, "marketing_expense": 2304660, "net_income": 6867786, "net_profit": 4939042, "operational_expense": 12034403, "product_revenue": 10421334, "quarter": 3, "rd_expense": 2639030, "revenue": 29312856, "salaries_expense": 10364623, "service_revenue": 18891522 }, { "depreciation": 1786065, "expenses": 22547056, "income_tax": 2036275, "marketing_expense": 2913147, "net_income": 7071410, "net_profit": 5035135, "operational_expense": 14337193, "product_revenue": 7037550, "quarter": 4, "rd_expense": 3673120, "revenue": 29618466, "salaries_expense": 10826949, "service_revenue": 22580916 } ], "market_conditions": { "gdp_growth": [ 0.046434690458307185, 0.04977284436275685, 0.04545991189926918, 0.04155805373301714 ], "inflation_rate": [ 0.0062419944054236095, 0.004974560596793281, 0.008616121760815873, 0.010595541146977 ], "interest_rate": [ 0.014597793809348895, 0.012535827590891467, 0.015909538808953218, 0.0077603370869434455 ], "year": 2014 }, "random_event": { "description": "Stevens, Ford and Watts New Ad Campaign Launch in 2014", "impact": 0.07, "type": "New Ad Campaign Launch" }, "year": 2014 }, { "advertising_kpis": [ { "average_project_size": 85455, "billable_hours_per_employee": 128, "client_concentration": 0.34, "client_retention_rate": 0.68, "employee_utilization_rate": 0.64, "gross_billings": 55024735, "net_revenue": 43770233, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 44437 }, { "average_project_size": 115070, "billable_hours_per_employee": 130, "client_concentration": 0.29, "client_retention_rate": 0.66, "employee_utilization_rate": 0.68, "gross_billings": 49269708, "net_revenue": 42520269, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 43168 }, { "average_project_size": 70408, "billable_hours_per_employee": 95, "client_concentration": 0.23, "client_retention_rate": 0.72, "employee_utilization_rate": 0.71, "gross_billings": 47586415, "net_revenue": 41306001, "new_client_acquisition": 1, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 41935 }, { "average_project_size": 86728, "billable_hours_per_employee": 102, "client_concentration": 0.13, "client_retention_rate": 0.83, "employee_utilization_rate": 0.68, "gross_billings": 51861912, "net_revenue": 40126410, "new_client_acquisition": 3, "organic_growth": 0.15, "quarter": 4, "revenue_per_employee": 40737 } ], "balance_sheet": [ { "assets": 48944415, "current_assets": 22325593, "current_liabilities": 14412246, "equity": 31258302, "fixed_assets": 26618822, "liabilities": 25371683, "long_term_liabilities": 10959437, "quarter": 1 }, { "assets": 49584388, "current_assets": 20507360, "current_liabilities": 11602725, "equity": 30922029, "fixed_assets": 29077028, "liabilities": 25681517, "long_term_liabilities": 14078792, "quarter": 2 }, { "assets": 50232729, "current_assets": 24269791, "current_liabilities": 12400928, "equity": 31694483, "fixed_assets": 25962938, "liabilities": 25995134, "long_term_liabilities": 13594206, "quarter": 3 }, { "assets": 50889547, "current_assets": 24888541, "current_liabilities": 11032702, "equity": 31224238, "fixed_assets": 26001006, "liabilities": 26312582, "long_term_liabilities": 15279880, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 14550, "financing_cash_flow": -134572, "investing_cash_flow": -439934, "net_cash_flow": 10252902, "operating_cash_flow": 10802887, "quarter": 1 }, { "change_in_working_capital": 34603, "financing_cash_flow": -25039, "investing_cash_flow": -255147, "net_cash_flow": 8885429, "operating_cash_flow": 9257438, "quarter": 2 }, { "change_in_working_capital": -7332, "financing_cash_flow": 99298, "investing_cash_flow": -175878, "net_cash_flow": 9536449, "operating_cash_flow": 9797494, "quarter": 3 }, { "change_in_working_capital": 54187, "financing_cash_flow": -166420, "investing_cash_flow": -281455, "net_cash_flow": 9171920, "operating_cash_flow": 9504943, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8942845266410887, "current_ratio": 1.5490710469416078, "debt_to_equity_ratio": 0.8116782223167465, "profit_margin": 0.17558896704982127, "quarter": 1, "return_on_assets": 0.15702649628154713, "return_on_equity": 0.2458729204164705 }, { "asset_turnover_ratio": 0.857533403457556, "current_ratio": 1.7674606611808863, "debt_to_equity_ratio": 0.8305249632874997, "profit_margin": 0.16507793024545542, "quarter": 2, "return_on_assets": 0.1415598393591144, "return_on_equity": 0.22699538895070567 }, { "asset_turnover_ratio": 0.8222925933408873, "current_ratio": 1.9570947432321193, "debt_to_equity_ratio": 0.8201785149800361, "profit_margin": 0.1805279576689111, "quarter": 3, "return_on_assets": 0.14844680248210285, "return_on_equity": 0.2352740065203146 }, { "asset_turnover_ratio": 0.7885000430442032, "current_ratio": 2.255888086164205, "debt_to_equity_ratio": 0.8426973301958561, "profit_margin": 0.1656583033468481, "quarter": 4, "return_on_assets": 0.1306215793196194, "return_on_equity": 0.21288823765691256 } ], "income_statement": [ { "depreciation": 3117317, "expenses": 33315547, "income_tax": 2769116, "marketing_expense": 3916171, "net_income": 10454686, "net_profit": 7685570, "operational_expense": 21174569, "product_revenue": 14812940, "quarter": 1, "rd_expense": 6284787, "revenue": 43770233, "salaries_expense": 14627955, "service_revenue": 28957293 }, { "depreciation": 2238280, "expenses": 32510198, "income_tax": 2990913, "marketing_expense": 3323478, "net_income": 10010071, "net_profit": 7019158, "operational_expense": 19399774, "product_revenue": 8772237, "quarter": 2, "rd_expense": 5630554, "revenue": 42520269, "salaries_expense": 16021295, "service_revenue": 33748032 }, { "depreciation": 2340606, "expenses": 31724317, "income_tax": 2124796, "marketing_expense": 4509466, "net_income": 9581684, "net_profit": 7456888, "operational_expense": 16504808, "product_revenue": 13845283, "quarter": 3, "rd_expense": 4576691, "revenue": 41306001, "salaries_expense": 13264155, "service_revenue": 27460718 }, { "depreciation": 2857670, "expenses": 30957434, "income_tax": 2521703, "marketing_expense": 4819465, "net_income": 9168976, "net_profit": 6647273, "operational_expense": 21574900, "product_revenue": 13246154, "quarter": 4, "rd_expense": 4493504, "revenue": 40126410, "salaries_expense": 9449251, "service_revenue": 26880256 } ], "market_conditions": { "gdp_growth": [ 0.024021534802516488, 0.03603689740815549, 0.025140617854046615, 0.03027438044923108 ], "inflation_rate": [ 0.0099858214818463, 0.008421337813079386, 0.005289021152775241, 0.008446794849632736 ], "interest_rate": [ 0.012424659758051518, 0.009787987339901659, 0.008940820307308011, 0.013442042775946912 ], "year": 2015 }, "random_event": null, "year": 2015 } ]

{ "advertising_type": "Branding Services", "financial_health": "Average", "founding_year": 2009, "industry": "Advertising", "location": "Jasonbury", "name": "Smith LLC", "num_employees": 289, "region": "Asia-Pacific", "revenue_size": "Small", "website": "www.smithllc.com" }

[ { "advertising_kpis": [ { "average_project_size": 123299, "billable_hours_per_employee": 122, "client_concentration": 0.39, "client_retention_rate": 0.84, "employee_utilization_rate": 0.76, "gross_billings": 2824813, "net_revenue": 2252385, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 7794 }, { "average_project_size": 57662, "billable_hours_per_employee": 151, "client_concentration": 0.4, "client_retention_rate": 0.73, "employee_utilization_rate": 0.77, "gross_billings": 2671156, "net_revenue": 2276725, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 7878 }, { "average_project_size": 131156, "billable_hours_per_employee": 150, "client_concentration": 0.39, "client_retention_rate": 0.86, "employee_utilization_rate": 0.79, "gross_billings": 2850598, "net_revenue": 2301329, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 7963 }, { "average_project_size": 61420, "billable_hours_per_employee": 86, "client_concentration": 0.28, "client_retention_rate": 0.67, "employee_utilization_rate": 0.67, "gross_billings": 2666307, "net_revenue": 2326198, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 8049 } ], "balance_sheet": [ { "assets": 2563305, "current_assets": 1201430, "current_liabilities": 727571, "equity": 1697061, "fixed_assets": 1361875, "liabilities": 1495555, "long_term_liabilities": 767984, "quarter": 1 }, { "assets": 2605607, "current_assets": 1230470, "current_liabilities": 846979, "equity": 1718452, "fixed_assets": 1375137, "liabilities": 1515060, "long_term_liabilities": 668081, "quarter": 2 }, { "assets": 2648607, "current_assets": 918823, "current_liabilities": 826139, "equity": 1733319, "fixed_assets": 1729784, "liabilities": 1534819, "long_term_liabilities": 708680, "quarter": 3 }, { "assets": 2692317, "current_assets": 918652, "current_liabilities": 739662, "equity": 1779257, "fixed_assets": 1773665, "liabilities": 1554836, "long_term_liabilities": 815174, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -10813, "financing_cash_flow": 49582, "investing_cash_flow": -276175, "net_cash_flow": 450723, "operating_cash_flow": 745616, "quarter": 1 }, { "change_in_working_capital": -55422, "financing_cash_flow": -56246, "investing_cash_flow": -120945, "net_cash_flow": 426389, "operating_cash_flow": 731192, "quarter": 2 }, { "change_in_working_capital": -53520, "financing_cash_flow": -156471, "investing_cash_flow": -353576, "net_cash_flow": 157297, "operating_cash_flow": 752007, "quarter": 3 }, { "change_in_working_capital": -10859, "financing_cash_flow": 61092, "investing_cash_flow": -116128, "net_cash_flow": 378936, "operating_cash_flow": 746836, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8787034707145658, "current_ratio": 1.651289015092685, "debt_to_equity_ratio": 0.8812617813973688, "profit_margin": 0.279397616304495, "quarter": 1, "return_on_assets": 0.24550765515613632, "return_on_equity": 0.3708240304856455 }, { "asset_turnover_ratio": 0.8737791232522787, "current_ratio": 1.4527750983200292, "debt_to_equity_ratio": 0.8816423152930661, "profit_margin": 0.27579307997232866, "quarter": 2, "return_on_assets": 0.24098223561726692, "return_on_equity": 0.3653898974193053 }, { "asset_turnover_ratio": 0.8688827749832271, "current_ratio": 1.1121893531233848, "debt_to_equity_ratio": 0.8854798222369916, "profit_margin": 0.2692057502425772, "quarter": 3, "return_on_assets": 0.23390823931221205, "return_on_equity": 0.3574246863964452 }, { "asset_turnover_ratio": 0.8640134129822008, "current_ratio": 1.2419889084473719, "debt_to_equity_ratio": 0.8738681370931799, "profit_margin": 0.2758905303847738, "quarter": 4, "return_on_assets": 0.23837311876721798, "return_on_equity": 0.3606988759914953 } ], "income_statement": [ { "depreciation": 116305, "expenses": 1415331, "income_tax": 207743, "marketing_expense": 239655, "net_income": 837054, "net_profit": 629311, "operational_expense": 892324, "product_revenue": 563011, "quarter": 1, "rd_expense": 205985, "revenue": 2252385, "salaries_expense": 621293, "service_revenue": 1689374 }, { "depreciation": 103287, "expenses": 1428817, "income_tax": 220003, "marketing_expense": 206886, "net_income": 847908, "net_profit": 627905, "operational_expense": 956210, "product_revenue": 707664, "quarter": 2, "rd_expense": 146188, "revenue": 2276725, "salaries_expense": 508540, "service_revenue": 1569061 }, { "depreciation": 132476, "expenses": 1442433, "income_tax": 239365, "marketing_expense": 145244, "net_income": 858896, "net_profit": 619531, "operational_expense": 722607, "product_revenue": 841100, "quarter": 3, "rd_expense": 215442, "revenue": 2301329, "salaries_expense": 514033, "service_revenue": 1460229 }, { "depreciation": 105060, "expenses": 1456178, "income_tax": 228244, "marketing_expense": 278714, "net_income": 870020, "net_profit": 641776, "operational_expense": 900845, "product_revenue": 486677, "quarter": 4, "rd_expense": 201677, "revenue": 2326198, "salaries_expense": 504399, "service_revenue": 1839521 } ], "market_conditions": { "gdp_growth": [ -0.006638139305372966, 0.004650907485273475, -0.007893568722001774, -0.0066165471640546765 ], "inflation_rate": [ 0.030744611213667276, 0.02998795296430904, 0.0250337106292201, 0.03277114578354469 ], "interest_rate": [ 0.056616016936125564, 0.0583279136989287, 0.0554832137661995, 0.056133224624849855 ], "year": 2009 }, "random_event": { "description": "Smith LLC Industry Recognition in 2009", "impact": 0.01, "type": "Industry Recognition" }, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 146195, "billable_hours_per_employee": 111, "client_concentration": 0.34, "client_retention_rate": 0.66, "employee_utilization_rate": 0.73, "gross_billings": 911819, "net_revenue": 740668, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 2563 }, { "average_project_size": 176971, "billable_hours_per_employee": 113, "client_concentration": 0.22, "client_retention_rate": 0.71, "employee_utilization_rate": 0.71, "gross_billings": 884015, "net_revenue": 750073, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 2595 }, { "average_project_size": 190457, "billable_hours_per_employee": 92, "client_concentration": 0.27, "client_retention_rate": 0.65, "employee_utilization_rate": 0.62, "gross_billings": 890586, "net_revenue": 759599, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 2628 }, { "average_project_size": 101705, "billable_hours_per_employee": 152, "client_concentration": 0.26, "client_retention_rate": 0.9, "employee_utilization_rate": 0.65, "gross_billings": 857838, "net_revenue": 769245, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 2662 } ], "balance_sheet": [ { "assets": 876471, "current_assets": 435065, "current_liabilities": 211942, "equity": 577782, "fixed_assets": 441406, "liabilities": 470622, "long_term_liabilities": 258680, "quarter": 1 }, { "assets": 891431, "current_assets": 345971, "current_liabilities": 220378, "equity": 587523, "fixed_assets": 545460, "liabilities": 483158, "long_term_liabilities": 262780, "quarter": 2 }, { "assets": 906647, "current_assets": 393326, "current_liabilities": 223910, "equity": 596787, "fixed_assets": 513321, "liabilities": 496027, "long_term_liabilities": 272117, "quarter": 3 }, { "assets": 922122, "current_assets": 283774, "current_liabilities": 207159, "equity": 589849, "fixed_assets": 638348, "liabilities": 509238, "long_term_liabilities": 302079, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -40317, "financing_cash_flow": 192491, "investing_cash_flow": -126538, "net_cash_flow": -107871, "operating_cash_flow": 200790, "quarter": 1 }, { "change_in_working_capital": -38653, "financing_cash_flow": 15600, "investing_cash_flow": -171080, "net_cash_flow": -133876, "operating_cash_flow": 210662, "quarter": 2 }, { "change_in_working_capital": 54943, "financing_cash_flow": 194425, "investing_cash_flow": -334883, "net_cash_flow": -300313, "operating_cash_flow": 223081, "quarter": 3 }, { "change_in_working_capital": 41469, "financing_cash_flow": 75294, "investing_cash_flow": -358029, "net_cash_flow": -445634, "operating_cash_flow": 210970, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8450570526577605, "current_ratio": 2.0527549990091627, "debt_to_equity_ratio": 0.8145321245729358, "profit_margin": 0.2321323453963179, "quarter": 1, "return_on_assets": 0.1961650756271457, "return_on_equity": 0.2975741715733616 }, { "asset_turnover_ratio": 0.8414257525259947, "current_ratio": 1.5698980842007824, "debt_to_equity_ratio": 0.8223644010532354, "profit_margin": 0.23897673959734586, "quarter": 2, "return_on_assets": 0.2010811829519054, "return_on_equity": 0.30509443885601073 }, { "asset_turnover_ratio": 0.8378111878162063, "current_ratio": 1.7566254298602118, "debt_to_equity_ratio": 0.8311625420795024, "profit_margin": 0.2450858940045998, "quarter": 3, "return_on_assets": 0.20533570397299059, "return_on_equity": 0.3119488192604732 }, { "asset_turnover_ratio": 0.8342117420471478, "current_ratio": 1.3698366954851104, "debt_to_equity_ratio": 0.8633362097757222, "profit_margin": 0.2300502440704847, "quarter": 4, "return_on_assets": 0.19191061486441058, "return_on_equity": 0.3000174620962314 } ], "income_statement": [ { "depreciation": 28857, "expenses": 514665, "income_tax": 54070, "marketing_expense": 79101, "net_income": 226003, "net_profit": 171933, "operational_expense": 275249, "product_revenue": 206838, "quarter": 1, "rd_expense": 88849, "revenue": 740668, "salaries_expense": 177687, "service_revenue": 533830 }, { "depreciation": 31412, "expenses": 518644, "income_tax": 52179, "marketing_expense": 88273, "net_income": 231429, "net_profit": 179250, "operational_expense": 330785, "product_revenue": 182109, "quarter": 2, "rd_expense": 98543, "revenue": 750073, "salaries_expense": 196926, "service_revenue": 567964 }, { "depreciation": 36914, "expenses": 522655, "income_tax": 50777, "marketing_expense": 81780, "net_income": 236944, "net_profit": 186167, "operational_expense": 292444, "product_revenue": 268912, "quarter": 3, "rd_expense": 66141, "revenue": 759599, "salaries_expense": 249200, "service_revenue": 490687 }, { "depreciation": 34005, "expenses": 526697, "income_tax": 65583, "marketing_expense": 88585, "net_income": 242548, "net_profit": 176965, "operational_expense": 350854, "product_revenue": 212376, "quarter": 4, "rd_expense": 102709, "revenue": 769245, "salaries_expense": 193669, "service_revenue": 556869 } ], "market_conditions": { "gdp_growth": [ -0.011153295720591908, -0.01368321876813639, -0.017060093579369207, -0.014896448326615276 ], "inflation_rate": [ 0.0327661712672743, 0.03531121727953469, 0.03316756664254762, 0.036119664080161956 ], "interest_rate": [ 0.041526009771410376, 0.04567382188558472, 0.04255602689821357, 0.048439992929042414 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 180691, "billable_hours_per_employee": 131, "client_concentration": 0.3, "client_retention_rate": 0.73, "employee_utilization_rate": 0.7, "gross_billings": 1017987, "net_revenue": 911388, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 3154 }, { "average_project_size": 128956, "billable_hours_per_employee": 111, "client_concentration": 0.21, "client_retention_rate": 0.62, "employee_utilization_rate": 0.69, "gross_billings": 1141848, "net_revenue": 921502, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 3189 }, { "average_project_size": 171920, "billable_hours_per_employee": 122, "client_concentration": 0.33, "client_retention_rate": 0.84, "employee_utilization_rate": 0.7, "gross_billings": 1170482, "net_revenue": 931728, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 3224 }, { "average_project_size": 195529, "billable_hours_per_employee": 132, "client_concentration": 0.37, "client_retention_rate": 0.8, "employee_utilization_rate": 0.75, "gross_billings": 1150049, "net_revenue": 942068, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 3260 } ], "balance_sheet": [ { "assets": 1129989, "current_assets": 428712, "current_liabilities": 227052, "equity": 909051, "fixed_assets": 701277, "liabilities": 455615, "long_term_liabilities": 228563, "quarter": 1 }, { "assets": 1164289, "current_assets": 528440, "current_liabilities": 200379, "equity": 935195, "fixed_assets": 635849, "liabilities": 468280, "long_term_liabilities": 267901, "quarter": 2 }, { "assets": 1199629, "current_assets": 423215, "current_liabilities": 250954, "equity": 952347, "fixed_assets": 776414, "liabilities": 481297, "long_term_liabilities": 230343, "quarter": 3 }, { "assets": 1236043, "current_assets": 592552, "current_liabilities": 225168, "equity": 997372, "fixed_assets": 643491, "liabilities": 494676, "long_term_liabilities": 269508, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -74009, "financing_cash_flow": 49173, "investing_cash_flow": -482660, "net_cash_flow": 232165, "operating_cash_flow": 284746, "quarter": 1 }, { "change_in_working_capital": -32289, "financing_cash_flow": 159196, "investing_cash_flow": -489550, "net_cash_flow": -229455, "operating_cash_flow": 290570, "quarter": 2 }, { "change_in_working_capital": -84186, "financing_cash_flow": -186542, "investing_cash_flow": -368659, "net_cash_flow": 59409, "operating_cash_flow": 266747, "quarter": 3 }, { "change_in_working_capital": 12696, "financing_cash_flow": -25245, "investing_cash_flow": -169276, "net_cash_flow": -383287, "operating_cash_flow": 293850, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8065459044291582, "current_ratio": 1.888166587389673, "debt_to_equity_ratio": 0.5011985026142648, "profit_margin": 0.2574940639990871, "quarter": 1, "return_on_assets": 0.20768078273328325, "return_on_equity": 0.2581560330498509 }, { "asset_turnover_ratio": 0.7914718768278323, "current_ratio": 2.637202501260112, "debt_to_equity_ratio": 0.5007297943209705, "profit_margin": 0.2595610210287118, "quarter": 2, "return_on_assets": 0.205435248464943, "return_on_equity": 0.25576056330497915 }, { "asset_turnover_ratio": 0.7766801236048811, "current_ratio": 1.6864246037122341, "debt_to_equity_ratio": 0.5053798667922511, "profit_margin": 0.25116235639585804, "quarter": 3, "return_on_assets": 0.19507281001042823, "return_on_equity": 0.24572451007878432 }, { "asset_turnover_ratio": 0.7621644230823685, "current_ratio": 2.6315995168052297, "debt_to_equity_ratio": 0.495979433952427, "profit_margin": 0.2717478993023858, "quarter": 4, "return_on_assets": 0.20711658089564844, "return_on_equity": 0.25667955386756397 } ], "income_statement": [ { "depreciation": 50069, "expenses": 598810, "income_tax": 77901, "marketing_expense": 81917, "net_income": 312578, "net_profit": 234677, "operational_expense": 354499, "product_revenue": 194885, "quarter": 1, "rd_expense": 116997, "revenue": 911388, "salaries_expense": 196323, "service_revenue": 716503 }, { "depreciation": 51384, "expenses": 599177, "income_tax": 83139, "marketing_expense": 91535, "net_income": 322325, "net_profit": 239186, "operational_expense": 306742, "product_revenue": 186542, "quarter": 2, "rd_expense": 65995, "revenue": 921502, "salaries_expense": 251608, "service_revenue": 734960 }, { "depreciation": 32732, "expenses": 599546, "income_tax": 98167, "marketing_expense": 116719, "net_income": 332182, "net_profit": 234015, "operational_expense": 341537, "product_revenue": 323834, "quarter": 3, "rd_expense": 114210, "revenue": 931728, "salaries_expense": 219537, "service_revenue": 607894 }, { "depreciation": 37845, "expenses": 599914, "income_tax": 86149, "marketing_expense": 90295, "net_income": 342154, "net_profit": 256005, "operational_expense": 371742, "product_revenue": 253489, "quarter": 4, "rd_expense": 63599, "revenue": 942068, "salaries_expense": 248189, "service_revenue": 688579 } ], "market_conditions": { "gdp_growth": [ -0.024099023662105337, -0.006477993276446577, -0.006515191698103018, -0.01871325748221958 ], "inflation_rate": [ 0.02923120767714945, 0.029131041817872533, 0.03241478567654759, 0.033349107554688194 ], "interest_rate": [ 0.03822999242180634, 0.0446310471696877, 0.03680819601878679, 0.03959650510187792 ], "year": 2011 }, "random_event": { "description": "Smith LLC Technology Adoption in 2011", "impact": 0, "type": "Technology Adoption" }, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 138703, "billable_hours_per_employee": 82, "client_concentration": 0.11, "client_retention_rate": 0.76, "employee_utilization_rate": 0.7, "gross_billings": 1138967, "net_revenue": 882279, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 3053 }, { "average_project_size": 56358, "billable_hours_per_employee": 83, "client_concentration": 0.1, "client_retention_rate": 0.64, "employee_utilization_rate": 0.69, "gross_billings": 1003840, "net_revenue": 868655, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 3006 }, { "average_project_size": 114658, "billable_hours_per_employee": 120, "client_concentration": 0.32, "client_retention_rate": 0.68, "employee_utilization_rate": 0.79, "gross_billings": 962340, "net_revenue": 855242, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 2959 }, { "average_project_size": 141725, "billable_hours_per_employee": 84, "client_concentration": 0.25, "client_retention_rate": 0.73, "employee_utilization_rate": 0.62, "gross_billings": 1059050, "net_revenue": 842036, "new_client_acquisition": 2, "organic_growth": 0.15, "quarter": 4, "revenue_per_employee": 2914 } ], "balance_sheet": [ { "assets": 1310444, "current_assets": 467119, "current_liabilities": 434605, "equity": 822025, "fixed_assets": 843325, "liabilities": 731039, "long_term_liabilities": 296434, "quarter": 1 }, { "assets": 1339228, "current_assets": 550890, "current_liabilities": 393159, "equity": 820790, "fixed_assets": 788338, "liabilities": 743934, "long_term_liabilities": 350775, "quarter": 2 }, { "assets": 1368645, "current_assets": 545251, "current_liabilities": 338255, "equity": 851535, "fixed_assets": 823394, "liabilities": 757058, "long_term_liabilities": 418803, "quarter": 3 }, { "assets": 1398708, "current_assets": 438120, "current_liabilities": 312482, "equity": 863830, "fixed_assets": 960588, "liabilities": 770412, "long_term_liabilities": 457930, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 80046, "financing_cash_flow": 71330, "investing_cash_flow": -298007, "net_cash_flow": 53959, "operating_cash_flow": 277030, "quarter": 1 }, { "change_in_working_capital": -60668, "financing_cash_flow": 78658, "investing_cash_flow": -410204, "net_cash_flow": 2196, "operating_cash_flow": 270221, "quarter": 2 }, { "change_in_working_capital": -1658, "financing_cash_flow": 83199, "investing_cash_flow": -314145, "net_cash_flow": 73051, "operating_cash_flow": 285377, "quarter": 3 }, { "change_in_working_capital": -56590, "financing_cash_flow": 95229, "investing_cash_flow": -311462, "net_cash_flow": -363926, "operating_cash_flow": 273105, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6732672285118632, "current_ratio": 1.0748127610128737, "debt_to_equity_ratio": 0.8893148018612572, "profit_margin": 0.2749923776945841, "quarter": 1, "return_on_assets": 0.18514335599232015, "return_on_equity": 0.29514917429518567 }, { "asset_turnover_ratio": 0.6486236846899855, "current_ratio": 1.4011888319992676, "debt_to_equity_ratio": 0.9063633816201464, "profit_margin": 0.25959212806004683, "quarter": 2, "return_on_assets": 0.16837760261882218, "return_on_equity": 0.27473044262235163 }, { "asset_turnover_ratio": 0.6248822740739929, "current_ratio": 1.6119525210270358, "debt_to_equity_ratio": 0.8890509491682668, "profit_margin": 0.28056152527588685, "quarter": 3, "return_on_assets": 0.1753179239320642, "return_on_equity": 0.2817828979431262 }, { "asset_turnover_ratio": 0.6020098548088665, "current_ratio": 1.4020647589301143, "debt_to_equity_ratio": 0.891856036488661, "profit_margin": 0.27971963193972704, "quarter": 4, "return_on_assets": 0.16839397501122463, "return_on_equity": 0.2726624451570332 } ], "income_statement": [ { "depreciation": 34410, "expenses": 555251, "income_tax": 84408, "marketing_expense": 84317, "net_income": 327028, "net_profit": 242620, "operational_expense": 310951, "product_revenue": 303211, "quarter": 1, "rd_expense": 95120, "revenue": 882279, "salaries_expense": 183022, "service_revenue": 579068 }, { "depreciation": 44725, "expenses": 547541, "income_tax": 95618, "marketing_expense": 87466, "net_income": 321114, "net_profit": 225496, "operational_expense": 345938, "product_revenue": 253340, "quarter": 2, "rd_expense": 64111, "revenue": 868655, "salaries_expense": 238151, "service_revenue": 615315 }, { "depreciation": 45429, "expenses": 539938, "income_tax": 75356, "marketing_expense": 77901, "net_income": 315304, "net_profit": 239948, "operational_expense": 357259, "product_revenue": 220897, "quarter": 3, "rd_expense": 56329, "revenue": 855242, "salaries_expense": 232142, "service_revenue": 634345 }, { "depreciation": 37571, "expenses": 532441, "income_tax": 74061, "marketing_expense": 83861, "net_income": 309595, "net_profit": 235534, "operational_expense": 352572, "product_revenue": 320215, "quarter": 4, "rd_expense": 104480, "revenue": 842036, "salaries_expense": 188770, "service_revenue": 521821 } ], "market_conditions": { "gdp_growth": [ -0.02172876760920451, -0.024611030851390832, -0.01275385375059979, -0.01992096430947803 ], "inflation_rate": [ 0.035695122512381404, 0.032296935623575926, 0.039044665865641336, 0.03372091858505376 ], "interest_rate": [ 0.047192638714201054, 0.052976449712924686, 0.05054126979689985, 0.04933885427555355 ], "year": 2012 }, "random_event": { "description": "Smith LLC Introduction of New Service in 2012", "impact": 0.03, "type": "Introduction of New Service" }, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 190237, "billable_hours_per_employee": 151, "client_concentration": 0.34, "client_retention_rate": 0.81, "employee_utilization_rate": 0.72, "gross_billings": 699844, "net_revenue": 620136, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 2146 }, { "average_project_size": 113810, "billable_hours_per_employee": 123, "client_concentration": 0.17, "client_retention_rate": 0.77, "employee_utilization_rate": 0.73, "gross_billings": 800511, "net_revenue": 620265, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 2146 }, { "average_project_size": 127854, "billable_hours_per_employee": 133, "client_concentration": 0.37, "client_retention_rate": 0.76, "employee_utilization_rate": 0.74, "gross_billings": 723566, "net_revenue": 620394, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 2147 }, { "average_project_size": 173830, "billable_hours_per_employee": 84, "client_concentration": 0.19, "client_retention_rate": 0.84, "employee_utilization_rate": 0.77, "gross_billings": 701862, "net_revenue": 620524, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 2147 } ], "balance_sheet": [ { "assets": 623594, "current_assets": 223445, "current_liabilities": 132530, "equity": 528863, "fixed_assets": 400149, "liabilities": 266352, "long_term_liabilities": 133822, "quarter": 1 }, { "assets": 635173, "current_assets": 199533, "current_liabilities": 120239, "equity": 533543, "fixed_assets": 435640, "liabilities": 272873, "long_term_liabilities": 152634, "quarter": 2 }, { "assets": 646967, "current_assets": 278359, "current_liabilities": 112670, "equity": 541937, "fixed_assets": 368608, "liabilities": 279553, "long_term_liabilities": 166883, "quarter": 3 }, { "assets": 658980, "current_assets": 287659, "current_liabilities": 145003, "equity": 539361, "fixed_assets": 371321, "liabilities": 286397, "long_term_liabilities": 141394, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 84090, "financing_cash_flow": 13503, "investing_cash_flow": -430813, "net_cash_flow": 39554, "operating_cash_flow": 207781, "quarter": 1 }, { "change_in_working_capital": -35539, "financing_cash_flow": -37473, "investing_cash_flow": -185860, "net_cash_flow": 21163, "operating_cash_flow": 197086, "quarter": 2 }, { "change_in_working_capital": 14646, "financing_cash_flow": -119179, "investing_cash_flow": -291353, "net_cash_flow": -244017, "operating_cash_flow": 203996, "quarter": 3 }, { "change_in_working_capital": -66844, "financing_cash_flow": 164730, "investing_cash_flow": -208504, "net_cash_flow": 91039, "operating_cash_flow": 201557, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9944547253501477, "current_ratio": 1.6859956236323852, "debt_to_equity_ratio": 0.5036313752332835, "profit_margin": 0.27674735864391037, "quarter": 1, "return_on_assets": 0.2752127185316087, "return_on_equity": 0.3245093719923685 }, { "asset_turnover_ratio": 0.9765292290446854, "current_ratio": 1.659469889137468, "debt_to_equity_ratio": 0.5114358167945227, "profit_margin": 0.27608038499673526, "quarter": 2, "return_on_assets": 0.2696005655152218, "return_on_equity": 0.3209544497819295 }, { "asset_turnover_ratio": 0.958926807704257, "current_ratio": 2.470568918079347, "debt_to_equity_ratio": 0.5158404021131607, "profit_margin": 0.28130994174669643, "quarter": 3, "return_on_assets": 0.2697556444146301, "return_on_equity": 0.3220355871623454 }, { "asset_turnover_ratio": 0.9416431454672373, "current_ratio": 1.983814127983559, "debt_to_equity_ratio": 0.5309931567169298, "profit_margin": 0.26876962051427505, "quarter": 4, "return_on_assets": 0.25308507086709764, "return_on_equity": 0.3092140514423549 } ], "income_statement": [ { "depreciation": 36160, "expenses": 399481, "income_tax": 49034, "marketing_expense": 55698, "net_income": 220655, "net_profit": 171621, "operational_expense": 250679, "product_revenue": 147832, "quarter": 1, "rd_expense": 78771, "revenue": 620136, "salaries_expense": 152013, "service_revenue": 472304 }, { "depreciation": 25843, "expenses": 400338, "income_tax": 48684, "marketing_expense": 76253, "net_income": 219927, "net_profit": 171243, "operational_expense": 234638, "product_revenue": 133577, "quarter": 2, "rd_expense": 76822, "revenue": 620265, "salaries_expense": 139942, "service_revenue": 486688 }, { "depreciation": 29473, "expenses": 401198, "income_tax": 44673, "marketing_expense": 51167, "net_income": 219196, "net_profit": 174523, "operational_expense": 237956, "product_revenue": 172336, "quarter": 3, "rd_expense": 48030, "revenue": 620394, "salaries_expense": 163595, "service_revenue": 448058 }, { "depreciation": 34779, "expenses": 402059, "income_tax": 51687, "marketing_expense": 72632, "net_income": 218465, "net_profit": 166778, "operational_expense": 255753, "product_revenue": 224514, "quarter": 4, "rd_expense": 57386, "revenue": 620524, "salaries_expense": 137952, "service_revenue": 396010 } ], "market_conditions": { "gdp_growth": [ 0.008010906532228673, 0.008627240728083341, 0.010407755819834408, 0.009279960206525986 ], "inflation_rate": [ 0.0393226277045737, 0.033921952816665255, 0.0352616635097942, 0.03589094663407563 ], "interest_rate": [ 0.05672928770220835, 0.0572532835434625, 0.055828546995013786, 0.05600067050992949 ], "year": 2013 }, "random_event": { "description": "Smith LLC New Ad Campaign Launch in 2013", "impact": -0.01, "type": "New Ad Campaign Launch" }, "year": 2013 }, { "advertising_kpis": [ { "average_project_size": 50734, "billable_hours_per_employee": 82, "client_concentration": 0.35, "client_retention_rate": 0.64, "employee_utilization_rate": 0.77, "gross_billings": 3909933, "net_revenue": 3421885, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 11840 }, { "average_project_size": 108229, "billable_hours_per_employee": 130, "client_concentration": 0.3, "client_retention_rate": 0.65, "employee_utilization_rate": 0.7, "gross_billings": 4060033, "net_revenue": 3470830, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 12010 }, { "average_project_size": 109043, "billable_hours_per_employee": 146, "client_concentration": 0.14, "client_retention_rate": 0.6, "employee_utilization_rate": 0.66, "gross_billings": 4352367, "net_revenue": 3520475, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 12182 }, { "average_project_size": 172154, "billable_hours_per_employee": 83, "client_concentration": 0.21, "client_retention_rate": 0.85, "employee_utilization_rate": 0.61, "gross_billings": 4551050, "net_revenue": 3570830, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 12356 } ], "balance_sheet": [ { "assets": 3782480, "current_assets": 1236271, "current_liabilities": 1245680, "equity": 2377737, "fixed_assets": 2546209, "liabilities": 2192391, "long_term_liabilities": 946711, "quarter": 1 }, { "assets": 3875374, "current_assets": 1854854, "current_liabilities": 1261021, "equity": 2371061, "fixed_assets": 2020520, "liabilities": 2234345, "long_term_liabilities": 973324, "quarter": 2 }, { "assets": 3970549, "current_assets": 1542403, "current_liabilities": 1195054, "equity": 2490106, "fixed_assets": 2428146, "liabilities": 2277101, "long_term_liabilities": 1082047, "quarter": 3 }, { "assets": 4068061, "current_assets": 1937171, "current_liabilities": 1182594, "equity": 2497012, "fixed_assets": 2130890, "liabilities": 2320676, "long_term_liabilities": 1138082, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -21353, "financing_cash_flow": -152226, "investing_cash_flow": -437879, "net_cash_flow": 789579, "operating_cash_flow": 992435, "quarter": 1 }, { "change_in_working_capital": 79897, "financing_cash_flow": -170855, "investing_cash_flow": -140281, "net_cash_flow": 508619, "operating_cash_flow": 855300, "quarter": 2 }, { "change_in_working_capital": -14118, "financing_cash_flow": 100042, "investing_cash_flow": -270888, "net_cash_flow": 834433, "operating_cash_flow": 974290, "quarter": 3 }, { "change_in_working_capital": -99146, "financing_cash_flow": -59095, "investing_cash_flow": -348830, "net_cash_flow": 281837, "operating_cash_flow": 901170, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9046670438442503, "current_ratio": 0.9924466957806178, "debt_to_equity_ratio": 0.9220494108473729, "profit_margin": 0.23017956477204815, "quarter": 1, "return_on_assets": 0.20823586641568495, "return_on_equity": 0.33125951272154996 }, { "asset_turnover_ratio": 0.8956116235491077, "current_ratio": 1.4709144415517268, "debt_to_equity_ratio": 0.9423397373580857, "profit_margin": 0.21033355134074558, "quarter": 2, "return_on_assets": 0.18837717340313476, "return_on_equity": 0.30789254262121474 }, { "asset_turnover_ratio": 0.8866469095331653, "current_ratio": 1.2906554850241077, "debt_to_equity_ratio": 0.9144594647778046, "profit_margin": 0.22629275878965197, "quarter": 3, "return_on_assets": 0.20064177523057894, "return_on_equity": 0.31992935240507836 }, { "asset_turnover_ratio": 0.8777719901446905, "current_ratio": 1.638069362773699, "debt_to_equity_ratio": 0.9293811964059444, "profit_margin": 0.20993074439276022, "quarter": 4, "return_on_assets": 0.18427132729818949, "return_on_equity": 0.30020961052650125 } ], "income_statement": [ { "depreciation": 204787, "expenses": 2430675, "income_tax": 203562, "marketing_expense": 468431, "net_income": 991210, "net_profit": 787648, "operational_expense": 1692917, "product_revenue": 894214, "quarter": 1, "rd_expense": 348944, "revenue": 3421885, "salaries_expense": 1162729, "service_revenue": 2527671 }, { "depreciation": 125268, "expenses": 2465302, "income_tax": 275496, "marketing_expense": 258937, "net_income": 1005528, "net_profit": 730032, "operational_expense": 1321310, "product_revenue": 816698, "quarter": 2, "rd_expense": 449013, "revenue": 3470830, "salaries_expense": 824636, "service_revenue": 2654132 }, { "depreciation": 177632, "expenses": 2500423, "income_tax": 223394, "marketing_expense": 276691, "net_income": 1020052, "net_profit": 796658, "operational_expense": 1437937, "product_revenue": 1231277, "quarter": 3, "rd_expense": 399419, "revenue": 3520475, "salaries_expense": 976614, "service_revenue": 2289198 }, { "depreciation": 151543, "expenses": 2536045, "income_tax": 285158, "marketing_expense": 503718, "net_income": 1034785, "net_profit": 749627, "operational_expense": 1755045, "product_revenue": 954592, "quarter": 4, "rd_expense": 485817, "revenue": 3570830, "salaries_expense": 862379, "service_revenue": 2616238 } ], "market_conditions": { "gdp_growth": [ 0.0037465291888494926, 0.01160009933436988, 0.011548258473927354, 0.016871799022597445 ], "inflation_rate": [ 0.03397582547898259, 0.03549282718867954, 0.02870933039069135, 0.036218347715845964 ], "interest_rate": [ 0.05985221567383312, 0.05321645175394658, 0.0547238665748581, 0.061070472310797035 ], "year": 2014 }, "random_event": null, "year": 2014 } ]

{ "advertising_type": "Traditional Advertising", "financial_health": "Distressed", "founding_year": 1996, "industry": "Advertising", "location": "New Christopherstad", "name": "Arnold-Reed", "num_employees": 117, "region": "Asia-Pacific", "revenue_size": "Medium", "website": "www.arnold-reed.com" }

[ { "advertising_kpis": [ { "average_project_size": 150698, "billable_hours_per_employee": 97, "client_concentration": 0.27, "client_retention_rate": 0.79, "employee_utilization_rate": 0.69, "gross_billings": 9498154, "net_revenue": 7599583, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 64954 }, { "average_project_size": 195076, "billable_hours_per_employee": 156, "client_concentration": 0.36, "client_retention_rate": 0.76, "employee_utilization_rate": 0.62, "gross_billings": 8904218, "net_revenue": 7551698, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 64544 }, { "average_project_size": 174916, "billable_hours_per_employee": 110, "client_concentration": 0.21, "client_retention_rate": 0.87, "employee_utilization_rate": 0.68, "gross_billings": 9080495, "net_revenue": 7504116, "new_client_acquisition": 1, "organic_growth": 0.15, "quarter": 3, "revenue_per_employee": 64138 }, { "average_project_size": 102518, "billable_hours_per_employee": 114, "client_concentration": 0.16, "client_retention_rate": 0.85, "employee_utilization_rate": 0.76, "gross_billings": 8506447, "net_revenue": 7456833, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 63734 } ], "balance_sheet": [ { "assets": 9463988, "current_assets": 4087867, "current_liabilities": 2236175, "equity": 5871690, "fixed_assets": 5376121, "liabilities": 5468874, "long_term_liabilities": 3232699, "quarter": 1 }, { "assets": 9692408, "current_assets": 3663161, "current_liabilities": 2835625, "equity": 5882800, "fixed_assets": 6029247, "liabilities": 5610485, "long_term_liabilities": 2774860, "quarter": 2 }, { "assets": 9926341, "current_assets": 3491280, "current_liabilities": 2399409, "equity": 6080121, "fixed_assets": 6435061, "liabilities": 5755764, "long_term_liabilities": 3356355, "quarter": 3 }, { "assets": 10165920, "current_assets": 3898735, "current_liabilities": 2733934, "equity": 6043787, "fixed_assets": 6267185, "liabilities": 5904804, "long_term_liabilities": 3170870, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 21061, "financing_cash_flow": -73120, "investing_cash_flow": -151561, "net_cash_flow": 2053457, "operating_cash_flow": 2231329, "quarter": 1 }, { "change_in_working_capital": -62453, "financing_cash_flow": -101280, "investing_cash_flow": -260963, "net_cash_flow": 2253603, "operating_cash_flow": 2270000, "quarter": 2 }, { "change_in_working_capital": -36904, "financing_cash_flow": 17685, "investing_cash_flow": -432127, "net_cash_flow": 2388171, "operating_cash_flow": 2388566, "quarter": 3 }, { "change_in_working_capital": 80196, "financing_cash_flow": 91093, "investing_cash_flow": -310560, "net_cash_flow": 1985089, "operating_cash_flow": 2096371, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8030000672021139, "current_ratio": 1.8280622044339105, "debt_to_equity_ratio": 0.9313969232026895, "profit_margin": 0.24693144347525384, "quarter": 1, "return_on_assets": 0.19828596570494383, "return_on_equity": 0.31959725394222105 }, { "asset_turnover_ratio": 0.7791353810116124, "current_ratio": 1.2918354860039674, "debt_to_equity_ratio": 0.9537099680424288, "profit_margin": 0.23847312220377456, "quarter": 2, "return_on_assets": 0.1858028469292667, "return_on_equity": 0.30612582443734276 }, { "asset_turnover_ratio": 0.7559800736243093, "current_ratio": 1.4550583081083717, "debt_to_equity_ratio": 0.9466528708885892, "profit_margin": 0.25446621560754124, "quarter": 3, "return_on_assets": 0.1923713884098884, "return_on_equity": 0.31406348656548116 }, { "asset_turnover_ratio": 0.7335128547145757, "current_ratio": 1.4260530795549564, "debt_to_equity_ratio": 0.9770039877315332, "profit_margin": 0.23906543166515865, "quarter": 4, "return_on_assets": 0.17535756724428286, "return_on_equity": 0.2949592697426299 } ], "income_statement": [ { "depreciation": 354753, "expenses": 5044858, "income_tax": 678149, "marketing_expense": 1002880, "net_income": 2554725, "net_profit": 1876576, "operational_expense": 2749061, "product_revenue": 1780738, "quarter": 1, "rd_expense": 775976, "revenue": 7599583, "salaries_expense": 1882551, "service_revenue": 5818845 }, { "depreciation": 469123, "expenses": 5030201, "income_tax": 720620, "marketing_expense": 887459, "net_income": 2521497, "net_profit": 1800877, "operational_expense": 3184603, "product_revenue": 2148199, "quarter": 2, "rd_expense": 792674, "revenue": 7551698, "salaries_expense": 2237637, "service_revenue": 5403499 }, { "depreciation": 479022, "expenses": 5015587, "income_tax": 578985, "marketing_expense": 938433, "net_income": 2488529, "net_profit": 1909544, "operational_expense": 2793656, "product_revenue": 1973888, "quarter": 3, "rd_expense": 644902, "revenue": 7504116, "salaries_expense": 2494592, "service_revenue": 5530228 }, { "depreciation": 313700, "expenses": 5001016, "income_tax": 673146, "marketing_expense": 593121, "net_income": 2455817, "net_profit": 1782671, "operational_expense": 2654080, "product_revenue": 2269609, "quarter": 4, "rd_expense": 802630, "revenue": 7456833, "salaries_expense": 1587120, "service_revenue": 5187224 } ], "market_conditions": { "gdp_growth": [ 0.056593490108009625, 0.05708020944800842, 0.04765918203540524, 0.06346043941514018 ], "inflation_rate": [ 0.010658054241935059, 0.009620411000158709, 0.009958538531308236, 0.013288191027114132 ], "interest_rate": [ 0.013892774969738378, 0.01636813671260257, 0.016540997334427838, 0.022209823516969856 ], "year": 1996 }, "random_event": null, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 115223, "billable_hours_per_employee": 144, "client_concentration": 0.23, "client_retention_rate": 0.88, "employee_utilization_rate": 0.78, "gross_billings": 12385562, "net_revenue": 9667201, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 82626 }, { "average_project_size": 154432, "billable_hours_per_employee": 140, "client_concentration": 0.35, "client_retention_rate": 0.7, "employee_utilization_rate": 0.64, "gross_billings": 12214177, "net_revenue": 9583748, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 81912 }, { "average_project_size": 177487, "billable_hours_per_employee": 116, "client_concentration": 0.35, "client_retention_rate": 0.83, "employee_utilization_rate": 0.64, "gross_billings": 10594810, "net_revenue": 9501016, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 81205 }, { "average_project_size": 132254, "billable_hours_per_employee": 107, "client_concentration": 0.17, "client_retention_rate": 0.62, "employee_utilization_rate": 0.68, "gross_billings": 10536167, "net_revenue": 9418998, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 80504 } ], "balance_sheet": [ { "assets": 12236094, "current_assets": 5743259, "current_liabilities": 3483866, "equity": 8956829, "fixed_assets": 6492835, "liabilities": 5808647, "long_term_liabilities": 2324781, "quarter": 1 }, { "assets": 12449318, "current_assets": 5242834, "current_liabilities": 3260470, "equity": 8943491, "fixed_assets": 7206484, "liabilities": 5959594, "long_term_liabilities": 2699124, "quarter": 2 }, { "assets": 12666257, "current_assets": 4991505, "current_liabilities": 3211444, "equity": 9152262, "fixed_assets": 7674752, "liabilities": 6114464, "long_term_liabilities": 2903020, "quarter": 3 }, { "assets": 12886977, "current_assets": 6190672, "current_liabilities": 3102125, "equity": 9012408, "fixed_assets": 6696305, "liabilities": 6273358, "long_term_liabilities": 3171233, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 78311, "financing_cash_flow": -136895, "investing_cash_flow": -334573, "net_cash_flow": 2617692, "operating_cash_flow": 2966963, "quarter": 1 }, { "change_in_working_capital": -40748, "financing_cash_flow": -160326, "investing_cash_flow": -451596, "net_cash_flow": 2413620, "operating_cash_flow": 2787383, "quarter": 2 }, { "change_in_working_capital": -9144, "financing_cash_flow": 2609, "investing_cash_flow": -144563, "net_cash_flow": 2665952, "operating_cash_flow": 3151123, "quarter": 3 }, { "change_in_working_capital": 11971, "financing_cash_flow": 137002, "investing_cash_flow": -203216, "net_cash_flow": 2809236, "operating_cash_flow": 2861992, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7900561241193472, "current_ratio": 1.648530396978529, "debt_to_equity_ratio": 0.6485160094046677, "profit_margin": 0.26164574420248427, "quarter": 1, "return_on_assets": 0.20671482255693688, "return_on_equity": 0.2823970402918265 }, { "asset_turnover_ratio": 0.7698211259444092, "current_ratio": 1.6079994602005232, "debt_to_equity_ratio": 0.6663610440263203, "profit_margin": 0.25603417368653686, "quarter": 2, "return_on_assets": 0.1971005158676162, "return_on_equity": 0.27436344487851555 }, { "asset_turnover_ratio": 0.7501044704840586, "current_ratio": 1.5542867943516998, "debt_to_equity_ratio": 0.6680822729943702, "profit_margin": 0.2737043069920101, "quarter": 3, "return_on_assets": 0.20530682426544794, "return_on_equity": 0.28413402063883225 }, { "asset_turnover_ratio": 0.7308927454437142, "current_ratio": 1.9956230003626547, "debt_to_equity_ratio": 0.6960801153254491, "profit_margin": 0.25467560349837637, "quarter": 4, "return_on_assets": 0.18614055103846308, "return_on_equity": 0.26616515807983837 } ], "income_statement": [ { "depreciation": 437581, "expenses": 6282335, "income_tax": 855484, "marketing_expense": 1002145, "net_income": 3384866, "net_profit": 2529382, "operational_expense": 4249798, "product_revenue": 3555499, "quarter": 1, "rd_expense": 897829, "revenue": 9667201, "salaries_expense": 1934900, "service_revenue": 6111702 }, { "depreciation": 333616, "expenses": 6194070, "income_tax": 935911, "marketing_expense": 794670, "net_income": 3389678, "net_profit": 2453767, "operational_expense": 3289290, "product_revenue": 1953905, "quarter": 2, "rd_expense": 1088084, "revenue": 9583748, "salaries_expense": 2530442, "service_revenue": 7629843 }, { "depreciation": 550654, "expenses": 6107046, "income_tax": 793501, "marketing_expense": 1170334, "net_income": 3393970, "net_profit": 2600469, "operational_expense": 3874672, "product_revenue": 3490539, "quarter": 3, "rd_expense": 1197420, "revenue": 9501016, "salaries_expense": 2930402, "service_revenue": 6010477 }, { "depreciation": 463203, "expenses": 6021245, "income_tax": 998964, "marketing_expense": 665353, "net_income": 3397753, "net_profit": 2398789, "operational_expense": 3335523, "product_revenue": 2920753, "quarter": 4, "rd_expense": 1062209, "revenue": 9418998, "salaries_expense": 1962731, "service_revenue": 6498245 } ], "market_conditions": { "gdp_growth": [ 0.04407818275414339, 0.047702028428839534, 0.047595196781608916, 0.04194241735036225 ], "inflation_rate": [ 0.0052100093909481174, 0.010901448772541053, 0.008551174982866488, 0.01093976416608855 ], "interest_rate": [ 0.017637863313314222, 0.0214788528139197, 0.02307568929052173, 0.018860787756092866 ], "year": 1997 }, "random_event": { "description": "Arnold-Reed Expansion to New Market in 1997", "impact": -0.07, "type": "Expansion to New Market" }, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 174626, "billable_hours_per_employee": 97, "client_concentration": 0.33, "client_retention_rate": 0.88, "employee_utilization_rate": 0.74, "gross_billings": 21756191, "net_revenue": 19078595, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 163065 }, { "average_project_size": 122518, "billable_hours_per_employee": 123, "client_concentration": 0.36, "client_retention_rate": 0.83, "employee_utilization_rate": 0.75, "gross_billings": 22468347, "net_revenue": 18918989, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 161701 }, { "average_project_size": 173618, "billable_hours_per_employee": 92, "client_concentration": 0.3, "client_retention_rate": 0.85, "employee_utilization_rate": 0.79, "gross_billings": 22623129, "net_revenue": 18760719, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 160348 }, { "average_project_size": 98306, "billable_hours_per_employee": 139, "client_concentration": 0.23, "client_retention_rate": 0.89, "employee_utilization_rate": 0.69, "gross_billings": 23569120, "net_revenue": 18603772, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 159007 } ], "balance_sheet": [ { "assets": 24984701, "current_assets": 9299832, "current_liabilities": 4969003, "equity": 17350428, "fixed_assets": 15684869, "liabilities": 11830549, "long_term_liabilities": 6861546, "quarter": 1 }, { "assets": 25634323, "current_assets": 7840159, "current_liabilities": 6101409, "equity": 17399835, "fixed_assets": 17794164, "liabilities": 12144954, "long_term_liabilities": 6043545, "quarter": 2 }, { "assets": 26300835, "current_assets": 11213681, "current_liabilities": 6942133, "equity": 17756709, "fixed_assets": 15087154, "liabilities": 12467715, "long_term_liabilities": 5525582, "quarter": 3 }, { "assets": 26984677, "current_assets": 8105340, "current_liabilities": 5182754, "equity": 18297479, "fixed_assets": 18879337, "liabilities": 12799053, "long_term_liabilities": 7616299, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -24592, "financing_cash_flow": 132554, "investing_cash_flow": -200456, "net_cash_flow": 5122061, "operating_cash_flow": 5409596, "quarter": 1 }, { "change_in_working_capital": 22356, "financing_cash_flow": -183514, "investing_cash_flow": -366504, "net_cash_flow": 4318066, "operating_cash_flow": 4591918, "quarter": 2 }, { "change_in_working_capital": -8179, "financing_cash_flow": 14919, "investing_cash_flow": -137460, "net_cash_flow": 5099404, "operating_cash_flow": 5258132, "quarter": 3 }, { "change_in_working_capital": 22397, "financing_cash_flow": 101008, "investing_cash_flow": -201597, "net_cash_flow": 5044502, "operating_cash_flow": 5376211, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7636110994484184, "current_ratio": 1.8715690048889082, "debt_to_equity_ratio": 0.681859202551084, "profit_margin": 0.219946804258909, "quarter": 1, "return_on_assets": 0.1679538210203116, "return_on_equity": 0.2418543219798382 }, { "asset_turnover_ratio": 0.7380334951697378, "current_ratio": 1.2849751590165486, "debt_to_equity_ratio": 0.6979924809631816, "profit_margin": 0.20669529434157397, "quarter": 2, "return_on_assets": 0.15254805051804957, "return_on_equity": 0.22474155645728824 }, { "asset_turnover_ratio": 0.713312676194501, "current_ratio": 1.6153077159426361, "debt_to_equity_ratio": 0.7021410893200987, "profit_margin": 0.209138519691063, "quarter": 3, "return_on_assets": 0.14918115717618852, "return_on_equity": 0.22096374953264145 }, { "asset_turnover_ratio": 0.6894198511251404, "current_ratio": 1.5639059851191084, "debt_to_equity_ratio": 0.6994981658402232, "profit_margin": 0.22102265067535767, "quarter": 4, "return_on_assets": 0.152377402923889, "return_on_equity": 0.22472248772631465 } ], "income_statement": [ { "depreciation": 1213320, "expenses": 13751357, "income_tax": 1130962, "marketing_expense": 2264697, "net_income": 5327238, "net_profit": 4196276, "operational_expense": 7827080, "product_revenue": 5117583, "quarter": 1, "rd_expense": 2690743, "revenue": 19078595, "salaries_expense": 5115265, "service_revenue": 13961012 }, { "depreciation": 681452, "expenses": 13572913, "income_tax": 1435610, "marketing_expense": 2325305, "net_income": 5346076, "net_profit": 3910466, "operational_expense": 8783636, "product_revenue": 4630166, "quarter": 2, "rd_expense": 2658189, "revenue": 18918989, "salaries_expense": 5478361, "service_revenue": 14288823 }, { "depreciation": 1334543, "expenses": 13396786, "income_tax": 1440344, "marketing_expense": 1953390, "net_income": 5363933, "net_profit": 3923589, "operational_expense": 7785261, "product_revenue": 4167431, "quarter": 3, "rd_expense": 2217270, "revenue": 18760719, "salaries_expense": 6366760, "service_revenue": 14593288 }, { "depreciation": 1264356, "expenses": 13222944, "income_tax": 1268973, "marketing_expense": 2535512, "net_income": 5380828, "net_profit": 4111855, "operational_expense": 8260800, "product_revenue": 5136465, "quarter": 4, "rd_expense": 2300058, "revenue": 18603772, "salaries_expense": 5430003, "service_revenue": 13467307 } ], "market_conditions": { "gdp_growth": [ 0.054021415064571796, 0.053829088792353215, 0.048930646585139057, 0.05409770654872466 ], "inflation_rate": [ 0.008117577245623727, 0.011758760740139207, 0.011891358312228609, 0.009828863425100535 ], "interest_rate": [ 0.011195302776469324, 0.011514805449651366, 0.014250480269171723, 0.009746604821143676 ], "year": 1998 }, "random_event": { "description": "Arnold-Reed Technology Adoption in 1998", "impact": 0.02, "type": "Technology Adoption" }, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 87201, "billable_hours_per_employee": 99, "client_concentration": 0.31, "client_retention_rate": 0.88, "employee_utilization_rate": 0.76, "gross_billings": 23434232, "net_revenue": 18425336, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 157482 }, { "average_project_size": 60967, "billable_hours_per_employee": 87, "client_concentration": 0.27, "client_retention_rate": 0.74, "employee_utilization_rate": 0.65, "gross_billings": 21221008, "net_revenue": 18534545, "new_client_acquisition": 4, "organic_growth": 0.15, "quarter": 2, "revenue_per_employee": 158415 }, { "average_project_size": 126489, "billable_hours_per_employee": 139, "client_concentration": 0.25, "client_retention_rate": 0.61, "employee_utilization_rate": 0.72, "gross_billings": 22648922, "net_revenue": 18644401, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 159354 }, { "average_project_size": 83829, "billable_hours_per_employee": 131, "client_concentration": 0.17, "client_retention_rate": 0.85, "employee_utilization_rate": 0.73, "gross_billings": 22964145, "net_revenue": 18754908, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 160298 } ], "balance_sheet": [ { "assets": 21488743, "current_assets": 7267442, "current_liabilities": 5273817, "equity": 12976217, "fixed_assets": 14221301, "liabilities": 11946975, "long_term_liabilities": 6673158, "quarter": 1 }, { "assets": 21992106, "current_assets": 9811774, "current_liabilities": 6641310, "equity": 13576883, "fixed_assets": 12180332, "liabilities": 12147847, "long_term_liabilities": 5506537, "quarter": 2 }, { "assets": 22507260, "current_assets": 6961668, "current_liabilities": 6303973, "equity": 13859935, "fixed_assets": 15545592, "liabilities": 12352096, "long_term_liabilities": 6048123, "quarter": 3 }, { "assets": 23034481, "current_assets": 8391325, "current_liabilities": 6908442, "equity": 14148954, "fixed_assets": 14643156, "liabilities": 12559779, "long_term_liabilities": 5651337, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -23018, "financing_cash_flow": 52745, "investing_cash_flow": -251945, "net_cash_flow": 4173592, "operating_cash_flow": 4172734, "quarter": 1 }, { "change_in_working_capital": -65055, "financing_cash_flow": 86670, "investing_cash_flow": -266567, "net_cash_flow": 4129940, "operating_cash_flow": 4657635, "quarter": 2 }, { "change_in_working_capital": 47255, "financing_cash_flow": -89570, "investing_cash_flow": -122906, "net_cash_flow": 4491721, "operating_cash_flow": 5083210, "quarter": 3 }, { "change_in_working_capital": -32162, "financing_cash_flow": -92201, "investing_cash_flow": -210728, "net_cash_flow": 4700107, "operating_cash_flow": 4945125, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8574413124118055, "current_ratio": 1.3780231661432318, "debt_to_equity_ratio": 0.920682430017932, "profit_margin": 0.18639817477412624, "quarter": 1, "return_on_assets": 0.1598254956094919, "return_on_equity": 0.2646725929444614 }, { "asset_turnover_ratio": 0.8427817235875454, "current_ratio": 1.477385335122137, "debt_to_equity_ratio": 0.8947449130997152, "profit_margin": 0.20138740929437438, "quarter": 2, "return_on_assets": 0.1697256279139433, "return_on_equity": 0.2749249588436462 }, { "asset_turnover_ratio": 0.8283727561684541, "current_ratio": 1.1043302374550146, "debt_to_equity_ratio": 0.8912087971552536, "profit_margin": 0.19870689329198615, "quarter": 3, "return_on_assets": 0.16460337686595347, "return_on_equity": 0.2673007485244339 }, { "asset_turnover_ratio": 0.8142101400070616, "current_ratio": 1.214647962594171, "debt_to_equity_ratio": 0.8876825099579799, "profit_margin": 0.19590882557248482, "quarter": 4, "return_on_assets": 0.15951095229799186, "return_on_equity": 0.2596836486994021 } ], "income_statement": [ { "depreciation": 738285, "expenses": 13743521, "income_tax": 1247366, "marketing_expense": 1759813, "net_income": 4681815, "net_profit": 3434449, "operational_expense": 7241570, "product_revenue": 5908392, "quarter": 1, "rd_expense": 1934755, "revenue": 18425336, "salaries_expense": 6176963, "service_revenue": 12516944 }, { "depreciation": 925011, "expenses": 13772874, "income_tax": 1029047, "marketing_expense": 1673581, "net_income": 4761671, "net_profit": 3732624, "operational_expense": 7577990, "product_revenue": 5466502, "quarter": 2, "rd_expense": 2678662, "revenue": 18534545, "salaries_expense": 5397046, "service_revenue": 13068043 }, { "depreciation": 1378439, "expenses": 13802290, "income_tax": 1137340, "marketing_expense": 2272347, "net_income": 4842111, "net_profit": 3704771, "operational_expense": 7011406, "product_revenue": 4278166, "quarter": 3, "rd_expense": 2223136, "revenue": 18644401, "salaries_expense": 6428708, "service_revenue": 14366235 }, { "depreciation": 1270873, "expenses": 13831769, "income_tax": 1248887, "marketing_expense": 1721357, "net_income": 4923139, "net_profit": 3674252, "operational_expense": 8979377, "product_revenue": 4219932, "quarter": 4, "rd_expense": 2723643, "revenue": 18754908, "salaries_expense": 4636742, "service_revenue": 14534976 } ], "market_conditions": { "gdp_growth": [ 0.042837769659053046, 0.042846876465978755, 0.05365515160855534, 0.04345792008083377 ], "inflation_rate": [ 0.007841322936472973, 0.00829106597460088, 0.0059537405915698356, 0.007111057082543519 ], "interest_rate": [ 0.01871276504954782, 0.01436319314891005, 0.019435992290651773, 0.017503045885233118 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 194051, "billable_hours_per_employee": 93, "client_concentration": 0.4, "client_retention_rate": 0.8, "employee_utilization_rate": 0.65, "gross_billings": 6492355, "net_revenue": 5559198, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 47515 }, { "average_project_size": 182695, "billable_hours_per_employee": 110, "client_concentration": 0.33, "client_retention_rate": 0.65, "employee_utilization_rate": 0.73, "gross_billings": 6902943, "net_revenue": 5544337, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 47387 }, { "average_project_size": 139590, "billable_hours_per_employee": 105, "client_concentration": 0.36, "client_retention_rate": 0.76, "employee_utilization_rate": 0.71, "gross_billings": 6375433, "net_revenue": 5529516, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 47261 }, { "average_project_size": 178894, "billable_hours_per_employee": 113, "client_concentration": 0.21, "client_retention_rate": 0.86, "employee_utilization_rate": 0.65, "gross_billings": 6725201, "net_revenue": 5514735, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 47134 } ], "balance_sheet": [ { "assets": 6500675, "current_assets": 2986874, "current_liabilities": 1782480, "equity": 4429433, "fixed_assets": 3513801, "liabilities": 3534768, "long_term_liabilities": 1752288, "quarter": 1 }, { "assets": 6586400, "current_assets": 2827349, "current_liabilities": 1853404, "equity": 4449954, "fixed_assets": 3759051, "liabilities": 3622755, "long_term_liabilities": 1769351, "quarter": 2 }, { "assets": 6673256, "current_assets": 2925108, "current_liabilities": 1654074, "equity": 4476431, "fixed_assets": 3748148, "liabilities": 3712932, "long_term_liabilities": 2058858, "quarter": 3 }, { "assets": 6761257, "current_assets": 2792642, "current_liabilities": 1836481, "equity": 4445520, "fixed_assets": 3968615, "liabilities": 3805354, "long_term_liabilities": 1968873, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 53592, "financing_cash_flow": -130536, "investing_cash_flow": -110305, "net_cash_flow": 1666784, "operating_cash_flow": 1694415, "quarter": 1 }, { "change_in_working_capital": 75743, "financing_cash_flow": 14315, "investing_cash_flow": -244047, "net_cash_flow": 1257936, "operating_cash_flow": 1668669, "quarter": 2 }, { "change_in_working_capital": -29942, "financing_cash_flow": 98397, "investing_cash_flow": -315145, "net_cash_flow": 1160655, "operating_cash_flow": 1816155, "quarter": 3 }, { "change_in_working_capital": 47013, "financing_cash_flow": -171500, "investing_cash_flow": -247270, "net_cash_flow": 1527525, "operating_cash_flow": 1730657, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8551724244020813, "current_ratio": 1.675684439657107, "debt_to_equity_ratio": 0.798018166207729, "profit_margin": 0.2632620748532432, "quarter": 1, "return_on_assets": 0.22513446680537022, "return_on_equity": 0.33040933230054503 }, { "asset_turnover_ratio": 0.8417856492165675, "current_ratio": 1.525489855422779, "debt_to_equity_ratio": 0.8141106627169629, "profit_margin": 0.26807695852542873, "quarter": 2, "return_on_assets": 0.22566333657233087, "return_on_equity": 0.33400547511277645 }, { "asset_turnover_ratio": 0.8286084034540261, "current_ratio": 1.7684263219178828, "debt_to_equity_ratio": 0.8294402393335226, "profit_margin": 0.2741843951622529, "quarter": 3, "return_on_assets": 0.22719149392740215, "return_on_equity": 0.3386865563213194 }, { "asset_turnover_ratio": 0.8156375360380473, "current_ratio": 1.5206484575664, "debt_to_equity_ratio": 0.8559974986053375, "profit_margin": 0.27011578978862993, "quarter": 4, "return_on_assets": 0.22031657722816925, "return_on_equity": 0.3350827349781353 } ], "income_statement": [ { "depreciation": 230889, "expenses": 3469666, "income_tax": 626006, "marketing_expense": 564674, "net_income": 2089532, "net_profit": 1463526, "operational_expense": 2328347, "product_revenue": 1956615, "quarter": 1, "rd_expense": 387095, "revenue": 5559198, "salaries_expense": 1450743, "service_revenue": 3602583 }, { "depreciation": 182360, "expenses": 3455176, "income_tax": 602852, "marketing_expense": 488726, "net_income": 2089161, "net_profit": 1486309, "operational_expense": 2141528, "product_revenue": 1352206, "quarter": 2, "rd_expense": 617358, "revenue": 5544337, "salaries_expense": 1160156, "service_revenue": 4192131 }, { "depreciation": 300048, "expenses": 3440748, "income_tax": 572661, "marketing_expense": 587067, "net_income": 2088768, "net_profit": 1516107, "operational_expense": 2339427, "product_revenue": 1673750, "quarter": 3, "rd_expense": 423237, "revenue": 5529516, "salaries_expense": 1350346, "service_revenue": 3855766 }, { "depreciation": 241040, "expenses": 3426380, "income_tax": 598738, "marketing_expense": 469967, "net_income": 2088355, "net_profit": 1489617, "operational_expense": 1959419, "product_revenue": 1263749, "quarter": 4, "rd_expense": 396185, "revenue": 5514735, "salaries_expense": 1237019, "service_revenue": 4250986 } ], "market_conditions": { "gdp_growth": [ 0.058884922772520575, 0.058389383175078594, 0.04619136923464423, 0.05499689625271747 ], "inflation_rate": [ 0.0062754806933263164, 0.0044628354357334355, 0.009809176871425558, 0.0026233174567571746 ], "interest_rate": [ 0.015131597936491131, 0.021222991287368594, 0.02062486755512894, 0.013434814939465179 ], "year": 2000 }, "random_event": null, "year": 2000 } ]

{ "advertising_type": "Event Marketing", "financial_health": "Poor", "founding_year": 1994, "industry": "Advertising", "location": "Stanleyborough", "name": "Jackson PLC", "num_employees": 863, "region": "North America", "revenue_size": "Small", "website": "www.jacksonplc.com" }

[ { "advertising_kpis": [ { "average_project_size": 137010, "billable_hours_per_employee": 154, "client_concentration": 0.29, "client_retention_rate": 0.66, "employee_utilization_rate": 0.71, "gross_billings": 3138750, "net_revenue": 2650859, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 3072 }, { "average_project_size": 85031, "billable_hours_per_employee": 100, "client_concentration": 0.34, "client_retention_rate": 0.69, "employee_utilization_rate": 0.72, "gross_billings": 2922711, "net_revenue": 2594598, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 3006 }, { "average_project_size": 190402, "billable_hours_per_employee": 94, "client_concentration": 0.22, "client_retention_rate": 0.61, "employee_utilization_rate": 0.64, "gross_billings": 2816193, "net_revenue": 2539531, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 2943 }, { "average_project_size": 75974, "billable_hours_per_employee": 136, "client_concentration": 0.31, "client_retention_rate": 0.75, "employee_utilization_rate": 0.73, "gross_billings": 3039388, "net_revenue": 2485633, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 2880 } ], "balance_sheet": [ { "assets": 2753944, "current_assets": 1017852, "current_liabilities": 792761, "equity": 1778431, "fixed_assets": 1736092, "liabilities": 1628568, "long_term_liabilities": 835807, "quarter": 1 }, { "assets": 2797769, "current_assets": 1369272, "current_liabilities": 773662, "equity": 1773720, "fixed_assets": 1428497, "liabilities": 1646083, "long_term_liabilities": 872421, "quarter": 2 }, { "assets": 2842290, "current_assets": 1408153, "current_liabilities": 864480, "equity": 1767170, "fixed_assets": 1434137, "liabilities": 1663785, "long_term_liabilities": 799305, "quarter": 3 }, { "assets": 2887521, "current_assets": 1325500, "current_liabilities": 687740, "equity": 1819433, "fixed_assets": 1562021, "liabilities": 1681678, "long_term_liabilities": 993938, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -72263, "financing_cash_flow": 80757, "investing_cash_flow": -128171, "net_cash_flow": 671868, "operating_cash_flow": 836425, "quarter": 1 }, { "change_in_working_capital": -67921, "financing_cash_flow": -67318, "investing_cash_flow": -240582, "net_cash_flow": 724173, "operating_cash_flow": 776804, "quarter": 2 }, { "change_in_working_capital": -74968, "financing_cash_flow": -187906, "investing_cash_flow": -355251, "net_cash_flow": 183091, "operating_cash_flow": 702210, "quarter": 3 }, { "change_in_working_capital": -11177, "financing_cash_flow": 4052, "investing_cash_flow": -419145, "net_cash_flow": 204325, "operating_cash_flow": 729736, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9625682294193346, "current_ratio": 1.2839329886308737, "debt_to_equity_ratio": 0.9157330253464993, "profit_margin": 0.2463559925292141, "quarter": 1, "return_on_assets": 0.23713445153568846, "return_on_equity": 0.3672085113226209 }, { "asset_turnover_ratio": 0.9273810668429023, "current_ratio": 1.7698581551116637, "debt_to_equity_ratio": 0.9280399386599915, "profit_margin": 0.23974195617201585, "quarter": 2, "return_on_assets": 0.2223321510818084, "return_on_equity": 0.35069458539115533 }, { "asset_turnover_ratio": 0.8934806089456038, "current_ratio": 1.6289017675365538, "debt_to_equity_ratio": 0.9414968565559624, "profit_margin": 0.2318006750065268, "quarter": 3, "return_on_assets": 0.20710940825883353, "return_on_equity": 0.33311169836518273 }, { "asset_turnover_ratio": 0.8608190208833113, "current_ratio": 1.9273271875999651, "debt_to_equity_ratio": 0.9242868520027943, "profit_margin": 0.2468546241540887, "quarter": 4, "return_on_assets": 0.21249715586484047, "return_on_equity": 0.33724242662411863 } ], "income_statement": [ { "depreciation": 183370, "expenses": 1833950, "income_tax": 163854, "marketing_expense": 258744, "net_income": 816909, "net_profit": 653055, "operational_expense": 1147639, "product_revenue": 1001675, "quarter": 1, "rd_expense": 317299, "revenue": 2650859, "salaries_expense": 588167, "service_revenue": 1649184 }, { "depreciation": 154770, "expenses": 1784891, "income_tax": 187673, "marketing_expense": 207312, "net_income": 809707, "net_profit": 622034, "operational_expense": 1222165, "product_revenue": 779529, "quarter": 2, "rd_expense": 268052, "revenue": 2594598, "salaries_expense": 812690, "service_revenue": 1815069 }, { "depreciation": 113545, "expenses": 1737146, "income_tax": 213720, "marketing_expense": 188623, "net_income": 802385, "net_profit": 588665, "operational_expense": 944870, "product_revenue": 695902, "quarter": 3, "rd_expense": 282142, "revenue": 2539531, "salaries_expense": 739439, "service_revenue": 1843629 }, { "depreciation": 116146, "expenses": 1690677, "income_tax": 181366, "marketing_expense": 174652, "net_income": 794956, "net_profit": 613590, "operational_expense": 996103, "product_revenue": 563795, "quarter": 4, "rd_expense": 183919, "revenue": 2485633, "salaries_expense": 594773, "service_revenue": 1921838 } ], "market_conditions": { "gdp_growth": [ -0.02678292015730758, -0.02172618154027059, -0.027807290830203665, -0.014084839461517305 ], "inflation_rate": [ 0.019148936795814444, 0.01814578890935121, 0.024192118226919638, 0.024138362198618597 ], "interest_rate": [ 0.06092793987068235, 0.05962153885395926, 0.05641144380674239, 0.0627685518673003 ], "year": 1994 }, "random_event": null, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 89988, "billable_hours_per_employee": 138, "client_concentration": 0.22, "client_retention_rate": 0.67, "employee_utilization_rate": 0.64, "gross_billings": 661136, "net_revenue": 545342, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 632 }, { "average_project_size": 95039, "billable_hours_per_employee": 116, "client_concentration": 0.18, "client_retention_rate": 0.78, "employee_utilization_rate": 0.7, "gross_billings": 655508, "net_revenue": 554103, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 642 }, { "average_project_size": 172601, "billable_hours_per_employee": 96, "client_concentration": 0.33, "client_retention_rate": 0.74, "employee_utilization_rate": 0.73, "gross_billings": 698742, "net_revenue": 563005, "new_client_acquisition": 1, "organic_growth": 0.15, "quarter": 3, "revenue_per_employee": 652 }, { "average_project_size": 101048, "billable_hours_per_employee": 131, "client_concentration": 0.32, "client_retention_rate": 0.72, "employee_utilization_rate": 0.7, "gross_billings": 682711, "net_revenue": 572051, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 663 } ], "balance_sheet": [ { "assets": 735007, "current_assets": 294447, "current_liabilities": 237427, "equity": 465220, "fixed_assets": 440560, "liabilities": 396739, "long_term_liabilities": 159312, "quarter": 1 }, { "assets": 746084, "current_assets": 297228, "current_liabilities": 167868, "equity": 471691, "fixed_assets": 448856, "liabilities": 401456, "long_term_liabilities": 233588, "quarter": 2 }, { "assets": 757327, "current_assets": 270593, "current_liabilities": 185727, "equity": 477037, "fixed_assets": 486734, "liabilities": 406230, "long_term_liabilities": 220503, "quarter": 3 }, { "assets": 768740, "current_assets": 248125, "current_liabilities": 236612, "equity": 488597, "fixed_assets": 520615, "liabilities": 411060, "long_term_liabilities": 174448, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -44957, "financing_cash_flow": -36015, "investing_cash_flow": -355210, "net_cash_flow": -427040, "operating_cash_flow": 157391, "quarter": 1 }, { "change_in_working_capital": 43052, "financing_cash_flow": -26049, "investing_cash_flow": -142307, "net_cash_flow": -151882, "operating_cash_flow": 150911, "quarter": 2 }, { "change_in_working_capital": -12614, "financing_cash_flow": 19554, "investing_cash_flow": -300826, "net_cash_flow": -114791, "operating_cash_flow": 154248, "quarter": 3 }, { "change_in_working_capital": -62657, "financing_cash_flow": -127139, "investing_cash_flow": -385599, "net_cash_flow": -262233, "operating_cash_flow": 156685, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7419548385253474, "current_ratio": 1.2401580275200377, "debt_to_equity_ratio": 0.8527986758952754, "profit_margin": 0.23279336636459322, "quarter": 1, "return_on_assets": 0.1727221645508138, "return_on_equity": 0.2728859464339452 }, { "asset_turnover_ratio": 0.7426817891819152, "current_ratio": 1.7706054757309315, "debt_to_equity_ratio": 0.8510995545812831, "profit_margin": 0.2293129616695813, "quarter": 2, "return_on_assets": 0.17030656065536856, "return_on_equity": 0.269377622214543 }, { "asset_turnover_ratio": 0.7434107063395337, "current_ratio": 1.456939486450543, "debt_to_equity_ratio": 0.8515691654945005, "profit_margin": 0.2236925071713395, "quarter": 3, "return_on_assets": 0.1662954047591067, "return_on_equity": 0.26400467888235085 }, { "asset_turnover_ratio": 0.7441410619975545, "current_ratio": 1.0486577181208054, "debt_to_equity_ratio": 0.841306843881563, "profit_margin": 0.22885546918019548, "quarter": 4, "return_on_assets": 0.17030075187969926, "return_on_equity": 0.26794474792108836 } ], "income_statement": [ { "depreciation": 30439, "expenses": 375527, "income_tax": 42863, "marketing_expense": 74215, "net_income": 169815, "net_profit": 126952, "operational_expense": 257206, "product_revenue": 133966, "quarter": 1, "rd_expense": 58940, "revenue": 545342, "salaries_expense": 179125, "service_revenue": 411376 }, { "depreciation": 23848, "expenses": 380919, "income_tax": 46121, "marketing_expense": 65613, "net_income": 173184, "net_profit": 127063, "operational_expense": 208755, "product_revenue": 165937, "quarter": 2, "rd_expense": 50574, "revenue": 554103, "salaries_expense": 132057, "service_revenue": 388166 }, { "depreciation": 28308, "expenses": 386390, "income_tax": 50675, "marketing_expense": 70881, "net_income": 176615, "net_profit": 125940, "operational_expense": 245740, "product_revenue": 127677, "quarter": 3, "rd_expense": 56334, "revenue": 563005, "salaries_expense": 188507, "service_revenue": 435328 }, { "depreciation": 25768, "expenses": 391939, "income_tax": 49195, "marketing_expense": 48727, "net_income": 180112, "net_profit": 130917, "operational_expense": 244177, "product_revenue": 116189, "quarter": 4, "rd_expense": 62904, "revenue": 572051, "salaries_expense": 192514, "service_revenue": 455862 } ], "market_conditions": { "gdp_growth": [ -0.005260662641018533, 0.004227049860672677, 0.004468559922345735, -0.006391921925293181 ], "inflation_rate": [ 0.030635410654419305, 0.03171518452729449, 0.024677451792367272, 0.027126065421802157 ], "interest_rate": [ 0.04676136507412573, 0.04796492679155142, 0.04688954781937809, 0.04938316828805403 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 192334, "billable_hours_per_employee": 107, "client_concentration": 0.28, "client_retention_rate": 0.88, "employee_utilization_rate": 0.64, "gross_billings": 4901725, "net_revenue": 4121121, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 4775 }, { "average_project_size": 113866, "billable_hours_per_employee": 119, "client_concentration": 0.14, "client_retention_rate": 0.88, "employee_utilization_rate": 0.71, "gross_billings": 4744652, "net_revenue": 4041058, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 4683 }, { "average_project_size": 82882, "billable_hours_per_employee": 131, "client_concentration": 0.21, "client_retention_rate": 0.81, "employee_utilization_rate": 0.61, "gross_billings": 4542658, "net_revenue": 3962551, "new_client_acquisition": 1, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 4592 }, { "average_project_size": 178691, "billable_hours_per_employee": 113, "client_concentration": 0.28, "client_retention_rate": 0.86, "employee_utilization_rate": 0.76, "gross_billings": 5001971, "net_revenue": 3885570, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 4502 } ], "balance_sheet": [ { "assets": 4511533, "current_assets": 2084438, "current_liabilities": 1173248, "equity": 3118431, "fixed_assets": 2427095, "liabilities": 2460941, "long_term_liabilities": 1287693, "quarter": 1 }, { "assets": 4625120, "current_assets": 2124372, "current_liabilities": 1125851, "equity": 3092086, "fixed_assets": 2500748, "liabilities": 2497170, "long_term_liabilities": 1371319, "quarter": 2 }, { "assets": 4741568, "current_assets": 1759562, "current_liabilities": 1118315, "equity": 3196068, "fixed_assets": 2982006, "liabilities": 2533932, "long_term_liabilities": 1415617, "quarter": 3 }, { "assets": 4860947, "current_assets": 1615542, "current_liabilities": 1218997, "equity": 3226698, "fixed_assets": 3245405, "liabilities": 2571236, "long_term_liabilities": 1352239, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 69796, "financing_cash_flow": -51738, "investing_cash_flow": -367456, "net_cash_flow": 1009971, "operating_cash_flow": 1203980, "quarter": 1 }, { "change_in_working_capital": -74289, "financing_cash_flow": -13444, "investing_cash_flow": -371449, "net_cash_flow": 1011387, "operating_cash_flow": 1119601, "quarter": 2 }, { "change_in_working_capital": 82724, "financing_cash_flow": -51258, "investing_cash_flow": -322441, "net_cash_flow": 749960, "operating_cash_flow": 1128013, "quarter": 3 }, { "change_in_working_capital": -47305, "financing_cash_flow": 118390, "investing_cash_flow": -389704, "net_cash_flow": 889511, "operating_cash_flow": 1113383, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9134635610556323, "current_ratio": 1.7766388691904866, "debt_to_equity_ratio": 0.7891599974474343, "profit_margin": 0.2591137217276561, "quarter": 1, "return_on_assets": 0.23669094296772294, "return_on_equity": 0.34242829166333966 }, { "asset_turnover_ratio": 0.8737196007887363, "current_ratio": 1.8869033291261454, "debt_to_equity_ratio": 0.807600435434202, "profit_margin": 0.23858504381773288, "quarter": 2, "return_on_assets": 0.20845642923859273, "return_on_equity": 0.3118076276015609 }, { "asset_turnover_ratio": 0.8357047710799466, "current_ratio": 1.573404631074429, "debt_to_equity_ratio": 0.7928279373279917, "profit_margin": 0.24944335101302167, "quarter": 3, "return_on_assets": 0.208460998555752, "return_on_equity": 0.309265009380276 }, { "asset_turnover_ratio": 0.799344243004501, "current_ratio": 1.325304328066435, "debt_to_equity_ratio": 0.7968629230253342, "profit_margin": 0.241145314587049, "quarter": 4, "return_on_assets": 0.19275811894266692, "return_on_equity": 0.29038571319658674 } ], "income_statement": [ { "depreciation": 136141, "expenses": 2718795, "income_tax": 334487, "marketing_expense": 490660, "net_income": 1402326, "net_profit": 1067839, "operational_expense": 1833081, "product_revenue": 1035365, "quarter": 1, "rd_expense": 460372, "revenue": 4121121, "salaries_expense": 998635, "service_revenue": 3085756 }, { "depreciation": 155465, "expenses": 2680364, "income_tax": 396558, "marketing_expense": 428130, "net_income": 1360694, "net_profit": 964136, "operational_expense": 1707410, "product_revenue": 1432184, "quarter": 2, "rd_expense": 404841, "revenue": 4041058, "salaries_expense": 1340155, "service_revenue": 2608874 }, { "depreciation": 139581, "expenses": 2642476, "income_tax": 331643, "marketing_expense": 267580, "net_income": 1320075, "net_profit": 988432, "operational_expense": 1552158, "product_revenue": 919876, "quarter": 3, "rd_expense": 499649, "revenue": 3962551, "salaries_expense": 1296607, "service_revenue": 3042675 }, { "depreciation": 176396, "expenses": 2605124, "income_tax": 343459, "marketing_expense": 346971, "net_income": 1280446, "net_profit": 936987, "operational_expense": 1439995, "product_revenue": 1016172, "quarter": 4, "rd_expense": 382031, "revenue": 3885570, "salaries_expense": 1143463, "service_revenue": 2869398 } ], "market_conditions": { "gdp_growth": [ -0.014342976200801457, 0.002103042087024158, -0.005369057517065182, -0.012829655760289698 ], "inflation_rate": [ 0.03342931936712088, 0.0330501798971734, 0.041204211657226666, 0.03399375273319055 ], "interest_rate": [ 0.045964050894398104, 0.042573808387709425, 0.04305224172770818, 0.04084048259603062 ], "year": 1996 }, "random_event": null, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 108328, "billable_hours_per_employee": 154, "client_concentration": 0.29, "client_retention_rate": 0.64, "employee_utilization_rate": 0.7, "gross_billings": 2621130, "net_revenue": 2275327, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 2637 }, { "average_project_size": 101915, "billable_hours_per_employee": 129, "client_concentration": 0.27, "client_retention_rate": 0.84, "employee_utilization_rate": 0.68, "gross_billings": 2907998, "net_revenue": 2238259, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 2594 }, { "average_project_size": 182583, "billable_hours_per_employee": 133, "client_concentration": 0.32, "client_retention_rate": 0.67, "employee_utilization_rate": 0.79, "gross_billings": 2631992, "net_revenue": 2201796, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 2551 }, { "average_project_size": 72355, "billable_hours_per_employee": 102, "client_concentration": 0.32, "client_retention_rate": 0.79, "employee_utilization_rate": 0.68, "gross_billings": 2514668, "net_revenue": 2165926, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 2510 } ], "balance_sheet": [ { "assets": 2317338, "current_assets": 1047061, "current_liabilities": 757672, "equity": 1502481, "fixed_assets": 1270277, "liabilities": 1357718, "long_term_liabilities": 600046, "quarter": 1 }, { "assets": 2377787, "current_assets": 965740, "current_liabilities": 803085, "equity": 1510543, "fixed_assets": 1412047, "liabilities": 1374304, "long_term_liabilities": 571219, "quarter": 2 }, { "assets": 2439813, "current_assets": 854653, "current_liabilities": 597128, "equity": 1577563, "fixed_assets": 1585160, "liabilities": 1391091, "long_term_liabilities": 793963, "quarter": 3 }, { "assets": 2503457, "current_assets": 999731, "current_liabilities": 678738, "equity": 1643597, "fixed_assets": 1503726, "liabilities": 1408084, "long_term_liabilities": 729346, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -66155, "financing_cash_flow": 166529, "investing_cash_flow": -275405, "net_cash_flow": 349258, "operating_cash_flow": 647256, "quarter": 1 }, { "change_in_working_capital": -95428, "financing_cash_flow": 11297, "investing_cash_flow": -124077, "net_cash_flow": 300481, "operating_cash_flow": 618109, "quarter": 2 }, { "change_in_working_capital": 6566, "financing_cash_flow": -21393, "investing_cash_flow": -455105, "net_cash_flow": 327512, "operating_cash_flow": 654203, "quarter": 3 }, { "change_in_working_capital": -75603, "financing_cash_flow": -120600, "investing_cash_flow": -430827, "net_cash_flow": 784623, "operating_cash_flow": 664544, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9818710088903734, "current_ratio": 1.3819449577125722, "debt_to_equity_ratio": 0.9036506950836649, "profit_margin": 0.23858592633058898, "quarter": 1, "return_on_assets": 0.23426060419325967, "return_on_equity": 0.36130972704480124 }, { "asset_turnover_ratio": 0.9413202275897715, "current_ratio": 1.2025377139406166, "debt_to_equity_ratio": 0.9098079299960345, "profit_margin": 0.22654214726713934, "quarter": 2, "return_on_assets": 0.2132487056241791, "return_on_equity": 0.3356806128657046 }, { "asset_turnover_ratio": 0.9024445725963425, "current_ratio": 1.4312726919521443, "debt_to_equity_ratio": 0.881797430593897, "profit_margin": 0.24018619345298112, "quarter": 3, "return_on_assets": 0.21675472669421797, "return_on_equity": 0.33522654879710034 }, { "asset_turnover_ratio": 0.8651740373411646, "current_ratio": 1.4729262248467008, "debt_to_equity_ratio": 0.8567087917536963, "profit_margin": 0.25311298723963793, "quarter": 4, "return_on_assets": 0.21898678507360023, "return_on_equity": 0.3335513510915389 } ], "income_statement": [ { "depreciation": 104395, "expenses": 1548370, "income_tax": 184096, "marketing_expense": 254449, "net_income": 726957, "net_profit": 542861, "operational_expense": 908565, "product_revenue": 525184, "quarter": 1, "rd_expense": 206874, "revenue": 2275327, "salaries_expense": 487885, "service_revenue": 1750143 }, { "depreciation": 111049, "expenses": 1522251, "income_tax": 208948, "marketing_expense": 194775, "net_income": 716008, "net_profit": 507060, "operational_expense": 907993, "product_revenue": 670376, "quarter": 2, "rd_expense": 276379, "revenue": 2238259, "salaries_expense": 534035, "service_revenue": 1567883 }, { "depreciation": 125362, "expenses": 1496572, "income_tax": 176383, "marketing_expense": 238825, "net_income": 705224, "net_profit": 528841, "operational_expense": 967286, "product_revenue": 594786, "quarter": 3, "rd_expense": 282866, "revenue": 2201796, "salaries_expense": 611082, "service_revenue": 1607010 }, { "depreciation": 116320, "expenses": 1471327, "income_tax": 146375, "marketing_expense": 207947, "net_income": 694599, "net_profit": 548224, "operational_expense": 988018, "product_revenue": 863065, "quarter": 4, "rd_expense": 187735, "revenue": 2165926, "salaries_expense": 686924, "service_revenue": 1302861 } ], "market_conditions": { "gdp_growth": [ -0.006688391662520733, -0.021664974995746752, -0.015510105388642496, -0.014249767417770802 ], "inflation_rate": [ 0.038239204575373505, 0.03785587600239644, 0.04234496704595523, 0.035570681588397504 ], "interest_rate": [ 0.055287866283237855, 0.05526579684131926, 0.05591654909106491, 0.05719613749756037 ], "year": 1997 }, "random_event": null, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 89563, "billable_hours_per_employee": 159, "client_concentration": 0.17, "client_retention_rate": 0.81, "employee_utilization_rate": 0.76, "gross_billings": 609886, "net_revenue": 543285, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 630 }, { "average_project_size": 67924, "billable_hours_per_employee": 157, "client_concentration": 0.34, "client_retention_rate": 0.75, "employee_utilization_rate": 0.65, "gross_billings": 636563, "net_revenue": 546103, "new_client_acquisition": 1, "organic_growth": 0.15, "quarter": 2, "revenue_per_employee": 633 }, { "average_project_size": 97199, "billable_hours_per_employee": 134, "client_concentration": 0.21, "client_retention_rate": 0.65, "employee_utilization_rate": 0.79, "gross_billings": 694894, "net_revenue": 548936, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 636 }, { "average_project_size": 72556, "billable_hours_per_employee": 156, "client_concentration": 0.24, "client_retention_rate": 0.63, "employee_utilization_rate": 0.73, "gross_billings": 708699, "net_revenue": 551783, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 639 } ], "balance_sheet": [ { "assets": 682053, "current_assets": 253835, "current_liabilities": 200736, "equity": 446903, "fixed_assets": 428218, "liabilities": 363449, "long_term_liabilities": 162713, "quarter": 1 }, { "assets": 703800, "current_assets": 348415, "current_liabilities": 154743, "equity": 470508, "fixed_assets": 355385, "liabilities": 370733, "long_term_liabilities": 215990, "quarter": 2 }, { "assets": 726239, "current_assets": 303666, "current_liabilities": 179111, "equity": 483437, "fixed_assets": 422573, "liabilities": 378163, "long_term_liabilities": 199052, "quarter": 3 }, { "assets": 749395, "current_assets": 262223, "current_liabilities": 217380, "equity": 509181, "fixed_assets": 487172, "liabilities": 385741, "long_term_liabilities": 168361, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 9321, "financing_cash_flow": 157300, "investing_cash_flow": -269399, "net_cash_flow": -168852, "operating_cash_flow": 149583, "quarter": 1 }, { "change_in_working_capital": 32511, "financing_cash_flow": -85396, "investing_cash_flow": -289138, "net_cash_flow": -337256, "operating_cash_flow": 156560, "quarter": 2 }, { "change_in_working_capital": 3983, "financing_cash_flow": 70852, "investing_cash_flow": -424137, "net_cash_flow": -192082, "operating_cash_flow": 167129, "quarter": 3 }, { "change_in_working_capital": -76554, "financing_cash_flow": -40006, "investing_cash_flow": -481379, "net_cash_flow": 137516, "operating_cash_flow": 165200, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.796543670359928, "current_ratio": 1.264521560656783, "debt_to_equity_ratio": 0.8132614907485517, "profit_margin": 0.2361541364109077, "quarter": 1, "return_on_assets": 0.18810708258742356, "return_on_equity": 0.2870846693801563 }, { "asset_turnover_ratio": 0.7759349246945155, "current_ratio": 2.2515719612518823, "debt_to_equity_ratio": 0.7879419691057326, "profit_margin": 0.2516759658892187, "quarter": 2, "return_on_assets": 0.19528417163967035, "return_on_equity": 0.2921119300840793 }, { "asset_turnover_ratio": 0.7558613624440439, "current_ratio": 1.6954067589371953, "debt_to_equity_ratio": 0.7822384302401347, "profit_margin": 0.24658794467843245, "quarter": 3, "return_on_assets": 0.18638629982691649, "return_on_equity": 0.27999718681027724 }, { "asset_turnover_ratio": 0.7363046190593746, "current_ratio": 1.2062885270034043, "debt_to_equity_ratio": 0.757571472619756, "profit_margin": 0.2637395497867821, "quarter": 4, "return_on_assets": 0.19419264873664757, "return_on_equity": 0.2858060296829615 } ], "income_statement": [ { "depreciation": 21284, "expenses": 360555, "income_tax": 54431, "marketing_expense": 59108, "net_income": 182730, "net_profit": 128299, "operational_expense": 200002, "product_revenue": 124668, "quarter": 1, "rd_expense": 64842, "revenue": 543285, "salaries_expense": 141579, "service_revenue": 418617 }, { "depreciation": 19119, "expenses": 363039, "income_tax": 45623, "marketing_expense": 38216, "net_income": 183064, "net_profit": 137441, "operational_expense": 232804, "product_revenue": 182378, "quarter": 2, "rd_expense": 42133, "revenue": 546103, "salaries_expense": 145155, "service_revenue": 363725 }, { "depreciation": 31768, "expenses": 365540, "income_tax": 48035, "marketing_expense": 45748, "net_income": 183396, "net_profit": 135361, "operational_expense": 226407, "product_revenue": 143629, "quarter": 3, "rd_expense": 61783, "revenue": 548936, "salaries_expense": 151671, "service_revenue": 405307 }, { "depreciation": 19673, "expenses": 368059, "income_tax": 38197, "marketing_expense": 66321, "net_income": 183724, "net_profit": 145527, "operational_expense": 257486, "product_revenue": 185105, "quarter": 4, "rd_expense": 66464, "revenue": 551783, "salaries_expense": 155662, "service_revenue": 366678 } ], "market_conditions": { "gdp_growth": [ 0.0005493415272145568, -0.010494560887938341, -0.002857582654307753, -0.011505686992013174 ], "inflation_rate": [ 0.032530505016142595, 0.02984757118404789, 0.028951677888976443, 0.03449514712869749 ], "interest_rate": [ 0.038043187565550654, 0.0364138193201541, 0.036608754533459034, 0.03621241074371491 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 68255, "billable_hours_per_employee": 135, "client_concentration": 0.24, "client_retention_rate": 0.71, "employee_utilization_rate": 0.66, "gross_billings": 1714175, "net_revenue": 1409699, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 1633 }, { "average_project_size": 135314, "billable_hours_per_employee": 132, "client_concentration": 0.19, "client_retention_rate": 0.63, "employee_utilization_rate": 0.68, "gross_billings": 1687640, "net_revenue": 1410308, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 1634 }, { "average_project_size": 198968, "billable_hours_per_employee": 129, "client_concentration": 0.27, "client_retention_rate": 0.84, "employee_utilization_rate": 0.63, "gross_billings": 1665863, "net_revenue": 1410919, "new_client_acquisition": 1, "organic_growth": 0.15, "quarter": 3, "revenue_per_employee": 1635 }, { "average_project_size": 111249, "billable_hours_per_employee": 124, "client_concentration": 0.16, "client_retention_rate": 0.65, "employee_utilization_rate": 0.62, "gross_billings": 1683586, "net_revenue": 1411529, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 1636 } ], "balance_sheet": [ { "assets": 2113280, "current_assets": 950797, "current_liabilities": 445391, "equity": 1436971, "fixed_assets": 1162483, "liabilities": 987997, "long_term_liabilities": 542606, "quarter": 1 }, { "assets": 2183885, "current_assets": 891680, "current_liabilities": 485293, "equity": 1509316, "fixed_assets": 1292205, "liabilities": 1014225, "long_term_liabilities": 528932, "quarter": 2 }, { "assets": 2256848, "current_assets": 744595, "current_liabilities": 542695, "equity": 1538797, "fixed_assets": 1512253, "liabilities": 1041149, "long_term_liabilities": 498454, "quarter": 3 }, { "assets": 2332249, "current_assets": 1047451, "current_liabilities": 564003, "equity": 1592162, "fixed_assets": 1284798, "liabilities": 1068789, "long_term_liabilities": 504786, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -87748, "financing_cash_flow": 12898, "investing_cash_flow": -399426, "net_cash_flow": 97397, "operating_cash_flow": 363506, "quarter": 1 }, { "change_in_working_capital": 53970, "financing_cash_flow": -82992, "investing_cash_flow": -396559, "net_cash_flow": 257192, "operating_cash_flow": 395721, "quarter": 2 }, { "change_in_working_capital": 73558, "financing_cash_flow": -117785, "investing_cash_flow": -299056, "net_cash_flow": -134543, "operating_cash_flow": 404884, "quarter": 3 }, { "change_in_working_capital": -69030, "financing_cash_flow": -69942, "investing_cash_flow": -320280, "net_cash_flow": 185822, "operating_cash_flow": 413971, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6670668344942459, "current_ratio": 2.1347467730600753, "debt_to_equity_ratio": 0.6875552812130517, "profit_margin": 0.2211025190483926, "quarter": 1, "return_on_assets": 0.14749015748031497, "return_on_equity": 0.21690625628492155 }, { "asset_turnover_ratio": 0.6457794251986712, "current_ratio": 1.837405443721628, "debt_to_equity_ratio": 0.6719765774695292, "profit_margin": 0.24083817151998002, "quarter": 2, "return_on_assets": 0.15552833597007168, "return_on_equity": 0.22503968685152745 }, { "asset_turnover_ratio": 0.6251723642886008, "current_ratio": 1.3720321727673923, "debt_to_equity_ratio": 0.676599317518815, "profit_margin": 0.2289982628343654, "quarter": 3, "return_on_assets": 0.14316338539414264, "return_on_equity": 0.2099679164958081 }, { "asset_turnover_ratio": 0.6052222554281297, "current_ratio": 1.8571727455350415, "debt_to_equity_ratio": 0.6712815655693327, "profit_margin": 0.2328694628307318, "quarter": 4, "return_on_assets": 0.1409377815147525, "return_on_equity": 0.20645009741471032 } ], "income_statement": [ { "depreciation": 51818, "expenses": 979048, "income_tax": 118963, "marketing_expense": 166524, "net_income": 430651, "net_profit": 311688, "operational_expense": 575749, "product_revenue": 472178, "quarter": 1, "rd_expense": 154989, "revenue": 1409699, "salaries_expense": 357563, "service_revenue": 937521 }, { "depreciation": 56065, "expenses": 981266, "income_tax": 89386, "marketing_expense": 159860, "net_income": 429042, "net_profit": 339656, "operational_expense": 614544, "product_revenue": 464684, "quarter": 2, "rd_expense": 194363, "revenue": 1410308, "salaries_expense": 472812, "service_revenue": 945624 }, { "depreciation": 81786, "expenses": 983489, "income_tax": 104332, "marketing_expense": 192265, "net_income": 427430, "net_profit": 323098, "operational_expense": 560200, "product_revenue": 476990, "quarter": 3, "rd_expense": 160753, "revenue": 1410919, "salaries_expense": 436035, "service_revenue": 933929 }, { "depreciation": 85269, "expenses": 985718, "income_tax": 97109, "marketing_expense": 142768, "net_income": 425811, "net_profit": 328702, "operational_expense": 637295, "product_revenue": 499338, "quarter": 4, "rd_expense": 147767, "revenue": 1411529, "salaries_expense": 386977, "service_revenue": 912191 } ], "market_conditions": { "gdp_growth": [ -0.010977909886348974, -0.0024941840413605677, -0.0030931645879624034, -0.00508429812375033 ], "inflation_rate": [ 0.018941079835958767, 0.02544542647829435, 0.018565773192525684, 0.019816296386576518 ], "interest_rate": [ 0.0544902559844486, 0.05532954284410572, 0.05463782437641982, 0.05550168395744067 ], "year": 1999 }, "random_event": null, "year": 1999 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Excellent", "founding_year": 1997, "industry": "Advertising", "location": "Deniseport", "name": "Martinez Inc", "num_employees": 513, "region": "Middle East & Africa", "revenue_size": "Medium", "website": "www.martinezinc.com" }

[ { "advertising_kpis": [ { "average_project_size": 53227, "billable_hours_per_employee": 147, "client_concentration": 0.15, "client_retention_rate": 0.87, "employee_utilization_rate": 0.8, "gross_billings": 10310486, "net_revenue": 8639393, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 16841 }, { "average_project_size": 63002, "billable_hours_per_employee": 135, "client_concentration": 0.25, "client_retention_rate": 0.81, "employee_utilization_rate": 0.76, "gross_billings": 10380784, "net_revenue": 8888082, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 17326 }, { "average_project_size": 188265, "billable_hours_per_employee": 130, "client_concentration": 0.24, "client_retention_rate": 0.75, "employee_utilization_rate": 0.61, "gross_billings": 11514936, "net_revenue": 9143930, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 17824 }, { "average_project_size": 88400, "billable_hours_per_employee": 160, "client_concentration": 0.2, "client_retention_rate": 0.83, "employee_utilization_rate": 0.76, "gross_billings": 10576792, "net_revenue": 9407143, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 18338 } ], "balance_sheet": [ { "assets": 9591427, "current_assets": 3533895, "current_liabilities": 2162136, "equity": 5933107, "fixed_assets": 6057532, "liabilities": 5344077, "long_term_liabilities": 3181941, "quarter": 1 }, { "assets": 9884293, "current_assets": 4149995, "current_liabilities": 2318753, "equity": 6139964, "fixed_assets": 5734298, "liabilities": 5402227, "long_term_liabilities": 3083474, "quarter": 2 }, { "assets": 10186102, "current_assets": 3945298, "current_liabilities": 3005278, "equity": 6439855, "fixed_assets": 6240804, "liabilities": 5461010, "long_term_liabilities": 2455732, "quarter": 3 }, { "assets": 10497126, "current_assets": 3293437, "current_liabilities": 2960009, "equity": 6727425, "fixed_assets": 7203689, "liabilities": 5520433, "long_term_liabilities": 2560424, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -77603, "financing_cash_flow": -121721, "investing_cash_flow": -440056, "net_cash_flow": 1454718, "operating_cash_flow": 2041132, "quarter": 1 }, { "change_in_working_capital": 36611, "financing_cash_flow": 56088, "investing_cash_flow": -323511, "net_cash_flow": 1815269, "operating_cash_flow": 2153011, "quarter": 2 }, { "change_in_working_capital": -32286, "financing_cash_flow": -96409, "investing_cash_flow": -138327, "net_cash_flow": 2022683, "operating_cash_flow": 2390053, "quarter": 3 }, { "change_in_working_capital": -36085, "financing_cash_flow": 15814, "investing_cash_flow": -134846, "net_cash_flow": 1922651, "operating_cash_flow": 2204411, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9007411514470162, "current_ratio": 1.6344462142991931, "debt_to_equity_ratio": 0.9007214938142865, "profit_margin": 0.19512447228642105, "quarter": 1, "return_on_assets": 0.1757566418427623, "return_on_equity": 0.2841271866494233 }, { "asset_turnover_ratio": 0.8992127206265537, "current_ratio": 1.7897529404813708, "debt_to_equity_ratio": 0.8798466896548579, "profit_margin": 0.18653045730226162, "quarter": 2, "return_on_assets": 0.16773055999048186, "return_on_equity": 0.27001754407680567 }, { "asset_turnover_ratio": 0.8976868678519025, "current_ratio": 1.3127896986568297, "debt_to_equity_ratio": 0.848002012467672, "profit_margin": 0.18753019762837206, "quarter": 3, "return_on_assets": 0.16834339573666157, "return_on_equity": 0.2662735418732254 }, { "asset_turnover_ratio": 0.8961636737522252, "current_ratio": 1.1126442520951794, "debt_to_equity_ratio": 0.8205863313229058, "profit_margin": 0.1861066638404455, "quarter": 4, "return_on_assets": 0.16678203157702404, "return_on_equity": 0.26023805542239414 } ], "income_statement": [ { "depreciation": 355375, "expenses": 6321371, "income_tax": 632265, "marketing_expense": 1198572, "net_income": 2318022, "net_profit": 1685757, "operational_expense": 3322651, "product_revenue": 1937242, "quarter": 1, "rd_expense": 806157, "revenue": 8639393, "salaries_expense": 2038329, "service_revenue": 6702151 }, { "depreciation": 495113, "expenses": 6549828, "income_tax": 680356, "marketing_expense": 755794, "net_income": 2338254, "net_profit": 1657898, "operational_expense": 3846855, "product_revenue": 1857836, "quarter": 2, "rd_expense": 981623, "revenue": 8888082, "salaries_expense": 3261970, "service_revenue": 7030246 }, { "depreciation": 675290, "expenses": 6786543, "income_tax": 642624, "marketing_expense": 724525, "net_income": 2357387, "net_profit": 1714763, "operational_expense": 3829121, "product_revenue": 3323896, "quarter": 3, "rd_expense": 1087032, "revenue": 9143930, "salaries_expense": 3086752, "service_revenue": 5820034 }, { "depreciation": 453679, "expenses": 7031812, "income_tax": 624599, "marketing_expense": 864447, "net_income": 2375331, "net_profit": 1750732, "operational_expense": 4895381, "product_revenue": 2035580, "quarter": 4, "rd_expense": 1038416, "revenue": 9407143, "salaries_expense": 2970646, "service_revenue": 7371563 } ], "market_conditions": { "gdp_growth": [ 0.035116215890924576, 0.04616397250564739, 0.036521946612684875, 0.04931584292308919 ], "inflation_rate": [ 0.012305244437394142, 0.0065397298036407306, 0.003183657840853428, 0.006601757666942901 ], "interest_rate": [ 0.020642380103889617, 0.01883826346369065, 0.024084697265138958, 0.01811296794532881 ], "year": 1997 }, "random_event": null, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 127049, "billable_hours_per_employee": 124, "client_concentration": 0.23, "client_retention_rate": 0.61, "employee_utilization_rate": 0.67, "gross_billings": 16936091, "net_revenue": 14759778, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 28771 }, { "average_project_size": 156482, "billable_hours_per_employee": 107, "client_concentration": 0.38, "client_retention_rate": 0.7, "employee_utilization_rate": 0.75, "gross_billings": 17862235, "net_revenue": 15462954, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 30142 }, { "average_project_size": 92385, "billable_hours_per_employee": 139, "client_concentration": 0.39, "client_retention_rate": 0.83, "employee_utilization_rate": 0.64, "gross_billings": 18541781, "net_revenue": 16199630, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 31578 }, { "average_project_size": 84316, "billable_hours_per_employee": 154, "client_concentration": 0.27, "client_retention_rate": 0.71, "employee_utilization_rate": 0.71, "gross_billings": 21041333, "net_revenue": 16971403, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 33083 } ], "balance_sheet": [ { "assets": 20961331, "current_assets": 9031590, "current_liabilities": 4146616, "equity": 15472099, "fixed_assets": 11929741, "liabilities": 9127435, "long_term_liabilities": 4980819, "quarter": 1 }, { "assets": 21675587, "current_assets": 6568153, "current_liabilities": 4538849, "equity": 16352451, "fixed_assets": 15107434, "liabilities": 9328756, "long_term_liabilities": 4789907, "quarter": 2 }, { "assets": 22414182, "current_assets": 8981233, "current_liabilities": 4905454, "equity": 17094243, "fixed_assets": 13432949, "liabilities": 9534517, "long_term_liabilities": 4629063, "quarter": 3 }, { "assets": 23177944, "current_assets": 11016366, "current_liabilities": 4488633, "equity": 17673976, "fixed_assets": 12161578, "liabilities": 9744817, "long_term_liabilities": 5256184, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 24311, "financing_cash_flow": -52889, "investing_cash_flow": -272421, "net_cash_flow": 4529293, "operating_cash_flow": 4517522, "quarter": 1 }, { "change_in_working_capital": 88919, "financing_cash_flow": 32892, "investing_cash_flow": -122861, "net_cash_flow": 4508648, "operating_cash_flow": 4576897, "quarter": 2 }, { "change_in_working_capital": 9973, "financing_cash_flow": 86413, "investing_cash_flow": -333535, "net_cash_flow": 4870691, "operating_cash_flow": 5084844, "quarter": 3 }, { "change_in_working_capital": 64190, "financing_cash_flow": -14385, "investing_cash_flow": -393817, "net_cash_flow": 4942298, "operating_cash_flow": 5256265, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7041431672444847, "current_ratio": 2.178062786619258, "debt_to_equity_ratio": 0.5899286838844555, "profit_margin": 0.24649442559366408, "quarter": 1, "return_on_assets": 0.17356736554563257, "return_on_equity": 0.2351460522583264 }, { "asset_turnover_ratio": 0.7133810955154294, "current_ratio": 1.4470966097351994, "debt_to_equity_ratio": 0.570480596456152, "profit_margin": 0.25904623398608057, "quarter": 2, "return_on_assets": 0.1847986861901364, "return_on_equity": 0.24495532810341397 }, { "asset_turnover_ratio": 0.7227401829787944, "current_ratio": 1.8308668270052069, "debt_to_equity_ratio": 0.5577618733979621, "profit_margin": 0.26016507784437054, "quarter": 3, "return_on_assets": 0.18803175596593263, "return_on_equity": 0.24654955472435955 }, { "asset_turnover_ratio": 0.732222107362068, "current_ratio": 2.4542808467522295, "debt_to_equity_ratio": 0.5513652955056633, "profit_margin": 0.24988205158995988, "quarter": 4, "return_on_assets": 0.18296916240715744, "return_on_equity": 0.2399487811910574 } ], "income_statement": [ { "depreciation": 879319, "expenses": 9867539, "income_tax": 1254036, "marketing_expense": 1327622, "net_income": 4892239, "net_profit": 3638203, "operational_expense": 5859337, "product_revenue": 3285616, "quarter": 1, "rd_expense": 1480658, "revenue": 14759778, "salaries_expense": 4251007, "service_revenue": 11474162 }, { "depreciation": 571277, "expenses": 10308839, "income_tax": 1148495, "marketing_expense": 1033293, "net_income": 5154115, "net_profit": 4005620, "operational_expense": 6686415, "product_revenue": 3983206, "quarter": 2, "rd_expense": 1387087, "revenue": 15462954, "salaries_expense": 3722680, "service_revenue": 11479748 }, { "depreciation": 870266, "expenses": 10769875, "income_tax": 1215177, "marketing_expense": 2027193, "net_income": 5429755, "net_profit": 4214578, "operational_expense": 7015769, "product_revenue": 4464639, "quarter": 3, "rd_expense": 2029280, "revenue": 16199630, "salaries_expense": 5022345, "service_revenue": 11734991 }, { "depreciation": 1015416, "expenses": 11251530, "income_tax": 1479024, "marketing_expense": 2123457, "net_income": 5719873, "net_profit": 4240849, "operational_expense": 6117079, "product_revenue": 6678158, "quarter": 4, "rd_expense": 1753383, "revenue": 16971403, "salaries_expense": 4210311, "service_revenue": 10293245 } ], "market_conditions": { "gdp_growth": [ 0.04966466688475364, 0.04554018255650939, 0.05522687655800839, 0.052874995010634446 ], "inflation_rate": [ 0.011828438226124862, 0.006919187134516454, 0.012164780321851393, 0.010840725725175318 ], "interest_rate": [ 0.00638373798611328, 0.015407549066037297, 0.010590862514891062, 0.008019919542940547 ], "year": 1998 }, "random_event": { "description": "Martinez Inc Technology Adoption in 1998", "impact": 0.07, "type": "Technology Adoption" }, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 105428, "billable_hours_per_employee": 121, "client_concentration": 0.23, "client_retention_rate": 0.79, "employee_utilization_rate": 0.79, "gross_billings": 6229175, "net_revenue": 5524114, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 10768 }, { "average_project_size": 109979, "billable_hours_per_employee": 151, "client_concentration": 0.22, "client_retention_rate": 0.61, "employee_utilization_rate": 0.62, "gross_billings": 6775874, "net_revenue": 5712078, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 11135 }, { "average_project_size": 98302, "billable_hours_per_employee": 124, "client_concentration": 0.38, "client_retention_rate": 0.83, "employee_utilization_rate": 0.7, "gross_billings": 7551774, "net_revenue": 5906439, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 11514 }, { "average_project_size": 199224, "billable_hours_per_employee": 125, "client_concentration": 0.11, "client_retention_rate": 0.61, "employee_utilization_rate": 0.77, "gross_billings": 7590025, "net_revenue": 6107412, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 11905 } ], "balance_sheet": [ { "assets": 8089567, "current_assets": 3147324, "current_liabilities": 1929710, "equity": 5490289, "fixed_assets": 4942243, "liabilities": 3910220, "long_term_liabilities": 1980510, "quarter": 1 }, { "assets": 8236921, "current_assets": 3098539, "current_liabilities": 2011609, "equity": 5587396, "fixed_assets": 5138382, "liabilities": 4010979, "long_term_liabilities": 1999370, "quarter": 2 }, { "assets": 8386958, "current_assets": 3047092, "current_liabilities": 2000692, "equity": 5683486, "fixed_assets": 5339866, "liabilities": 4114334, "long_term_liabilities": 2113642, "quarter": 3 }, { "assets": 8539729, "current_assets": 3896079, "current_liabilities": 2108830, "equity": 5757453, "fixed_assets": 4643650, "liabilities": 4220353, "long_term_liabilities": 2111523, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 3823, "financing_cash_flow": 36484, "investing_cash_flow": -484488, "net_cash_flow": 1463111, "operating_cash_flow": 1577619, "quarter": 1 }, { "change_in_working_capital": -82295, "financing_cash_flow": 194911, "investing_cash_flow": -268380, "net_cash_flow": 1330732, "operating_cash_flow": 1651602, "quarter": 2 }, { "change_in_working_capital": -81609, "financing_cash_flow": -139193, "investing_cash_flow": -465427, "net_cash_flow": 1632053, "operating_cash_flow": 1697817, "quarter": 3 }, { "change_in_working_capital": 82899, "financing_cash_flow": -89835, "investing_cash_flow": -329834, "net_cash_flow": 1790846, "operating_cash_flow": 1695191, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.682868934764988, "current_ratio": 1.6309828938026958, "debt_to_equity_ratio": 0.712206588760628, "profit_margin": 0.23731262606093936, "quarter": 1, "return_on_assets": 0.1620534201645156, "return_on_equity": 0.2387746801671096 }, { "asset_turnover_ratio": 0.6934724759409493, "current_ratio": 1.540328662279797, "debt_to_equity_ratio": 0.7178619521508767, "profit_margin": 0.23834653518386828, "quarter": 2, "return_on_assets": 0.16528676188590372, "return_on_equity": 0.2436652064754315 }, { "asset_turnover_ratio": 0.7042409178631871, "current_ratio": 1.523019035413747, "debt_to_equity_ratio": 0.7239102902690356, "profit_margin": 0.23886846202932088, "quarter": 3, "return_on_assets": 0.1682209449480968, "return_on_equity": 0.24823884496240511 }, { "asset_turnover_ratio": 0.7151763246819659, "current_ratio": 1.847507385611927, "debt_to_equity_ratio": 0.7330243077972152, "profit_margin": 0.23546421954176336, "quarter": 4, "return_on_assets": 0.16839843512598585, "return_on_equity": 0.24977659392095775 } ], "income_statement": [ { "depreciation": 266677, "expenses": 3767702, "income_tax": 445470, "marketing_expense": 700090, "net_income": 1756412, "net_profit": 1310942, "operational_expense": 2300625, "product_revenue": 2089596, "quarter": 1, "rd_expense": 636023, "revenue": 5524114, "salaries_expense": 1366718, "service_revenue": 3434518 }, { "depreciation": 290148, "expenses": 3872036, "income_tax": 478588, "marketing_expense": 639722, "net_income": 1840042, "net_profit": 1361454, "operational_expense": 2435582, "product_revenue": 1489142, "quarter": 2, "rd_expense": 424939, "revenue": 5712078, "salaries_expense": 1836050, "service_revenue": 4222936 }, { "depreciation": 286955, "expenses": 3979260, "income_tax": 516317, "marketing_expense": 630144, "net_income": 1927179, "net_profit": 1410862, "operational_expense": 2003315, "product_revenue": 1276698, "quarter": 3, "rd_expense": 577622, "revenue": 5906439, "salaries_expense": 1776333, "service_revenue": 4629741 }, { "depreciation": 257114, "expenses": 4089453, "income_tax": 579882, "marketing_expense": 510785, "net_income": 2017959, "net_profit": 1438077, "operational_expense": 2779145, "product_revenue": 1425195, "quarter": 4, "rd_expense": 601856, "revenue": 6107412, "salaries_expense": 1583571, "service_revenue": 4682217 } ], "market_conditions": { "gdp_growth": [ 0.043053817421437025, 0.038754418528018204, 0.03775627632566847, 0.04569091172986304 ], "inflation_rate": [ 0.0065255274708034315, 0.008868538571179401, 0.011260959796497765, 0.0071702967482496546 ], "interest_rate": [ 0.014251600144005205, 0.01738926232623265, 0.013174270691106117, 0.014083773863422546 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 103479, "billable_hours_per_employee": 149, "client_concentration": 0.23, "client_retention_rate": 0.89, "employee_utilization_rate": 0.78, "gross_billings": 6978782, "net_revenue": 5527846, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 10776 }, { "average_project_size": 167461, "billable_hours_per_employee": 146, "client_concentration": 0.11, "client_retention_rate": 0.8, "employee_utilization_rate": 0.67, "gross_billings": 6978862, "net_revenue": 5638996, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 10992 }, { "average_project_size": 138859, "billable_hours_per_employee": 141, "client_concentration": 0.29, "client_retention_rate": 0.82, "employee_utilization_rate": 0.63, "gross_billings": 7025384, "net_revenue": 5752381, "new_client_acquisition": 4, "organic_growth": 0.15, "quarter": 3, "revenue_per_employee": 11213 }, { "average_project_size": 192474, "billable_hours_per_employee": 139, "client_concentration": 0.35, "client_retention_rate": 0.84, "employee_utilization_rate": 0.78, "gross_billings": 7427908, "net_revenue": 5868046, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 11439 } ], "balance_sheet": [ { "assets": 7770598, "current_assets": 2350846, "current_liabilities": 1717678, "equity": 6046677, "fixed_assets": 5419752, "liabilities": 3385921, "long_term_liabilities": 1668243, "quarter": 1 }, { "assets": 8031510, "current_assets": 2686014, "current_liabilities": 1856699, "equity": 6359168, "fixed_assets": 5345496, "liabilities": 3427978, "long_term_liabilities": 1571279, "quarter": 2 }, { "assets": 8301183, "current_assets": 3283485, "current_liabilities": 1466947, "equity": 6491659, "fixed_assets": 5017698, "liabilities": 3470558, "long_term_liabilities": 2003611, "quarter": 3 }, { "assets": 8579911, "current_assets": 4170592, "current_liabilities": 1457985, "equity": 6929219, "fixed_assets": 4409319, "liabilities": 3513668, "long_term_liabilities": 2055683, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -6986, "financing_cash_flow": 18922, "investing_cash_flow": -410450, "net_cash_flow": 1731324, "operating_cash_flow": 1835517, "quarter": 1 }, { "change_in_working_capital": 69238, "financing_cash_flow": -172895, "investing_cash_flow": -212645, "net_cash_flow": 1673452, "operating_cash_flow": 2087069, "quarter": 2 }, { "change_in_working_capital": 4415, "financing_cash_flow": -55544, "investing_cash_flow": -401733, "net_cash_flow": 1441574, "operating_cash_flow": 1848747, "quarter": 3 }, { "change_in_working_capital": -50692, "financing_cash_flow": 107059, "investing_cash_flow": -109824, "net_cash_flow": 2023488, "operating_cash_flow": 2098565, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7113797419452145, "current_ratio": 1.3686185652957072, "debt_to_equity_ratio": 0.5599639272942808, "profit_margin": 0.3006596059296876, "quarter": 1, "return_on_assets": 0.21388315287961107, "return_on_equity": 0.274861713301372 }, { "asset_turnover_ratio": 0.7021090679087744, "current_ratio": 1.4466609827441066, "debt_to_equity_ratio": 0.5390607702139651, "profit_margin": 0.3113384013749965, "quarter": 2, "return_on_assets": 0.21859351479360667, "return_on_equity": 0.2760795122884 }, { "asset_turnover_ratio": 0.6929591842512085, "current_ratio": 2.2383119499204813, "debt_to_equity_ratio": 0.5346180383165536, "profit_margin": 0.288755908205663, "quarter": 3, "return_on_assets": 0.2000960585979131, "return_on_equity": 0.25587203517621615 }, { "asset_turnover_ratio": 0.6839285395850843, "current_ratio": 2.860517769387202, "debt_to_equity_ratio": 0.5070799465278844, "profit_margin": 0.3174780838459685, "quarter": 4, "return_on_assets": 0.21713232223504417, "return_on_equity": 0.2688580054981665 } ], "income_statement": [ { "depreciation": 173517, "expenses": 3346460, "income_tax": 519386, "marketing_expense": 403567, "net_income": 2181386, "net_profit": 1662000, "operational_expense": 2057465, "product_revenue": 1902998, "quarter": 1, "rd_expense": 400844, "revenue": 5527846, "salaries_expense": 1041910, "service_revenue": 3624848 }, { "depreciation": 331433, "expenses": 3405016, "income_tax": 478344, "marketing_expense": 400604, "net_income": 2233980, "net_profit": 1755636, "operational_expense": 2337554, "product_revenue": 1173652, "quarter": 2, "rd_expense": 576147, "revenue": 5638996, "salaries_expense": 1360795, "service_revenue": 4465344 }, { "depreciation": 187713, "expenses": 3464597, "income_tax": 626750, "marketing_expense": 683795, "net_income": 2287784, "net_profit": 1661034, "operational_expense": 1973170, "product_revenue": 2256546, "quarter": 3, "rd_expense": 423610, "revenue": 5752381, "salaries_expense": 1598665, "service_revenue": 3495835 }, { "depreciation": 235589, "expenses": 3525221, "income_tax": 479849, "marketing_expense": 392015, "net_income": 2342825, "net_profit": 1862976, "operational_expense": 2002981, "product_revenue": 2216185, "quarter": 4, "rd_expense": 561859, "revenue": 5868046, "salaries_expense": 1147008, "service_revenue": 3651861 } ], "market_conditions": { "gdp_growth": [ 0.03647746653093718, 0.04991731168363918, 0.04735673379816617, 0.03740860804278435 ], "inflation_rate": [ 0.00934998226553218, 0.006952615903562314, 0.005560728849301834, 0.007527481249717838 ], "interest_rate": [ 0.012801600296514531, 0.008296650978166693, 0.006718831305742024, 0.006978180826678672 ], "year": 2000 }, "random_event": { "description": "Martinez Inc Industry Recognition in 2000", "impact": 0.08, "type": "Industry Recognition" }, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 179977, "billable_hours_per_employee": 142, "client_concentration": 0.11, "client_retention_rate": 0.74, "employee_utilization_rate": 0.76, "gross_billings": 14588600, "net_revenue": 12921938, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 25189 }, { "average_project_size": 82421, "billable_hours_per_employee": 133, "client_concentration": 0.17, "client_retention_rate": 0.82, "employee_utilization_rate": 0.79, "gross_billings": 15636894, "net_revenue": 13186908, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 25705 }, { "average_project_size": 180251, "billable_hours_per_employee": 144, "client_concentration": 0.26, "client_retention_rate": 0.78, "employee_utilization_rate": 0.61, "gross_billings": 15964526, "net_revenue": 13457312, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 26233 }, { "average_project_size": 166707, "billable_hours_per_employee": 136, "client_concentration": 0.11, "client_retention_rate": 0.61, "employee_utilization_rate": 0.76, "gross_billings": 16297277, "net_revenue": 13733261, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 26770 } ], "balance_sheet": [ { "assets": 17721248, "current_assets": 6964472, "current_liabilities": 5430890, "equity": 10657625, "fixed_assets": 10756776, "liabilities": 9549879, "long_term_liabilities": 4118989, "quarter": 1 }, { "assets": 18018578, "current_assets": 7488137, "current_liabilities": 4560756, "equity": 10569025, "fixed_assets": 10530441, "liabilities": 9727586, "long_term_liabilities": 5166830, "quarter": 2 }, { "assets": 18320897, "current_assets": 6759505, "current_liabilities": 5728743, "equity": 10792755, "fixed_assets": 11561392, "liabilities": 9908601, "long_term_liabilities": 4179858, "quarter": 3 }, { "assets": 18628289, "current_assets": 6210084, "current_liabilities": 4891536, "equity": 10942409, "fixed_assets": 12418205, "liabilities": 10092983, "long_term_liabilities": 5201447, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -64720, "financing_cash_flow": 24501, "investing_cash_flow": -366542, "net_cash_flow": 2718735, "operating_cash_flow": 2993611, "quarter": 1 }, { "change_in_working_capital": -62906, "financing_cash_flow": -175220, "investing_cash_flow": -277573, "net_cash_flow": 2434624, "operating_cash_flow": 2961471, "quarter": 2 }, { "change_in_working_capital": -71468, "financing_cash_flow": 190978, "investing_cash_flow": -478239, "net_cash_flow": 2912349, "operating_cash_flow": 3181582, "quarter": 3 }, { "change_in_working_capital": 53909, "financing_cash_flow": 88084, "investing_cash_flow": -397678, "net_cash_flow": 3141422, "operating_cash_flow": 3212779, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7291776515965467, "current_ratio": 1.2823813408115428, "debt_to_equity_ratio": 0.8960607077092692, "profit_margin": 0.19240581405049303, "quarter": 1, "return_on_assets": 0.14029801964286037, "return_on_equity": 0.2332842448481721 }, { "asset_turnover_ratio": 0.7318506488136856, "current_ratio": 1.64186310339777, "debt_to_equity_ratio": 0.9203863175647706, "profit_margin": 0.17274959376375418, "quarter": 2, "return_on_assets": 0.12642690227830408, "return_on_equity": 0.215538614015957 }, { "asset_turnover_ratio": 0.7345334674388486, "current_ratio": 1.1799281273396276, "debt_to_equity_ratio": 0.918078933506783, "profit_margin": 0.1768896344232786, "quarter": 3, "return_on_assets": 0.12993135652692114, "return_on_equity": 0.22056082992711315 }, { "asset_turnover_ratio": 0.73722610809828, "current_ratio": 1.2695570471115822, "debt_to_equity_ratio": 0.9223730350419181, "profit_margin": 0.17527541346516315, "quarter": 4, "return_on_assets": 0.12921761091423908, "return_on_equity": 0.21997925685285571 } ], "income_statement": [ { "depreciation": 507355, "expenses": 9711324, "income_tax": 724358, "marketing_expense": 1477653, "net_income": 3210614, "net_profit": 2486256, "operational_expense": 6787598, "product_revenue": 4168933, "quarter": 1, "rd_expense": 1652051, "revenue": 12921938, "salaries_expense": 4216163, "service_revenue": 8753005 }, { "depreciation": 683438, "expenses": 9954123, "income_tax": 954752, "marketing_expense": 1435542, "net_income": 3232785, "net_profit": 2278033, "operational_expense": 5026125, "product_revenue": 3807320, "quarter": 2, "rd_expense": 1626156, "revenue": 13186908, "salaries_expense": 4718238, "service_revenue": 9379588 }, { "depreciation": 801123, "expenses": 10202993, "income_tax": 873860, "marketing_expense": 1041269, "net_income": 3254319, "net_profit": 2380459, "operational_expense": 6963423, "product_revenue": 3803772, "quarter": 3, "rd_expense": 1457979, "revenue": 13457312, "salaries_expense": 3109864, "service_revenue": 9653540 }, { "depreciation": 805676, "expenses": 10458085, "income_tax": 868073, "marketing_expense": 1175342, "net_income": 3275176, "net_profit": 2407103, "operational_expense": 6786395, "product_revenue": 4777180, "quarter": 4, "rd_expense": 1077733, "revenue": 13733261, "salaries_expense": 3785212, "service_revenue": 8956081 } ], "market_conditions": { "gdp_growth": [ 0.04311071561552729, 0.03843641040321, 0.025313122543446254, 0.039667601287572476 ], "inflation_rate": [ 0.010691478735325034, 0.006176086095677381, 0.006968165321153608, 0.008123353025398745 ], "interest_rate": [ 0.018710066253209912, 0.015890473970064982, 0.01799554474925364, 0.02227341795679501 ], "year": 2001 }, "random_event": { "description": "Martinez Inc Partnership with Major Brand in 2001", "impact": -0.06, "type": "Partnership with Major Brand" }, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 168600, "billable_hours_per_employee": 86, "client_concentration": 0.21, "client_retention_rate": 0.67, "employee_utilization_rate": 0.74, "gross_billings": 6124900, "net_revenue": 5328183, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 10386 }, { "average_project_size": 116046, "billable_hours_per_employee": 91, "client_concentration": 0.18, "client_retention_rate": 0.82, "employee_utilization_rate": 0.61, "gross_billings": 7192776, "net_revenue": 5549297, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 10817 }, { "average_project_size": 72977, "billable_hours_per_employee": 110, "client_concentration": 0.25, "client_retention_rate": 0.7, "employee_utilization_rate": 0.74, "gross_billings": 6777898, "net_revenue": 5779588, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 11266 }, { "average_project_size": 93314, "billable_hours_per_employee": 100, "client_concentration": 0.4, "client_retention_rate": 0.77, "employee_utilization_rate": 0.74, "gross_billings": 6955561, "net_revenue": 6019435, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 11734 } ], "balance_sheet": [ { "assets": 7355304, "current_assets": 3502906, "current_liabilities": 2349979, "equity": 4431597, "fixed_assets": 3852398, "liabilities": 4409492, "long_term_liabilities": 2059513, "quarter": 1 }, { "assets": 7450023, "current_assets": 3142707, "current_liabilities": 2561134, "equity": 4379494, "fixed_assets": 4307316, "liabilities": 4487265, "long_term_liabilities": 1926131, "quarter": 2 }, { "assets": 7545962, "current_assets": 3022087, "current_liabilities": 2691495, "equity": 4664814, "fixed_assets": 4523875, "liabilities": 4566409, "long_term_liabilities": 1874914, "quarter": 3 }, { "assets": 7643137, "current_assets": 2704415, "current_liabilities": 2616292, "equity": 4784656, "fixed_assets": 4938722, "liabilities": 4646950, "long_term_liabilities": 2030658, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 21267, "financing_cash_flow": -72169, "investing_cash_flow": -101923, "net_cash_flow": 1332583, "operating_cash_flow": 1673985, "quarter": 1 }, { "change_in_working_capital": -72788, "financing_cash_flow": -137271, "investing_cash_flow": -100900, "net_cash_flow": 1090710, "operating_cash_flow": 1635143, "quarter": 2 }, { "change_in_working_capital": -2017, "financing_cash_flow": -141916, "investing_cash_flow": -450312, "net_cash_flow": 1597308, "operating_cash_flow": 1968588, "quarter": 3 }, { "change_in_working_capital": -28326, "financing_cash_flow": -46569, "investing_cash_flow": -156641, "net_cash_flow": 1826264, "operating_cash_flow": 2093869, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.724400106372218, "current_ratio": 1.4906116182314821, "debt_to_equity_ratio": 0.9950119561864492, "profit_margin": 0.2788539732963376, "quarter": 1, "return_on_assets": 0.20200184791818257, "return_on_equity": 0.3352707838731726 }, { "asset_turnover_ratio": 0.7448697809389313, "current_ratio": 1.2270763653912682, "debt_to_equity_ratio": 1.0246080939944204, "profit_margin": 0.2553000857586105, "quarter": 2, "return_on_assets": 0.19016531895270658, "return_on_equity": 0.32349307933747595 }, { "asset_turnover_ratio": 0.7659179836845189, "current_ratio": 1.122828390912857, "debt_to_equity_ratio": 0.9789048395069986, "profit_margin": 0.29158843156294184, "quarter": 3, "return_on_assets": 0.22333282356841977, "return_on_equity": 0.3612707816431695 }, { "asset_turnover_ratio": 0.7875607881946902, "current_ratio": 1.0336824024229712, "debt_to_equity_ratio": 0.971219247527931, "profit_margin": 0.29711575920331396, "quarter": 4, "return_on_assets": 0.2339967215032257, "return_on_equity": 0.37379259867376047 } ], "income_statement": [ { "depreciation": 188200, "expenses": 3420251, "income_tax": 422147, "marketing_expense": 355540, "net_income": 1907932, "net_profit": 1485785, "operational_expense": 1817413, "product_revenue": 1652712, "quarter": 1, "rd_expense": 623440, "revenue": 5328183, "salaries_expense": 1290797, "service_revenue": 3675471 }, { "depreciation": 218407, "expenses": 3528041, "income_tax": 604520, "marketing_expense": 477290, "net_income": 2021256, "net_profit": 1416736, "operational_expense": 2409574, "product_revenue": 1915392, "quarter": 2, "rd_expense": 569052, "revenue": 5549297, "salaries_expense": 1758106, "service_revenue": 3633905 }, { "depreciation": 283327, "expenses": 3639228, "income_tax": 455099, "marketing_expense": 544611, "net_income": 2140360, "net_profit": 1685261, "operational_expense": 2305211, "product_revenue": 2147752, "quarter": 3, "rd_expense": 594220, "revenue": 5779588, "salaries_expense": 1402531, "service_revenue": 3631836 }, { "depreciation": 305400, "expenses": 3753919, "income_tax": 477047, "marketing_expense": 740138, "net_income": 2265516, "net_profit": 1788469, "operational_expense": 2148556, "product_revenue": 1834132, "quarter": 4, "rd_expense": 605146, "revenue": 6019435, "salaries_expense": 1298456, "service_revenue": 4185303 } ], "market_conditions": { "gdp_growth": [ 0.040274903704375, 0.050576046455823975, 0.05258568368279741, 0.05363083934506301 ], "inflation_rate": [ 0.006185226087143589, 0.009926124861015623, 0.006848052663104352, 0.007340690118233927 ], "interest_rate": [ 0.024606048865573025, 0.02330136837127006, 0.02195408311709004, 0.023041024427941013 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 178579, "billable_hours_per_employee": 160, "client_concentration": 0.26, "client_retention_rate": 0.81, "employee_utilization_rate": 0.65, "gross_billings": 11145528, "net_revenue": 8862511, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 17276 }, { "average_project_size": 91446, "billable_hours_per_employee": 140, "client_concentration": 0.4, "client_retention_rate": 0.76, "employee_utilization_rate": 0.63, "gross_billings": 11152407, "net_revenue": 9227742, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 17988 }, { "average_project_size": 153041, "billable_hours_per_employee": 145, "client_concentration": 0.12, "client_retention_rate": 0.88, "employee_utilization_rate": 0.6, "gross_billings": 10621720, "net_revenue": 9608024, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 18729 }, { "average_project_size": 122598, "billable_hours_per_employee": 130, "client_concentration": 0.26, "client_retention_rate": 0.63, "employee_utilization_rate": 0.74, "gross_billings": 12304481, "net_revenue": 10003979, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 19501 } ], "balance_sheet": [ { "assets": 10227875, "current_assets": 3557751, "current_liabilities": 1890854, "equity": 7274418, "fixed_assets": 6670124, "liabilities": 4331528, "long_term_liabilities": 2440674, "quarter": 1 }, { "assets": 10476206, "current_assets": 4974262, "current_liabilities": 2025191, "equity": 7436402, "fixed_assets": 5501944, "liabilities": 4440255, "long_term_liabilities": 2415064, "quarter": 2 }, { "assets": 10730567, "current_assets": 4491108, "current_liabilities": 2545545, "equity": 7810499, "fixed_assets": 6239459, "liabilities": 4551712, "long_term_liabilities": 2006167, "quarter": 3 }, { "assets": 10991103, "current_assets": 3648112, "current_liabilities": 2635284, "equity": 8009217, "fixed_assets": 7342991, "liabilities": 4665966, "long_term_liabilities": 2030682, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 72890, "financing_cash_flow": -74813, "investing_cash_flow": -471623, "net_cash_flow": 1712622, "operating_cash_flow": 1867372, "quarter": 1 }, { "change_in_working_capital": -54189, "financing_cash_flow": -130356, "investing_cash_flow": -375488, "net_cash_flow": 1866047, "operating_cash_flow": 1894486, "quarter": 2 }, { "change_in_working_capital": -73540, "financing_cash_flow": -85697, "investing_cash_flow": -330454, "net_cash_flow": 2111100, "operating_cash_flow": 2269552, "quarter": 3 }, { "change_in_working_capital": -11047, "financing_cash_flow": -180231, "investing_cash_flow": -256557, "net_cash_flow": 1778229, "operating_cash_flow": 2237177, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8665056035589015, "current_ratio": 1.8815577511537116, "debt_to_equity_ratio": 0.59544667353457, "profit_margin": 0.1554944191324558, "quarter": 1, "return_on_assets": 0.13473678550040943, "return_on_equity": 0.18944072226809072 }, { "asset_turnover_ratio": 0.8808286129539644, "current_ratio": 2.4561940083676057, "debt_to_equity_ratio": 0.5970972252441437, "profit_margin": 0.1517652964289639, "quarter": 2, "return_on_assets": 0.1336792155480715, "return_on_equity": 0.1883237350535918 }, { "asset_turnover_ratio": 0.8953882865649131, "current_ratio": 1.7643011614408701, "debt_to_equity_ratio": 0.5827683993045771, "profit_margin": 0.16982097463536727, "quarter": 3, "return_on_assets": 0.15205571150154507, "return_on_equity": 0.20890393814786995 }, { "asset_turnover_ratio": 0.9101888136249837, "current_ratio": 1.3843335291376566, "debt_to_equity_ratio": 0.5825745512950892, "profit_margin": 0.16834101710929222, "quarter": 4, "return_on_assets": 0.15322211064712976, "return_on_equity": 0.2102677452739762 } ], "income_statement": [ { "depreciation": 489301, "expenses": 6955867, "income_tax": 528573, "marketing_expense": 787277, "net_income": 1906644, "net_profit": 1378071, "operational_expense": 4811599, "product_revenue": 3184743, "quarter": 1, "rd_expense": 763704, "revenue": 8862511, "salaries_expense": 2272748, "service_revenue": 5677768 }, { "depreciation": 494035, "expenses": 7253992, "income_tax": 573299, "marketing_expense": 1029007, "net_income": 1973750, "net_profit": 1400451, "operational_expense": 4265729, "product_revenue": 3497609, "quarter": 2, "rd_expense": 1273673, "revenue": 9227742, "salaries_expense": 2578072, "service_revenue": 5730133 }, { "depreciation": 637908, "expenses": 7564895, "income_tax": 411485, "marketing_expense": 841079, "net_income": 2043129, "net_profit": 1631644, "operational_expense": 4541645, "product_revenue": 3647762, "quarter": 3, "rd_expense": 764700, "revenue": 9608024, "salaries_expense": 3653100, "service_revenue": 5960262 }, { "depreciation": 553097, "expenses": 7889123, "income_tax": 430776, "marketing_expense": 1188746, "net_income": 2114856, "net_profit": 1684080, "operational_expense": 5370777, "product_revenue": 3083476, "quarter": 4, "rd_expense": 913861, "revenue": 10003979, "salaries_expense": 2763792, "service_revenue": 6920503 } ], "market_conditions": { "gdp_growth": [ 0.04127570336813471, 0.03736491027504476, 0.043186489538008965, 0.037401919608016414 ], "inflation_rate": [ 0.007360261267431066, 0.008129178395049334, 0.011145267658121141, 0.004798153683338216 ], "interest_rate": [ 0.017253738906385454, 0.01522570516779063, 0.012736888663367278, 0.01185066511945372 ], "year": 2003 }, "random_event": null, "year": 2003 } ]

{ "advertising_type": "Traditional Advertising", "financial_health": "Good", "founding_year": 2000, "industry": "Advertising", "location": "Port Jamesfort", "name": "Martinez-Jacobs", "num_employees": 950, "region": "Latin America", "revenue_size": "Small", "website": "www.martinez-jacobs.com" }

[ { "advertising_kpis": [ { "average_project_size": 167564, "billable_hours_per_employee": 83, "client_concentration": 0.35, "client_retention_rate": 0.78, "employee_utilization_rate": 0.77, "gross_billings": 3968994, "net_revenue": 3353313, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 3530 }, { "average_project_size": 101451, "billable_hours_per_employee": 136, "client_concentration": 0.13, "client_retention_rate": 0.62, "employee_utilization_rate": 0.67, "gross_billings": 3796747, "net_revenue": 3416394, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 3596 }, { "average_project_size": 60857, "billable_hours_per_employee": 93, "client_concentration": 0.11, "client_retention_rate": 0.81, "employee_utilization_rate": 0.65, "gross_billings": 3860466, "net_revenue": 3480662, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 3664 }, { "average_project_size": 60280, "billable_hours_per_employee": 115, "client_concentration": 0.36, "client_retention_rate": 0.78, "employee_utilization_rate": 0.75, "gross_billings": 4485543, "net_revenue": 3546139, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 3733 } ], "balance_sheet": [ { "assets": 4256511, "current_assets": 1583610, "current_liabilities": 1027976, "equity": 2230435, "fixed_assets": 2672901, "liabilities": 2535565, "long_term_liabilities": 1507589, "quarter": 1 }, { "assets": 4320635, "current_assets": 1601274, "current_liabilities": 1248380, "equity": 2272440, "fixed_assets": 2719361, "liabilities": 2576799, "long_term_liabilities": 1328419, "quarter": 2 }, { "assets": 4385725, "current_assets": 1533780, "current_liabilities": 1158777, "equity": 2290271, "fixed_assets": 2851945, "liabilities": 2618704, "long_term_liabilities": 1459927, "quarter": 3 }, { "assets": 4451796, "current_assets": 1667376, "current_liabilities": 1219674, "equity": 2348154, "fixed_assets": 2784420, "liabilities": 2661291, "long_term_liabilities": 1441617, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -99858, "financing_cash_flow": -4508, "investing_cash_flow": -178407, "net_cash_flow": 323823, "operating_cash_flow": 651141, "quarter": 1 }, { "change_in_working_capital": 10258, "financing_cash_flow": -131783, "investing_cash_flow": -183712, "net_cash_flow": 506211, "operating_cash_flow": 796631, "quarter": 2 }, { "change_in_working_capital": -72525, "financing_cash_flow": -161635, "investing_cash_flow": -221273, "net_cash_flow": 542375, "operating_cash_flow": 762972, "quarter": 3 }, { "change_in_working_capital": -21578, "financing_cash_flow": -181508, "investing_cash_flow": -249553, "net_cash_flow": 575026, "operating_cash_flow": 754038, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7878079018238177, "current_ratio": 1.5405126189716492, "debt_to_equity_ratio": 1.136802910642991, "profit_margin": 0.1519360107451944, "quarter": 1, "return_on_assets": 0.1196963898366526, "return_on_equity": 0.22842584518266615 }, { "asset_turnover_ratio": 0.7907157165555526, "current_ratio": 1.2826815552956632, "debt_to_equity_ratio": 1.1339348893700163, "profit_margin": 0.154725713720373, "quarter": 2, "return_on_assets": 0.12234405359397403, "return_on_equity": 0.23261516255654716 }, { "asset_turnover_ratio": 0.7936343477988246, "current_ratio": 1.3236196438141248, "debt_to_equity_ratio": 1.1434035535532694, "profit_margin": 0.150330598029915, "quarter": 3, "return_on_assets": 0.11930752612167886, "return_on_equity": 0.22846641292667985 }, { "asset_turnover_ratio": 0.7965636790185354, "current_ratio": 1.3670669375587248, "debt_to_equity_ratio": 1.133354541482373, "profit_margin": 0.15725525705563148, "quarter": 4, "return_on_assets": 0.1252638261052393, "return_on_equity": 0.2374839980682698 } ], "income_statement": [ { "depreciation": 141652, "expenses": 2638806, "income_tax": 205018, "marketing_expense": 418028, "net_income": 714507, "net_profit": 509489, "operational_expense": 1349908, "product_revenue": 972587, "quarter": 1, "rd_expense": 470431, "revenue": 3353313, "salaries_expense": 1172186, "service_revenue": 2380726 }, { "depreciation": 268027, "expenses": 2685715, "income_tax": 202075, "marketing_expense": 475720, "net_income": 730679, "net_profit": 528604, "operational_expense": 1747561, "product_revenue": 729416, "quarter": 2, "rd_expense": 398836, "revenue": 3416394, "salaries_expense": 1235346, "service_revenue": 2686978 }, { "depreciation": 239722, "expenses": 2733459, "income_tax": 223953, "marketing_expense": 538277, "net_income": 747203, "net_profit": 523250, "operational_expense": 1749678, "product_revenue": 1330239, "quarter": 3, "rd_expense": 395001, "revenue": 3480662, "salaries_expense": 1283290, "service_revenue": 2150423 }, { "depreciation": 196389, "expenses": 2782052, "income_tax": 206438, "marketing_expense": 509091, "net_income": 764087, "net_profit": 557649, "operational_expense": 1539284, "product_revenue": 1120394, "quarter": 4, "rd_expense": 449619, "revenue": 3546139, "salaries_expense": 1357919, "service_revenue": 2425745 } ], "market_conditions": { "gdp_growth": [ 0.04828257430336584, 0.04921253549114994, 0.04035450826593778, 0.047359610104443305 ], "inflation_rate": [ 0.0052187379407767215, 0.0030412967737832933, 0.008500592923830402, 0.011135653749022392 ], "interest_rate": [ 0.013004222796405798, 0.02219395076763131, 0.020302891684223588, 0.016893544588473527 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 191795, "billable_hours_per_employee": 84, "client_concentration": 0.13, "client_retention_rate": 0.67, "employee_utilization_rate": 0.6, "gross_billings": 5057053, "net_revenue": 3986821, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 4197 }, { "average_project_size": 150532, "billable_hours_per_employee": 153, "client_concentration": 0.24, "client_retention_rate": 0.82, "employee_utilization_rate": 0.75, "gross_billings": 5366556, "net_revenue": 4177664, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 4398 }, { "average_project_size": 74989, "billable_hours_per_employee": 108, "client_concentration": 0.38, "client_retention_rate": 0.87, "employee_utilization_rate": 0.78, "gross_billings": 5613189, "net_revenue": 4377642, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 4608 }, { "average_project_size": 182063, "billable_hours_per_employee": 107, "client_concentration": 0.21, "client_retention_rate": 0.74, "employee_utilization_rate": 0.72, "gross_billings": 5423343, "net_revenue": 4587193, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 4829 } ], "balance_sheet": [ { "assets": 4375578, "current_assets": 1612417, "current_liabilities": 1029516, "equity": 3331367, "fixed_assets": 2763161, "liabilities": 1981748, "long_term_liabilities": 952232, "quarter": 1 }, { "assets": 4451492, "current_assets": 1660752, "current_liabilities": 1192438, "equity": 3459575, "fixed_assets": 2790740, "liabilities": 2025959, "long_term_liabilities": 833521, "quarter": 2 }, { "assets": 4528723, "current_assets": 1901071, "current_liabilities": 921437, "equity": 3561693, "fixed_assets": 2627652, "liabilities": 2071157, "long_term_liabilities": 1149720, "quarter": 3 }, { "assets": 4607294, "current_assets": 1730396, "current_liabilities": 1085384, "equity": 3607358, "fixed_assets": 2876898, "liabilities": 2117363, "long_term_liabilities": 1031979, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -55870, "financing_cash_flow": 41979, "investing_cash_flow": -493980, "net_cash_flow": 915912, "operating_cash_flow": 1111121, "quarter": 1 }, { "change_in_working_capital": -73829, "financing_cash_flow": -6561, "investing_cash_flow": -420914, "net_cash_flow": 1034317, "operating_cash_flow": 1212650, "quarter": 2 }, { "change_in_working_capital": 70250, "financing_cash_flow": -82900, "investing_cash_flow": -437879, "net_cash_flow": 1172192, "operating_cash_flow": 1379362, "quarter": 3 }, { "change_in_working_capital": -71079, "financing_cash_flow": -182137, "investing_cash_flow": -393615, "net_cash_flow": 1106461, "operating_cash_flow": 1423055, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9111529951014472, "current_ratio": 1.5661893549978825, "debt_to_equity_ratio": 0.5948753169494685, "profit_margin": 0.23515904024785664, "quarter": 1, "return_on_assets": 0.21426586384701632, "return_on_equity": 0.28142711385446273 }, { "asset_turnover_ratio": 0.9384862423654811, "current_ratio": 1.392736561565465, "debt_to_equity_ratio": 0.5856092150047333, "profit_margin": 0.2475167940743918, "quarter": 2, "return_on_assets": 0.23229110599322655, "return_on_equity": 0.2988927830730653 }, { "asset_turnover_ratio": 0.9666393815651785, "current_ratio": 2.0631589571506246, "debt_to_equity_ratio": 0.5815091306297314, "profit_margin": 0.25221957391673416, "quarter": 3, "return_on_assets": 0.24380537294950475, "return_on_equity": 0.3100006092608206 }, { "asset_turnover_ratio": 0.9956371353770782, "current_ratio": 1.5942707834278007, "debt_to_equity_ratio": 0.5869567145816966, "profit_margin": 0.2435971191968596, "quarter": 4, "return_on_assets": 0.24253433794326995, "return_on_equity": 0.3097632671888956 } ], "income_statement": [ { "depreciation": 173584, "expenses": 2706617, "income_tax": 342667, "marketing_expense": 380061, "net_income": 1280204, "net_profit": 937537, "operational_expense": 1506621, "product_revenue": 1483771, "quarter": 1, "rd_expense": 418829, "revenue": 3986821, "salaries_expense": 943549, "service_revenue": 2503050 }, { "depreciation": 178608, "expenses": 2840959, "income_tax": 302663, "marketing_expense": 482214, "net_income": 1336705, "net_profit": 1034042, "operational_expense": 1783663, "product_revenue": 1668353, "quarter": 2, "rd_expense": 389524, "revenue": 4177664, "salaries_expense": 1285860, "service_revenue": 2509311 }, { "depreciation": 275235, "expenses": 2981969, "income_tax": 291546, "marketing_expense": 493940, "net_income": 1395673, "net_profit": 1104127, "operational_expense": 1924959, "product_revenue": 890216, "quarter": 3, "rd_expense": 358712, "revenue": 4377642, "salaries_expense": 1244557, "service_revenue": 3487426 }, { "depreciation": 305628, "expenses": 3129978, "income_tax": 339788, "marketing_expense": 322981, "net_income": 1457215, "net_profit": 1117427, "operational_expense": 1758155, "product_revenue": 937259, "quarter": 4, "rd_expense": 390691, "revenue": 4587193, "salaries_expense": 1115903, "service_revenue": 3649934 } ], "market_conditions": { "gdp_growth": [ 0.05301454661683315, 0.06405795224877554, 0.06401985028971395, 0.04959900834069086 ], "inflation_rate": [ 0.002855021668067537, 0.004537893260540878, 0.011396367224659268, 0.009484155614345388 ], "interest_rate": [ 0.014816210786260931, 0.01607417693326854, 0.017306995872097733, 0.013457920969698238 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 95153, "billable_hours_per_employee": 133, "client_concentration": 0.38, "client_retention_rate": 0.86, "employee_utilization_rate": 0.61, "gross_billings": 830116, "net_revenue": 668775, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 704 }, { "average_project_size": 119360, "billable_hours_per_employee": 123, "client_concentration": 0.25, "client_retention_rate": 0.78, "employee_utilization_rate": 0.6, "gross_billings": 819779, "net_revenue": 677504, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 713 }, { "average_project_size": 198442, "billable_hours_per_employee": 107, "client_concentration": 0.31, "client_retention_rate": 0.63, "employee_utilization_rate": 0.62, "gross_billings": 789462, "net_revenue": 686347, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 722 }, { "average_project_size": 197147, "billable_hours_per_employee": 160, "client_concentration": 0.23, "client_retention_rate": 0.71, "employee_utilization_rate": 0.73, "gross_billings": 848988, "net_revenue": 695305, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 732 } ], "balance_sheet": [ { "assets": 945440, "current_assets": 359410, "current_liabilities": 183110, "equity": 675221, "fixed_assets": 586030, "liabilities": 387072, "long_term_liabilities": 203962, "quarter": 1 }, { "assets": 972155, "current_assets": 474978, "current_liabilities": 168459, "equity": 688813, "fixed_assets": 497177, "liabilities": 396191, "long_term_liabilities": 227732, "quarter": 2 }, { "assets": 999624, "current_assets": 430025, "current_liabilities": 231927, "equity": 703940, "fixed_assets": 569599, "liabilities": 405525, "long_term_liabilities": 173598, "quarter": 3 }, { "assets": 1027870, "current_assets": 329380, "current_liabilities": 215747, "equity": 723340, "fixed_assets": 698490, "liabilities": 415079, "long_term_liabilities": 199332, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -6591, "financing_cash_flow": 25609, "investing_cash_flow": -218198, "net_cash_flow": -144220, "operating_cash_flow": 151166, "quarter": 1 }, { "change_in_working_capital": -83773, "financing_cash_flow": -48716, "investing_cash_flow": -258662, "net_cash_flow": -314339, "operating_cash_flow": 147696, "quarter": 2 }, { "change_in_working_capital": -31167, "financing_cash_flow": -79356, "investing_cash_flow": -106643, "net_cash_flow": -101102, "operating_cash_flow": 151216, "quarter": 3 }, { "change_in_working_capital": 26240, "financing_cash_flow": -121434, "investing_cash_flow": -279905, "net_cash_flow": -178567, "operating_cash_flow": 160081, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7073690556777796, "current_ratio": 1.9628092403473323, "debt_to_equity_ratio": 0.5732523129464279, "profit_margin": 0.1747269260962207, "quarter": 1, "return_on_assets": 0.12359642071416484, "return_on_equity": 0.1730588947914831 }, { "asset_turnover_ratio": 0.6969094434529474, "current_ratio": 2.8195465959076094, "debt_to_equity_ratio": 0.5751793302391215, "profit_margin": 0.16656580625354242, "quarter": 2, "return_on_assets": 0.1160812833344477, "return_on_equity": 0.1638311123628619 }, { "asset_turnover_ratio": 0.6866051635414916, "current_ratio": 1.854139449050779, "debt_to_equity_ratio": 0.5760789271812938, "profit_margin": 0.1600371240786366, "quarter": 3, "return_on_assets": 0.10988231575072227, "return_on_equity": 0.15603744637327044 }, { "asset_turnover_ratio": 0.6764522750931538, "current_ratio": 1.5266956203330753, "debt_to_equity_ratio": 0.573836646666851, "profit_margin": 0.15899353521116633, "quarter": 4, "return_on_assets": 0.10755153861869692, "return_on_equity": 0.15283131031050404 } ], "income_statement": [ { "depreciation": 34313, "expenses": 518134, "income_tax": 33788, "marketing_expense": 54057, "net_income": 150641, "net_profit": 116853, "operational_expense": 301203, "product_revenue": 154457, "quarter": 1, "rd_expense": 57431, "revenue": 668775, "salaries_expense": 226365, "service_revenue": 514318 }, { "depreciation": 34847, "expenses": 525575, "income_tax": 39080, "marketing_expense": 61538, "net_income": 151929, "net_profit": 112849, "operational_expense": 302362, "product_revenue": 236578, "quarter": 2, "rd_expense": 92373, "revenue": 677504, "salaries_expense": 237728, "service_revenue": 440926 }, { "depreciation": 41375, "expenses": 533124, "income_tax": 43382, "marketing_expense": 83729, "net_income": 153223, "net_profit": 109841, "operational_expense": 285955, "product_revenue": 180595, "quarter": 3, "rd_expense": 97968, "revenue": 686347, "salaries_expense": 186864, "service_revenue": 505752 }, { "depreciation": 49532, "expenses": 540781, "income_tax": 43975, "marketing_expense": 86487, "net_income": 154524, "net_profit": 110549, "operational_expense": 373756, "product_revenue": 231387, "quarter": 4, "rd_expense": 95739, "revenue": 695305, "salaries_expense": 215711, "service_revenue": 463918 } ], "market_conditions": { "gdp_growth": [ 0.035055136163247874, 0.03460044352032164, 0.03331147581088192, 0.0350737751299231 ], "inflation_rate": [ 0.007565247083321991, 0.012549729254314669, 0.013587663272215281, 0.006143635351682691 ], "interest_rate": [ 0.015218547766349483, 0.019668095932115028, 0.015531506774212679, 0.02042922754373889 ], "year": 2002 }, "random_event": { "description": "Martinez-Jacobs Introduction of New Service in 2002", "impact": 0.09, "type": "Introduction of New Service" }, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 107829, "billable_hours_per_employee": 128, "client_concentration": 0.39, "client_retention_rate": 0.79, "employee_utilization_rate": 0.69, "gross_billings": 2555763, "net_revenue": 2254644, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 2373 }, { "average_project_size": 67012, "billable_hours_per_employee": 140, "client_concentration": 0.14, "client_retention_rate": 0.71, "employee_utilization_rate": 0.61, "gross_billings": 3052564, "net_revenue": 2352181, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 2476 }, { "average_project_size": 150016, "billable_hours_per_employee": 94, "client_concentration": 0.15, "client_retention_rate": 0.68, "employee_utilization_rate": 0.76, "gross_billings": 3009061, "net_revenue": 2453939, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 2583 }, { "average_project_size": 99026, "billable_hours_per_employee": 107, "client_concentration": 0.12, "client_retention_rate": 0.73, "employee_utilization_rate": 0.76, "gross_billings": 2844168, "net_revenue": 2560098, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 2695 } ], "balance_sheet": [ { "assets": 3210063, "current_assets": 1456775, "current_liabilities": 842599, "equity": 1860245, "fixed_assets": 1753288, "liabilities": 1775295, "long_term_liabilities": 932696, "quarter": 1 }, { "assets": 3309091, "current_assets": 1153786, "current_liabilities": 946790, "equity": 1968684, "fixed_assets": 2155305, "liabilities": 1804304, "long_term_liabilities": 857514, "quarter": 2 }, { "assets": 3411174, "current_assets": 1561868, "current_liabilities": 750595, "equity": 2092279, "fixed_assets": 1849306, "liabilities": 1833787, "long_term_liabilities": 1083192, "quarter": 3 }, { "assets": 3516407, "current_assets": 1632328, "current_liabilities": 776761, "equity": 2177819, "fixed_assets": 1884079, "liabilities": 1863751, "long_term_liabilities": 1086990, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 60730, "financing_cash_flow": -88334, "investing_cash_flow": -258722, "net_cash_flow": 238107, "operating_cash_flow": 588400, "quarter": 1 }, { "change_in_working_capital": -9224, "financing_cash_flow": -94920, "investing_cash_flow": -276609, "net_cash_flow": 474775, "operating_cash_flow": 636901, "quarter": 2 }, { "change_in_working_capital": 9419, "financing_cash_flow": 148489, "investing_cash_flow": -253060, "net_cash_flow": 209047, "operating_cash_flow": 651338, "quarter": 3 }, { "change_in_working_capital": -32397, "financing_cash_flow": 53301, "investing_cash_flow": -266735, "net_cash_flow": 235743, "operating_cash_flow": 650198, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7023675236280409, "current_ratio": 1.7289066329297804, "debt_to_equity_ratio": 0.9543339721380786, "profit_margin": 0.18871138858285388, "quarter": 1, "return_on_assets": 0.13254475067934804, "return_on_equity": 0.22872094804716583 }, { "asset_turnover_ratio": 0.7108239090432992, "current_ratio": 1.2186292630889637, "debt_to_equity_ratio": 0.9165025976743856, "profit_margin": 0.1972199418327076, "quarter": 2, "return_on_assets": 0.1401886499948173, "return_on_equity": 0.23563812170973097 }, { "asset_turnover_ratio": 0.719382535162381, "current_ratio": 2.080839867038816, "debt_to_equity_ratio": 0.8764543352009937, "profit_margin": 0.20982265655340251, "quarter": 3, "return_on_assets": 0.1509427546058923, "return_on_equity": 0.24609146294542936 }, { "asset_turnover_ratio": 0.7280437105261137, "current_ratio": 2.1014546301886936, "debt_to_equity_ratio": 0.8557878317711435, "profit_margin": 0.20513394409120275, "quarter": 4, "return_on_assets": 0.14934647781101562, "return_on_equity": 0.24114171104210222 } ], "income_statement": [ { "depreciation": 162923, "expenses": 1671878, "income_tax": 157289, "marketing_expense": 285041, "net_income": 582766, "net_profit": 425477, "operational_expense": 890047, "product_revenue": 562907, "quarter": 1, "rd_expense": 210974, "revenue": 2254644, "salaries_expense": 665215, "service_revenue": 1691737 }, { "depreciation": 173004, "expenses": 1739060, "income_tax": 149224, "marketing_expense": 305407, "net_income": 613121, "net_profit": 463897, "operational_expense": 1205444, "product_revenue": 631455, "quarter": 2, "rd_expense": 257768, "revenue": 2352181, "salaries_expense": 743124, "service_revenue": 1720726 }, { "depreciation": 136446, "expenses": 1808942, "income_tax": 130105, "marketing_expense": 331218, "net_income": 644997, "net_profit": 514892, "operational_expense": 1103992, "product_revenue": 781069, "quarter": 3, "rd_expense": 248711, "revenue": 2453939, "salaries_expense": 805970, "service_revenue": 1672870 }, { "depreciation": 125035, "expenses": 1881632, "income_tax": 153303, "marketing_expense": 256263, "net_income": 678466, "net_profit": 525163, "operational_expense": 1131918, "product_revenue": 579107, "quarter": 4, "rd_expense": 253115, "revenue": 2560098, "salaries_expense": 801388, "service_revenue": 1980991 } ], "market_conditions": { "gdp_growth": [ 0.039612724178782935, 0.038864162636241296, 0.042297000972585805, 0.05164800834691653 ], "inflation_rate": [ 0.011861215158954812, 0.008140099123041174, 0.010516232614393817, 0.005744410601486052 ], "interest_rate": [ 0.014562817941013228, 0.014747983697941499, 0.014335388847073105, 0.013910640115131767 ], "year": 2003 }, "random_event": null, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 113896, "billable_hours_per_employee": 101, "client_concentration": 0.17, "client_retention_rate": 0.65, "employee_utilization_rate": 0.64, "gross_billings": 3050518, "net_revenue": 2598428, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 2735 }, { "average_project_size": 148300, "billable_hours_per_employee": 89, "client_concentration": 0.22, "client_retention_rate": 0.73, "employee_utilization_rate": 0.69, "gross_billings": 3402778, "net_revenue": 2698145, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 2840 }, { "average_project_size": 88998, "billable_hours_per_employee": 158, "client_concentration": 0.18, "client_retention_rate": 0.84, "employee_utilization_rate": 0.68, "gross_billings": 3346503, "net_revenue": 2801690, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 2949 }, { "average_project_size": 178201, "billable_hours_per_employee": 83, "client_concentration": 0.3, "client_retention_rate": 0.83, "employee_utilization_rate": 0.79, "gross_billings": 3267944, "net_revenue": 2909208, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 3062 } ], "balance_sheet": [ { "assets": 3405042, "current_assets": 1258831, "current_liabilities": 675423, "equity": 2502360, "fixed_assets": 2146211, "liabilities": 1554297, "long_term_liabilities": 878874, "quarter": 1 }, { "assets": 3497710, "current_assets": 1537784, "current_liabilities": 852212, "equity": 2580944, "fixed_assets": 1959926, "liabilities": 1584196, "long_term_liabilities": 731984, "quarter": 2 }, { "assets": 3592901, "current_assets": 1290839, "current_liabilities": 667878, "equity": 2657769, "fixed_assets": 2302062, "liabilities": 1614671, "long_term_liabilities": 946793, "quarter": 3 }, { "assets": 3690682, "current_assets": 1618142, "current_liabilities": 939904, "equity": 2730806, "fixed_assets": 2072540, "liabilities": 1645732, "long_term_liabilities": 705828, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -13836, "financing_cash_flow": -106483, "investing_cash_flow": -261562, "net_cash_flow": 564710, "operating_cash_flow": 812535, "quarter": 1 }, { "change_in_working_capital": -59600, "financing_cash_flow": -188288, "investing_cash_flow": -136221, "net_cash_flow": 233655, "operating_cash_flow": 848917, "quarter": 2 }, { "change_in_working_capital": -98400, "financing_cash_flow": -124280, "investing_cash_flow": -106030, "net_cash_flow": 564952, "operating_cash_flow": 810215, "quarter": 3 }, { "change_in_working_capital": -41617, "financing_cash_flow": -28959, "investing_cash_flow": -110598, "net_cash_flow": 626649, "operating_cash_flow": 817743, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7631118793835729, "current_ratio": 1.8637668542528163, "debt_to_equity_ratio": 0.6211324509662878, "profit_margin": 0.25077277492391553, "quarter": 1, "return_on_assets": 0.19136768357042291, "return_on_equity": 0.2604001822279768 }, { "asset_turnover_ratio": 0.7714032895808972, "current_ratio": 1.804461800584831, "debt_to_equity_ratio": 0.6138048713958923, "profit_margin": 0.24736624606905855, "quarter": 2, "return_on_assets": 0.19081913594894945, "return_on_equity": 0.2585991792150469 }, { "asset_turnover_ratio": 0.7797849147527305, "current_ratio": 1.9327466992474673, "debt_to_equity_ratio": 0.6075287205170954, "profit_margin": 0.24254610610024663, "quarter": 3, "return_on_assets": 0.18913379466898753, "return_on_equity": 0.2556802340609737 }, { "asset_turnover_ratio": 0.7882575632362799, "current_ratio": 1.7216034829088929, "debt_to_equity_ratio": 0.6026543079222765, "profit_margin": 0.23575351092118543, "quarter": 4, "return_on_assets": 0.18583448804313132, "return_on_equity": 0.2511551534601872 } ], "income_statement": [ { "depreciation": 160920, "expenses": 1759932, "income_tax": 186881, "marketing_expense": 257874, "net_income": 838496, "net_profit": 651615, "operational_expense": 919438, "product_revenue": 803770, "quarter": 1, "rd_expense": 233196, "revenue": 2598428, "salaries_expense": 831385, "service_revenue": 1794658 }, { "depreciation": 181487, "expenses": 1832722, "income_tax": 197993, "marketing_expense": 220160, "net_income": 865423, "net_profit": 667430, "operational_expense": 945449, "product_revenue": 703643, "quarter": 2, "rd_expense": 242543, "revenue": 2698145, "salaries_expense": 716732, "service_revenue": 1994502 }, { "depreciation": 130676, "expenses": 1908523, "income_tax": 213628, "marketing_expense": 348778, "net_income": 893167, "net_profit": 679539, "operational_expense": 1117008, "product_revenue": 977757, "quarter": 3, "rd_expense": 297561, "revenue": 2801690, "salaries_expense": 595887, "service_revenue": 1823933 }, { "depreciation": 131887, "expenses": 1987460, "income_tax": 235892, "marketing_expense": 276926, "net_income": 921748, "net_profit": 685856, "operational_expense": 1323281, "product_revenue": 621470, "quarter": 4, "rd_expense": 323221, "revenue": 2909208, "salaries_expense": 985487, "service_revenue": 2287738 } ], "market_conditions": { "gdp_growth": [ 0.04454123032365972, 0.041114150954183415, 0.03880941628614385, 0.046173503832160685 ], "inflation_rate": [ 0.0036914690578564863, 0.0006383151498340336, 0.006755922602025222, 0.009951089746537932 ], "interest_rate": [ 0.016336826070122344, 0.01762474488671794, 0.022058107213713454, 0.015434130117566103 ], "year": 2004 }, "random_event": { "description": "Martinez-Jacobs Economic Slowdown Impact in 2004", "impact": -0.06, "type": "Economic Slowdown Impact" }, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 146004, "billable_hours_per_employee": 117, "client_concentration": 0.17, "client_retention_rate": 0.76, "employee_utilization_rate": 0.75, "gross_billings": 1041507, "net_revenue": 852323, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 897 }, { "average_project_size": 194500, "billable_hours_per_employee": 103, "client_concentration": 0.18, "client_retention_rate": 0.7, "employee_utilization_rate": 0.76, "gross_billings": 990404, "net_revenue": 881100, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 927 }, { "average_project_size": 75283, "billable_hours_per_employee": 145, "client_concentration": 0.29, "client_retention_rate": 0.72, "employee_utilization_rate": 0.61, "gross_billings": 1099533, "net_revenue": 910848, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 959 }, { "average_project_size": 105862, "billable_hours_per_employee": 82, "client_concentration": 0.27, "client_retention_rate": 0.87, "employee_utilization_rate": 0.6, "gross_billings": 1172731, "net_revenue": 941601, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 991 } ], "balance_sheet": [ { "assets": 928214, "current_assets": 351774, "current_liabilities": 253196, "equity": 693455, "fixed_assets": 576440, "liabilities": 485584, "long_term_liabilities": 232388, "quarter": 1 }, { "assets": 960455, "current_assets": 385351, "current_liabilities": 245694, "equity": 726416, "fixed_assets": 575104, "liabilities": 490273, "long_term_liabilities": 244579, "quarter": 2 }, { "assets": 993815, "current_assets": 451910, "current_liabilities": 208804, "equity": 777216, "fixed_assets": 541905, "liabilities": 495007, "long_term_liabilities": 286203, "quarter": 3 }, { "assets": 1028334, "current_assets": 400613, "current_liabilities": 224577, "equity": 815775, "fixed_assets": 627721, "liabilities": 499786, "long_term_liabilities": 275209, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 84150, "financing_cash_flow": 124662, "investing_cash_flow": -262020, "net_cash_flow": -276017, "operating_cash_flow": 278612, "quarter": 1 }, { "change_in_working_capital": 20168, "financing_cash_flow": -132169, "investing_cash_flow": -478745, "net_cash_flow": 169129, "operating_cash_flow": 298476, "quarter": 2 }, { "change_in_working_capital": -38703, "financing_cash_flow": -96524, "investing_cash_flow": -162665, "net_cash_flow": 89483, "operating_cash_flow": 308889, "quarter": 3 }, { "change_in_working_capital": -70201, "financing_cash_flow": 140580, "investing_cash_flow": -459221, "net_cash_flow": -255131, "operating_cash_flow": 326235, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9182397593658359, "current_ratio": 1.3893347446247175, "debt_to_equity_ratio": 0.700238660042829, "profit_margin": 0.294283974502624, "quarter": 1, "return_on_assets": 0.27022324593251124, "return_on_equity": 0.3617033549401187 }, { "asset_turnover_ratio": 0.9173777011937051, "current_ratio": 1.5684184391967244, "debt_to_equity_ratio": 0.6749204312680337, "profit_margin": 0.29081148564294634, "quarter": 2, "return_on_assets": 0.2667839721798523, "return_on_equity": 0.35273727450937203 }, { "asset_turnover_ratio": 0.9165166555143563, "current_ratio": 2.1642784620984274, "debt_to_equity_ratio": 0.6368975934617919, "profit_margin": 0.3056580241708825, "quarter": 3, "return_on_assets": 0.28014067004422355, "return_on_equity": 0.3582118741765481 }, { "asset_turnover_ratio": 0.9156567807735619, "current_ratio": 1.7838558712601913, "debt_to_equity_ratio": 0.6126517728540345, "profit_margin": 0.3050410949011312, "quarter": 4, "return_on_assets": 0.2793129469608123, "return_on_equity": 0.3520909564524532 } ], "income_statement": [ { "depreciation": 27787, "expenses": 522432, "income_tax": 79066, "marketing_expense": 71690, "net_income": 329891, "net_profit": 250825, "operational_expense": 323683, "product_revenue": 272552, "quarter": 1, "rd_expense": 90528, "revenue": 852323, "salaries_expense": 202854, "service_revenue": 579771 }, { "depreciation": 42242, "expenses": 538139, "income_tax": 86727, "marketing_expense": 87211, "net_income": 342961, "net_profit": 256234, "operational_expense": 295219, "product_revenue": 217096, "quarter": 2, "rd_expense": 75397, "revenue": 881100, "salaries_expense": 266804, "service_revenue": 664004 }, { "depreciation": 30481, "expenses": 554319, "income_tax": 78121, "marketing_expense": 88751, "net_income": 356529, "net_profit": 278408, "operational_expense": 353833, "product_revenue": 227699, "quarter": 3, "rd_expense": 70038, "revenue": 910848, "salaries_expense": 187676, "service_revenue": 683149 }, { "depreciation": 39008, "expenses": 570985, "income_tax": 83389, "marketing_expense": 106886, "net_income": 370616, "net_profit": 287227, "operational_expense": 368792, "product_revenue": 373621, "quarter": 4, "rd_expense": 98965, "revenue": 941601, "salaries_expense": 253115, "service_revenue": 567980 } ], "market_conditions": { "gdp_growth": [ 0.036428956589490635, 0.025310190220113153, 0.03274968630669167, 0.04351573751561709 ], "inflation_rate": [ 0.011003603044622761, 0.012400583374207269, 0.01146182269862726, 0.010141913247265388 ], "interest_rate": [ 0.009051561973001606, 0.013330396425980955, 0.008140099506876268, 0.014297723901580454 ], "year": 2005 }, "random_event": null, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 107132, "billable_hours_per_employee": 151, "client_concentration": 0.27, "client_retention_rate": 0.9, "employee_utilization_rate": 0.78, "gross_billings": 3735993, "net_revenue": 2979994, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 3137 }, { "average_project_size": 102126, "billable_hours_per_employee": 83, "client_concentration": 0.31, "client_retention_rate": 0.67, "employee_utilization_rate": 0.7, "gross_billings": 3746089, "net_revenue": 3037647, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 3198 }, { "average_project_size": 193588, "billable_hours_per_employee": 82, "client_concentration": 0.26, "client_retention_rate": 0.9, "employee_utilization_rate": 0.77, "gross_billings": 3494049, "net_revenue": 3096417, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 3259 }, { "average_project_size": 194147, "billable_hours_per_employee": 133, "client_concentration": 0.35, "client_retention_rate": 0.9, "employee_utilization_rate": 0.74, "gross_billings": 3709011, "net_revenue": 3156323, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 3322 } ], "balance_sheet": [ { "assets": 4033403, "current_assets": 1775100, "current_liabilities": 964452, "equity": 2751102, "fixed_assets": 2258303, "liabilities": 2010159, "long_term_liabilities": 1045707, "quarter": 1 }, { "assets": 4089045, "current_assets": 1878922, "current_liabilities": 1149519, "equity": 2687372, "fixed_assets": 2210123, "liabilities": 2058747, "long_term_liabilities": 909228, "quarter": 2 }, { "assets": 4145455, "current_assets": 1759310, "current_liabilities": 997827, "equity": 2767061, "fixed_assets": 2386145, "liabilities": 2108511, "long_term_liabilities": 1110684, "quarter": 3 }, { "assets": 4202642, "current_assets": 1608163, "current_liabilities": 1167628, "equity": 2810661, "fixed_assets": 2594479, "liabilities": 2159477, "long_term_liabilities": 991849, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 23997, "financing_cash_flow": -176621, "investing_cash_flow": -405865, "net_cash_flow": 596566, "operating_cash_flow": 873211, "quarter": 1 }, { "change_in_working_capital": 73073, "financing_cash_flow": -56279, "investing_cash_flow": -377029, "net_cash_flow": 657623, "operating_cash_flow": 865807, "quarter": 2 }, { "change_in_working_capital": 59917, "financing_cash_flow": 96818, "investing_cash_flow": -112803, "net_cash_flow": 696518, "operating_cash_flow": 900198, "quarter": 3 }, { "change_in_working_capital": 15181, "financing_cash_flow": 7871, "investing_cash_flow": -100319, "net_cash_flow": 795932, "operating_cash_flow": 977451, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7388287260162201, "current_ratio": 1.8405270557788258, "debt_to_equity_ratio": 0.7306741080483384, "profit_margin": 0.24424814278149554, "quarter": 1, "return_on_assets": 0.18045754416308016, "return_on_equity": 0.26456961610292895 }, { "asset_turnover_ratio": 0.742874436451543, "current_ratio": 1.6345288768606696, "debt_to_equity_ratio": 0.7660818822254604, "profit_margin": 0.21631019009121205, "quarter": 2, "return_on_assets": 0.1606913105627353, "return_on_equity": 0.2445042963906746 }, { "asset_turnover_ratio": 0.7469426154668185, "current_ratio": 1.763141306058064, "debt_to_equity_ratio": 0.7620038011449694, "profit_margin": 0.23579414529761333, "quarter": 3, "return_on_assets": 0.1761246956003623, "return_on_equity": 0.2638601028311266 }, { "asset_turnover_ratio": 0.7510330406444328, "current_ratio": 1.377290541165508, "debt_to_equity_ratio": 0.7683164209415507, "profit_margin": 0.24316142549415887, "quarter": 4, "return_on_assets": 0.18262226475631282, "return_on_equity": 0.27306601543195713 } ], "income_statement": [ { "depreciation": 145353, "expenses": 2066996, "income_tax": 185140, "marketing_expense": 380863, "net_income": 912998, "net_profit": 727858, "operational_expense": 1274538, "product_revenue": 908490, "quarter": 1, "rd_expense": 260735, "revenue": 2979994, "salaries_expense": 983639, "service_revenue": 2071504 }, { "depreciation": 208733, "expenses": 2100945, "income_tax": 279628, "marketing_expense": 234323, "net_income": 936702, "net_profit": 657074, "operational_expense": 1067911, "product_revenue": 871088, "quarter": 2, "rd_expense": 354032, "revenue": 3037647, "salaries_expense": 653431, "service_revenue": 2166559 }, { "depreciation": 170081, "expenses": 2135453, "income_tax": 230847, "marketing_expense": 327797, "net_income": 960964, "net_profit": 730117, "operational_expense": 1205860, "product_revenue": 1111996, "quarter": 3, "rd_expense": 256678, "revenue": 3096417, "salaries_expense": 840781, "service_revenue": 1984421 }, { "depreciation": 209955, "expenses": 2170527, "income_tax": 218300, "marketing_expense": 429542, "net_income": 985796, "net_profit": 767496, "operational_expense": 1356601, "product_revenue": 952742, "quarter": 4, "rd_expense": 313307, "revenue": 3156323, "salaries_expense": 930206, "service_revenue": 2203581 } ], "market_conditions": { "gdp_growth": [ 0.03368780855699867, 0.039532864731960715, 0.03518266900244468, 0.028249142232293162 ], "inflation_rate": [ 0.008664739743514834, 0.004841032799639817, 0.008740843942552586, 0.011910224358838822 ], "interest_rate": [ 0.02020249367032328, 0.01691223244215516, 0.021154125510302872, 0.020372323105497213 ], "year": 2006 }, "random_event": null, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 106108, "billable_hours_per_employee": 141, "client_concentration": 0.11, "client_retention_rate": 0.8, "employee_utilization_rate": 0.68, "gross_billings": 1506181, "net_revenue": 1242678, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 1308 }, { "average_project_size": 132887, "billable_hours_per_employee": 148, "client_concentration": 0.39, "client_retention_rate": 0.69, "employee_utilization_rate": 0.77, "gross_billings": 1632188, "net_revenue": 1269104, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 1336 }, { "average_project_size": 131664, "billable_hours_per_employee": 146, "client_concentration": 0.17, "client_retention_rate": 0.87, "employee_utilization_rate": 0.67, "gross_billings": 1449709, "net_revenue": 1296093, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 1364 }, { "average_project_size": 50736, "billable_hours_per_employee": 80, "client_concentration": 0.38, "client_retention_rate": 0.62, "employee_utilization_rate": 0.66, "gross_billings": 1580068, "net_revenue": 1323655, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 1393 } ], "balance_sheet": [ { "assets": 1392426, "current_assets": 590265, "current_liabilities": 433612, "equity": 883423, "fixed_assets": 802161, "liabilities": 786682, "long_term_liabilities": 353070, "quarter": 1 }, { "assets": 1431808, "current_assets": 711180, "current_liabilities": 402666, "equity": 930583, "fixed_assets": 720628, "liabilities": 804802, "long_term_liabilities": 402136, "quarter": 2 }, { "assets": 1472304, "current_assets": 553154, "current_liabilities": 371949, "equity": 923128, "fixed_assets": 919150, "liabilities": 823338, "long_term_liabilities": 451389, "quarter": 3 }, { "assets": 1513945, "current_assets": 475653, "current_liabilities": 401456, "equity": 965161, "fixed_assets": 1038292, "liabilities": 842302, "long_term_liabilities": 440846, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -81322, "financing_cash_flow": -124596, "investing_cash_flow": -359107, "net_cash_flow": -130576, "operating_cash_flow": 364425, "quarter": 1 }, { "change_in_working_capital": 84083, "financing_cash_flow": 156772, "investing_cash_flow": -335776, "net_cash_flow": 200860, "operating_cash_flow": 379252, "quarter": 2 }, { "change_in_working_capital": -59113, "financing_cash_flow": 10207, "investing_cash_flow": -483626, "net_cash_flow": 6677, "operating_cash_flow": 356842, "quarter": 3 }, { "change_in_working_capital": 67451, "financing_cash_flow": 139811, "investing_cash_flow": -264977, "net_cash_flow": -354508, "operating_cash_flow": 371084, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.892455326171732, "current_ratio": 1.3612745957215207, "debt_to_equity_ratio": 0.8904930027857549, "profit_margin": 0.2234520929798387, "quarter": 1, "return_on_assets": 0.19942101052407812, "return_on_equity": 0.3143216782900151 }, { "asset_turnover_ratio": 0.8863646522438763, "current_ratio": 1.7661784208252, "debt_to_equity_ratio": 0.8648363445281076, "profit_margin": 0.239205770370277, "quarter": 2, "return_on_assets": 0.2120235394689791, "return_on_equity": 0.3262223788743186 }, { "asset_turnover_ratio": 0.8803161575326834, "current_ratio": 1.4871770054496718, "debt_to_equity_ratio": 0.8919001481918001, "profit_margin": 0.21152957388088664, "quarter": 3, "return_on_assets": 0.186212901683348, "return_on_equity": 0.2969923997538803 }, { "asset_turnover_ratio": 0.8743085118680005, "current_ratio": 1.1848197560878402, "debt_to_equity_ratio": 0.8727062117097562, "profit_margin": 0.22174811412339318, "quarter": 4, "return_on_assets": 0.19387626366875943, "return_on_equity": 0.3041129925473574 } ], "income_statement": [ { "depreciation": 86746, "expenses": 869004, "income_tax": 95995, "marketing_expense": 121217, "net_income": 373674, "net_profit": 277679, "operational_expense": 549254, "product_revenue": 346082, "quarter": 1, "rd_expense": 143734, "revenue": 1242678, "salaries_expense": 276017, "service_revenue": 896596 }, { "depreciation": 75675, "expenses": 888947, "income_tax": 76580, "marketing_expense": 118629, "net_income": 380157, "net_profit": 303577, "operational_expense": 487826, "product_revenue": 310987, "quarter": 2, "rd_expense": 98659, "revenue": 1269104, "salaries_expense": 386021, "service_revenue": 958117 }, { "depreciation": 82680, "expenses": 909348, "income_tax": 112583, "marketing_expense": 155795, "net_income": 386745, "net_profit": 274162, "operational_expense": 468489, "product_revenue": 287991, "quarter": 3, "rd_expense": 111443, "revenue": 1296093, "salaries_expense": 400859, "service_revenue": 1008102 }, { "depreciation": 77566, "expenses": 930217, "income_tax": 99920, "marketing_expense": 162164, "net_income": 393438, "net_profit": 293518, "operational_expense": 578275, "product_revenue": 295201, "quarter": 4, "rd_expense": 105528, "revenue": 1323655, "salaries_expense": 457450, "service_revenue": 1028454 } ], "market_conditions": { "gdp_growth": [ 0.030902452644239378, 0.02568286569032651, 0.04112919103890583, 0.04453503823116154 ], "inflation_rate": [ 0.0029779714027533518, 0.008458084174904165, 0.004359131825816691, 0.0005648403804614649 ], "interest_rate": [ 0.007369198969796248, 0.009758636088610311, 0.011483344211506093, 0.011508442542856122 ], "year": 2007 }, "random_event": null, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 160410, "billable_hours_per_employee": 111, "client_concentration": 0.23, "client_retention_rate": 0.71, "employee_utilization_rate": 0.77, "gross_billings": 5554208, "net_revenue": 4754315, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 5005 }, { "average_project_size": 82715, "billable_hours_per_employee": 93, "client_concentration": 0.15, "client_retention_rate": 0.79, "employee_utilization_rate": 0.68, "gross_billings": 6351099, "net_revenue": 4976465, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 5238 }, { "average_project_size": 72074, "billable_hours_per_employee": 130, "client_concentration": 0.33, "client_retention_rate": 0.86, "employee_utilization_rate": 0.69, "gross_billings": 6354373, "net_revenue": 5208995, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 5483 }, { "average_project_size": 157523, "billable_hours_per_employee": 156, "client_concentration": 0.33, "client_retention_rate": 0.71, "employee_utilization_rate": 0.76, "gross_billings": 6606339, "net_revenue": 5452391, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 5739 } ], "balance_sheet": [ { "assets": 5367170, "current_assets": 2155746, "current_liabilities": 1388383, "equity": 3904813, "fixed_assets": 3211424, "liabilities": 2547272, "long_term_liabilities": 1158889, "quarter": 1 }, { "assets": 5556342, "current_assets": 1877709, "current_liabilities": 1411653, "equity": 4183817, "fixed_assets": 3678633, "liabilities": 2577754, "long_term_liabilities": 1166101, "quarter": 2 }, { "assets": 5752181, "current_assets": 2575409, "current_liabilities": 1045957, "equity": 4464472, "fixed_assets": 3176772, "liabilities": 2608601, "long_term_liabilities": 1562644, "quarter": 3 }, { "assets": 5954922, "current_assets": 2744017, "current_liabilities": 1399854, "equity": 4547410, "fixed_assets": 3210905, "liabilities": 2639817, "long_term_liabilities": 1239963, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 34178, "financing_cash_flow": -158028, "investing_cash_flow": -220052, "net_cash_flow": 930614, "operating_cash_flow": 1289264, "quarter": 1 }, { "change_in_working_capital": 22194, "financing_cash_flow": -174682, "investing_cash_flow": -154255, "net_cash_flow": 1016001, "operating_cash_flow": 1438754, "quarter": 2 }, { "change_in_working_capital": 28806, "financing_cash_flow": 127717, "investing_cash_flow": -332863, "net_cash_flow": 1606977, "operating_cash_flow": 1582576, "quarter": 3 }, { "change_in_working_capital": 63127, "financing_cash_flow": -149022, "investing_cash_flow": -334777, "net_cash_flow": 991409, "operating_cash_flow": 1595087, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8858141255074835, "current_ratio": 1.5527026764228602, "debt_to_equity_ratio": 0.6523416102128322, "profit_margin": 0.22819585997141545, "quarter": 1, "return_on_assets": 0.2021391161450075, "return_on_equity": 0.2778404497219201 }, { "asset_turnover_ratio": 0.8956369136385053, "current_ratio": 1.3301491230493612, "debt_to_equity_ratio": 0.6161249404550916, "profit_margin": 0.2421857684119149, "quarter": 2, "return_on_assets": 0.21691051414761725, "return_on_equity": 0.2880692439463772 }, { "asset_turnover_ratio": 0.9055686877725162, "current_ratio": 2.462251316258699, "debt_to_equity_ratio": 0.584302242236036, "profit_margin": 0.2535790493175747, "quarter": 3, "return_on_assets": 0.22963324693711828, "return_on_equity": 0.2958674620425439 }, { "asset_turnover_ratio": 0.9156108174044932, "current_ratio": 1.9602165654418247, "debt_to_equity_ratio": 0.5805100045960228, "profit_margin": 0.22601185424889741, "quarter": 4, "return_on_assets": 0.20693889861193815, "return_on_equity": 0.2709905198783483 } ], "income_statement": [ { "depreciation": 204349, "expenses": 3265115, "income_tax": 404285, "marketing_expense": 486086, "net_income": 1489200, "net_profit": 1084915, "operational_expense": 1874819, "product_revenue": 1124440, "quarter": 1, "rd_expense": 620731, "revenue": 4754315, "salaries_expense": 1240017, "service_revenue": 3629875 }, { "depreciation": 233525, "expenses": 3403457, "income_tax": 367779, "marketing_expense": 474543, "net_income": 1573008, "net_profit": 1205229, "operational_expense": 2241298, "product_revenue": 1293842, "quarter": 2, "rd_expense": 501241, "revenue": 4976465, "salaries_expense": 1673236, "service_revenue": 3682623 }, { "depreciation": 261684, "expenses": 3547660, "income_tax": 340443, "marketing_expense": 654813, "net_income": 1661335, "net_profit": 1320892, "operational_expense": 1955550, "product_revenue": 1987994, "quarter": 3, "rd_expense": 413774, "revenue": 5208995, "salaries_expense": 1153164, "service_revenue": 3221001 }, { "depreciation": 362782, "expenses": 3697974, "income_tax": 522112, "marketing_expense": 606907, "net_income": 1754417, "net_profit": 1232305, "operational_expense": 2404360, "product_revenue": 1172228, "quarter": 4, "rd_expense": 649589, "revenue": 5452391, "salaries_expense": 1654283, "service_revenue": 4280163 } ], "market_conditions": { "gdp_growth": [ 0.0460691704766941, 0.04070155630109609, 0.0343499075835229, 0.04791314409567398 ], "inflation_rate": [ 0.006321992534938781, 0.008273780378268637, 0.007590784239614803, 0.006829620771807019 ], "interest_rate": [ 0.018037458540060475, 0.020748404965257653, 0.02189577317277019, 0.018348349212598862 ], "year": 2008 }, "random_event": null, "year": 2008 } ]

{ "advertising_type": "Traditional Advertising", "financial_health": "Poor", "founding_year": 1995, "industry": "Advertising", "location": "Adamsburgh", "name": "Murillo, Cline and Bridges", "num_employees": 234, "region": "Middle East & Africa", "revenue_size": "Large", "website": "www.murillo,clineandbridges.com" }

[ { "advertising_kpis": [ { "average_project_size": 179666, "billable_hours_per_employee": 118, "client_concentration": 0.27, "client_retention_rate": 0.73, "employee_utilization_rate": 0.79, "gross_billings": 108220113, "net_revenue": 83716105, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 357761 }, { "average_project_size": 73870, "billable_hours_per_employee": 153, "client_concentration": 0.16, "client_retention_rate": 0.86, "employee_utilization_rate": 0.7, "gross_billings": 94245678, "net_revenue": 83903687, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 358563 }, { "average_project_size": 56319, "billable_hours_per_employee": 138, "client_concentration": 0.35, "client_retention_rate": 0.77, "employee_utilization_rate": 0.69, "gross_billings": 107657166, "net_revenue": 84091690, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 359366 }, { "average_project_size": 156586, "billable_hours_per_employee": 149, "client_concentration": 0.27, "client_retention_rate": 0.65, "employee_utilization_rate": 0.79, "gross_billings": 107314438, "net_revenue": 84280114, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 360171 } ], "balance_sheet": [ { "assets": 113966305, "current_assets": 55567972, "current_liabilities": 28141436, "equity": 72852807, "fixed_assets": 58398333, "liabilities": 55990071, "long_term_liabilities": 27848635, "quarter": 1 }, { "assets": 116847488, "current_assets": 41992933, "current_liabilities": 33286500, "equity": 73800085, "fixed_assets": 74854555, "liabilities": 57249275, "long_term_liabilities": 23962775, "quarter": 2 }, { "assets": 119801510, "current_assets": 57116333, "current_liabilities": 26640889, "equity": 76447008, "fixed_assets": 62685177, "liabilities": 58536798, "long_term_liabilities": 31895909, "quarter": 3 }, { "assets": 122830212, "current_assets": 50342165, "current_liabilities": 30693868, "equity": 78702363, "fixed_assets": 72488047, "liabilities": 59853277, "long_term_liabilities": 29159409, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -68376, "financing_cash_flow": 14399, "investing_cash_flow": -239621, "net_cash_flow": 20890368, "operating_cash_flow": 21037033, "quarter": 1 }, { "change_in_working_capital": 24600, "financing_cash_flow": 199013, "investing_cash_flow": -474724, "net_cash_flow": 18227609, "operating_cash_flow": 18702751, "quarter": 2 }, { "change_in_working_capital": 1806, "financing_cash_flow": 182029, "investing_cash_flow": -157813, "net_cash_flow": 20725740, "operating_cash_flow": 21207999, "quarter": 3 }, { "change_in_working_capital": 33868, "financing_cash_flow": 64358, "investing_cash_flow": -167364, "net_cash_flow": 21806671, "operating_cash_flow": 22129780, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7345689149086654, "current_ratio": 1.9745961791004554, "debt_to_equity_ratio": 0.7685369075758467, "profit_margin": 0.17770264156460697, "quarter": 1, "return_on_assets": 0.13053483659051682, "return_on_equity": 0.20420040918944962 }, { "asset_turnover_ratio": 0.7180615384731249, "current_ratio": 1.2615604824778814, "debt_to_equity_ratio": 0.7757345401431448, "profit_margin": 0.16926398002032975, "quarter": 2, "return_on_assets": 0.12154195390148224, "return_on_equity": 0.19243706833128987 }, { "asset_turnover_ratio": 0.7019251259854739, "current_ratio": 2.143934949017655, "debt_to_equity_ratio": 0.7657173188517724, "profit_margin": 0.18054454607821535, "quarter": 3, "return_on_assets": 0.1267287532519415, "return_on_equity": 0.1985989562861636 }, { "asset_turnover_ratio": 0.6861513354711136, "current_ratio": 1.6401375349630096, "debt_to_equity_ratio": 0.7605016510114188, "profit_margin": 0.18658527206073783, "quarter": 4, "return_on_assets": 0.12802573360371633, "return_on_equity": 0.1998088418260072 } ], "income_statement": [ { "depreciation": 6160460, "expenses": 63601488, "income_tax": 5238044, "marketing_expense": 12632946, "net_income": 20114617, "net_profit": 14876573, "operational_expense": 34862402, "product_revenue": 29600591, "quarter": 1, "rd_expense": 6863582, "revenue": 83716105, "salaries_expense": 30383917, "service_revenue": 54115514 }, { "depreciation": 4500879, "expenses": 63846228, "income_tax": 5855587, "marketing_expense": 10045980, "net_income": 20057459, "net_profit": 14201872, "operational_expense": 37010913, "product_revenue": 17206711, "quarter": 2, "rd_expense": 10351715, "revenue": 83903687, "salaries_expense": 24261728, "service_revenue": 66696976 }, { "depreciation": 6025703, "expenses": 64091910, "income_tax": 4817484, "marketing_expense": 11060369, "net_income": 19999780, "net_profit": 15182296, "operational_expense": 36373895, "product_revenue": 25076112, "quarter": 3, "rd_expense": 10752499, "revenue": 84091690, "salaries_expense": 21083831, "service_revenue": 59015578 }, { "depreciation": 6404352, "expenses": 64338537, "income_tax": 4216149, "marketing_expense": 11238013, "net_income": 19941577, "net_profit": 15725428, "operational_expense": 35699117, "product_revenue": 22481670, "quarter": 4, "rd_expense": 7241604, "revenue": 84280114, "salaries_expense": 28965300, "service_revenue": 61798444 } ], "market_conditions": { "gdp_growth": [ 0.0196147363023868, 0.032019111366897224, 0.021553655578257575, 0.019987961661266093 ], "inflation_rate": [ 0.012686058707590996, 0.006510632668548319, 0.00747933217600266, 0.01632387259208319 ], "interest_rate": [ 0.043309448528506794, 0.04427247763206709, 0.040504494030920234, 0.04418949683130802 ], "year": 1995 }, "random_event": { "description": "Murillo, Cline and Bridges Senior Leadership Change in 1995", "impact": 0, "type": "Senior Leadership Change" }, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 138180, "billable_hours_per_employee": 137, "client_concentration": 0.24, "client_retention_rate": 0.85, "employee_utilization_rate": 0.72, "gross_billings": 25193002, "net_revenue": 22512393, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 96207 }, { "average_project_size": 198451, "billable_hours_per_employee": 90, "client_concentration": 0.22, "client_retention_rate": 0.64, "employee_utilization_rate": 0.67, "gross_billings": 26563812, "net_revenue": 22136725, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 94601 }, { "average_project_size": 194901, "billable_hours_per_employee": 143, "client_concentration": 0.27, "client_retention_rate": 0.76, "employee_utilization_rate": 0.78, "gross_billings": 27553341, "net_revenue": 21767326, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 93023 }, { "average_project_size": 108998, "billable_hours_per_employee": 155, "client_concentration": 0.22, "client_retention_rate": 0.88, "employee_utilization_rate": 0.63, "gross_billings": 26841777, "net_revenue": 21404092, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 91470 } ], "balance_sheet": [ { "assets": 32813759, "current_assets": 9989310, "current_liabilities": 9925630, "equity": 21733527, "fixed_assets": 22824449, "liabilities": 16909841, "long_term_liabilities": 6984211, "quarter": 1 }, { "assets": 33281842, "current_assets": 14951837, "current_liabilities": 7609713, "equity": 22401988, "fixed_assets": 18330005, "liabilities": 17144636, "long_term_liabilities": 9534923, "quarter": 2 }, { "assets": 33756601, "current_assets": 16807293, "current_liabilities": 7090240, "equity": 21939377, "fixed_assets": 16949308, "liabilities": 17382691, "long_term_liabilities": 10292451, "quarter": 3 }, { "assets": 34238133, "current_assets": 11935661, "current_liabilities": 7328780, "equity": 22286997, "fixed_assets": 22302472, "liabilities": 17624052, "long_term_liabilities": 10295272, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 52251, "financing_cash_flow": -38344, "investing_cash_flow": -473229, "net_cash_flow": 6773611, "operating_cash_flow": 7127326, "quarter": 1 }, { "change_in_working_capital": 32891, "financing_cash_flow": 10205, "investing_cash_flow": -446438, "net_cash_flow": 6931662, "operating_cash_flow": 7009042, "quarter": 2 }, { "change_in_working_capital": 29923, "financing_cash_flow": 160203, "investing_cash_flow": -476385, "net_cash_flow": 6644013, "operating_cash_flow": 6957093, "quarter": 3 }, { "change_in_working_capital": -60914, "financing_cash_flow": -35908, "investing_cash_flow": -182318, "net_cash_flow": 6023840, "operating_cash_flow": 6560182, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6860656531304444, "current_ratio": 1.006415713662508, "debt_to_equity_ratio": 0.778053235445862, "profit_margin": 0.2589511030657647, "quarter": 1, "return_on_assets": 0.1776574576536629, "return_on_equity": 0.2682311527254642 }, { "asset_turnover_ratio": 0.6651292016830078, "current_ratio": 1.9648358617466914, "debt_to_equity_ratio": 0.7653176137760631, "profit_margin": 0.2830040125628339, "quarter": 2, "return_on_assets": 0.18823423294900565, "return_on_equity": 0.2796529486579495 }, { "asset_turnover_ratio": 0.6448316878823197, "current_ratio": 2.3704829455702487, "debt_to_equity_ratio": 0.792305588258044, "profit_margin": 0.2556798662362111, "quarter": 3, "return_on_assets": 0.16487047970262173, "return_on_equity": 0.25367479669089965 }, { "asset_turnover_ratio": 0.6251535970141829, "current_ratio": 1.6286013497471612, "debt_to_equity_ratio": 0.790777330835554, "profit_margin": 0.2650388533183281, "quarter": 4, "return_on_assets": 0.16568999250046723, "return_on_equity": 0.254539272383803 } ], "income_statement": [ { "depreciation": 1297717, "expenses": 14560567, "income_tax": 2122217, "marketing_expense": 2900798, "net_income": 7951826, "net_profit": 5829609, "operational_expense": 8355359, "product_revenue": 7324515, "quarter": 1, "rd_expense": 2379159, "revenue": 22512393, "salaries_expense": 6259954, "service_revenue": 15187878 }, { "depreciation": 744260, "expenses": 14276539, "income_tax": 1595404, "marketing_expense": 1761497, "net_income": 7860186, "net_profit": 6264782, "operational_expense": 7732920, "product_revenue": 7967304, "quarter": 2, "rd_expense": 2178737, "revenue": 22136725, "salaries_expense": 5521585, "service_revenue": 14169421 }, { "depreciation": 1391626, "expenses": 13998052, "income_tax": 2203807, "marketing_expense": 2653364, "net_income": 7769274, "net_profit": 5565467, "operational_expense": 7457912, "product_revenue": 6695870, "quarter": 3, "rd_expense": 1661820, "revenue": 21767326, "salaries_expense": 4255823, "service_revenue": 15071456 }, { "depreciation": 887266, "expenses": 13724997, "income_tax": 2006179, "marketing_expense": 2434946, "net_income": 7679095, "net_profit": 5672916, "operational_expense": 7252094, "product_revenue": 4979468, "quarter": 4, "rd_expense": 1405096, "revenue": 21404092, "salaries_expense": 5142559, "service_revenue": 16424624 } ], "market_conditions": { "gdp_growth": [ 0.008823366625137241, 0.0015953346459974156, 0.005277188504303736, 0.0036458001129053355 ], "inflation_rate": [ 0.013004003493630205, 0.00887508277931922, 0.009072179061328331, 0.008487418965772736 ], "interest_rate": [ 0.024819040487046612, 0.019840742972068632, 0.02426377613309322, 0.01994968320370179 ], "year": 1996 }, "random_event": { "description": "Murillo, Cline and Bridges Award Nomination in 1996", "impact": 0.09, "type": "Award Nomination" }, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 197732, "billable_hours_per_employee": 80, "client_concentration": 0.17, "client_retention_rate": 0.72, "employee_utilization_rate": 0.67, "gross_billings": 27148224, "net_revenue": 22038256, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 94181 }, { "average_project_size": 197793, "billable_hours_per_employee": 105, "client_concentration": 0.22, "client_retention_rate": 0.84, "employee_utilization_rate": 0.74, "gross_billings": 25855647, "net_revenue": 22085211, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 94381 }, { "average_project_size": 62430, "billable_hours_per_employee": 128, "client_concentration": 0.3, "client_retention_rate": 0.75, "employee_utilization_rate": 0.68, "gross_billings": 26569863, "net_revenue": 22132266, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 94582 }, { "average_project_size": 181694, "billable_hours_per_employee": 124, "client_concentration": 0.32, "client_retention_rate": 0.74, "employee_utilization_rate": 0.74, "gross_billings": 26800902, "net_revenue": 22179421, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 94784 } ], "balance_sheet": [ { "assets": 28510026, "current_assets": 10796339, "current_liabilities": 8901514, "equity": 18028755, "fixed_assets": 17713687, "liabilities": 16564617, "long_term_liabilities": 7663103, "quarter": 1 }, { "assets": 28924427, "current_assets": 11599150, "current_liabilities": 7384709, "equity": 17559274, "fixed_assets": 17325277, "liabilities": 16844024, "long_term_liabilities": 9459315, "quarter": 2 }, { "assets": 29344852, "current_assets": 10938131, "current_liabilities": 8022401, "equity": 18266524, "fixed_assets": 18406721, "liabilities": 17128145, "long_term_liabilities": 9105744, "quarter": 3 }, { "assets": 29771387, "current_assets": 14510952, "current_liabilities": 9730428, "equity": 17773714, "fixed_assets": 15260435, "liabilities": 17417058, "long_term_liabilities": 7686630, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 15673, "financing_cash_flow": -57214, "investing_cash_flow": -131223, "net_cash_flow": 7262332, "operating_cash_flow": 7404386, "quarter": 1 }, { "change_in_working_capital": -60091, "financing_cash_flow": -17631, "investing_cash_flow": -123608, "net_cash_flow": 6095631, "operating_cash_flow": 6363049, "quarter": 2 }, { "change_in_working_capital": 80516, "financing_cash_flow": -34329, "investing_cash_flow": -100789, "net_cash_flow": 6484274, "operating_cash_flow": 7155143, "quarter": 3 }, { "change_in_working_capital": 24183, "financing_cash_flow": -169110, "investing_cash_flow": -277832, "net_cash_flow": 5828355, "operating_cash_flow": 6217474, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7730002070148937, "current_ratio": 1.2128654743451508, "debt_to_equity_ratio": 0.9187887349958441, "profit_margin": 0.27603572623895467, "quarter": 1, "return_on_assets": 0.21337567352621847, "return_on_equity": 0.3374246308189334 }, { "asset_turnover_ratio": 0.7635487817960923, "current_ratio": 1.5706983172932067, "debt_to_equity_ratio": 0.9592665391519034, "profit_margin": 0.2480787256232236, "quarter": 2, "return_on_assets": 0.18942020873913942, "return_on_equity": 0.31202149929433304 }, { "asset_turnover_ratio": 0.754212902487973, "current_ratio": 1.3634485486327597, "debt_to_equity_ratio": 0.937679495015034, "profit_margin": 0.2733482870664938, "quarter": 3, "return_on_assets": 0.20616280497853592, "return_on_equity": 0.3311969480345576 }, { "asset_turnover_ratio": 0.7449911890232054, "current_ratio": 1.4912963746301806, "debt_to_equity_ratio": 0.9799335130519148, "profit_margin": 0.24434294294697775, "quarter": 4, "return_on_assets": 0.1820333395954982, "return_on_equity": 0.3049101048886012 } ], "income_statement": [ { "depreciation": 1321040, "expenses": 14392910, "income_tax": 1562000, "marketing_expense": 2119155, "net_income": 7645346, "net_profit": 6083346, "operational_expense": 8913577, "product_revenue": 6832620, "quarter": 1, "rd_expense": 2602960, "revenue": 22038256, "salaries_expense": 4628188, "service_revenue": 15205636 }, { "depreciation": 884178, "expenses": 14444596, "income_tax": 2161744, "marketing_expense": 1726272, "net_income": 7640615, "net_profit": 5478871, "operational_expense": 7682830, "product_revenue": 5311318, "quarter": 2, "rd_expense": 2801737, "revenue": 22085211, "salaries_expense": 5839853, "service_revenue": 16773893 }, { "depreciation": 1105326, "expenses": 14496468, "income_tax": 1585981, "marketing_expense": 2472766, "net_income": 7635798, "net_profit": 6049817, "operational_expense": 7857455, "product_revenue": 4557739, "quarter": 3, "rd_expense": 1907297, "revenue": 22132266, "salaries_expense": 6778587, "service_revenue": 17574527 }, { "depreciation": 798089, "expenses": 14548527, "income_tax": 2211509, "marketing_expense": 1720946, "net_income": 7630894, "net_profit": 5419385, "operational_expense": 9225470, "product_revenue": 5127165, "quarter": 4, "rd_expense": 2657604, "revenue": 22179421, "salaries_expense": 5983371, "service_revenue": 17052256 } ], "market_conditions": { "gdp_growth": [ 0.0303146241154488, 0.016432735474590576, 0.017753582295393422, 0.016571181242974284 ], "inflation_rate": [ 0.015200397450693012, 0.01039934736582935, 0.019017348975071298, 0.018235630453730545 ], "interest_rate": [ 0.02880994130847342, 0.030622998123905624, 0.027792933100985788, 0.02210181996303604 ], "year": 1997 }, "random_event": null, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 156547, "billable_hours_per_employee": 116, "client_concentration": 0.39, "client_retention_rate": 0.78, "employee_utilization_rate": 0.69, "gross_billings": 39875876, "net_revenue": 35588052, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 152086 }, { "average_project_size": 99547, "billable_hours_per_employee": 94, "client_concentration": 0.4, "client_retention_rate": 0.87, "employee_utilization_rate": 0.67, "gross_billings": 45572758, "net_revenue": 35969941, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 153718 }, { "average_project_size": 61463, "billable_hours_per_employee": 151, "client_concentration": 0.23, "client_retention_rate": 0.83, "employee_utilization_rate": 0.74, "gross_billings": 42330106, "net_revenue": 36355928, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 155367 }, { "average_project_size": 160905, "billable_hours_per_employee": 109, "client_concentration": 0.27, "client_retention_rate": 0.63, "employee_utilization_rate": 0.67, "gross_billings": 42644788, "net_revenue": 36746058, "new_client_acquisition": 1, "organic_growth": 0.15, "quarter": 4, "revenue_per_employee": 157034 } ], "balance_sheet": [ { "assets": 39370893, "current_assets": 14947316, "current_liabilities": 8648685, "equity": 29099565, "fixed_assets": 24423577, "liabilities": 19087477, "long_term_liabilities": 10438792, "quarter": 1 }, { "assets": 40318668, "current_assets": 17847421, "current_liabilities": 10974778, "equity": 29829414, "fixed_assets": 22471247, "liabilities": 19543889, "long_term_liabilities": 8569111, "quarter": 2 }, { "assets": 41289259, "current_assets": 15992343, "current_liabilities": 11974002, "equity": 30223824, "fixed_assets": 25296916, "liabilities": 20011215, "long_term_liabilities": 8037213, "quarter": 3 }, { "assets": 42283215, "current_assets": 20648493, "current_liabilities": 11889037, "equity": 30665868, "fixed_assets": 21634722, "liabilities": 20489715, "long_term_liabilities": 8600678, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -54072, "financing_cash_flow": 156081, "investing_cash_flow": -159854, "net_cash_flow": 10401820, "operating_cash_flow": 10414107, "quarter": 1 }, { "change_in_working_capital": 942, "financing_cash_flow": 138728, "investing_cash_flow": -244115, "net_cash_flow": 10436244, "operating_cash_flow": 10611409, "quarter": 2 }, { "change_in_working_capital": -32495, "financing_cash_flow": 198502, "investing_cash_flow": -498093, "net_cash_flow": 10577937, "operating_cash_flow": 10823876, "quarter": 3 }, { "change_in_working_capital": 80412, "financing_cash_flow": -176600, "investing_cash_flow": -379309, "net_cash_flow": 10502770, "operating_cash_flow": 10738418, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9039178257907434, "current_ratio": 1.728276148339314, "debt_to_equity_ratio": 0.6559368499151104, "profit_margin": 0.24772777672686327, "quarter": 1, "return_on_assets": 0.223925553326921, "return_on_equity": 0.3029649755932778 }, { "asset_turnover_ratio": 0.892141104463074, "current_ratio": 1.6262215964641835, "debt_to_equity_ratio": 0.6551884995125952, "profit_margin": 0.25172782463001536, "quarter": 2, "return_on_assets": 0.22457673948950893, "return_on_equity": 0.3035471967367512 }, { "asset_turnover_ratio": 0.8805178121506129, "current_ratio": 1.3355888031420071, "debt_to_equity_ratio": 0.662100699104124, "profit_margin": 0.24606111003410502, "quarter": 3, "return_on_assets": 0.21666119026258138, "return_on_equity": 0.29598438635693486 }, { "asset_turnover_ratio": 0.8690459795926114, "current_ratio": 1.7367674942890665, "debt_to_equity_ratio": 0.6681602816525526, "profit_margin": 0.24145087889427486, "quarter": 4, "return_on_assets": 0.20983191557217207, "return_on_equity": 0.2893238828263397 } ], "income_statement": [ { "depreciation": 1597958, "expenses": 23852926, "income_tax": 2918977, "marketing_expense": 2898586, "net_income": 11735126, "net_profit": 8816149, "operational_expense": 15965258, "product_revenue": 8708160, "quarter": 1, "rd_expense": 3434910, "revenue": 35588052, "salaries_expense": 10368518, "service_revenue": 26879892 }, { "depreciation": 1556774, "expenses": 23999193, "income_tax": 2916113, "marketing_expense": 3458745, "net_income": 11970748, "net_profit": 9054635, "operational_expense": 12560204, "product_revenue": 12629538, "quarter": 2, "rd_expense": 2950276, "revenue": 35969941, "salaries_expense": 8660758, "service_revenue": 23340403 }, { "depreciation": 1878096, "expenses": 24146357, "income_tax": 3263791, "marketing_expense": 4109202, "net_income": 12209571, "net_profit": 8945780, "operational_expense": 15157723, "product_revenue": 7392870, "quarter": 3, "rd_expense": 4025049, "revenue": 36355928, "salaries_expense": 9504876, "service_revenue": 28963058 }, { "depreciation": 1866050, "expenses": 24294423, "income_tax": 3579267, "marketing_expense": 2552064, "net_income": 12451635, "net_profit": 8872368, "operational_expense": 13174525, "product_revenue": 8459658, "quarter": 4, "rd_expense": 4688549, "revenue": 36746058, "salaries_expense": 11376433, "service_revenue": 28286400 } ], "market_conditions": { "gdp_growth": [ 0.014937523652014402, 0.012275298149743355, 0.010855441871976582, 0.019358699907339773 ], "inflation_rate": [ 0.010946164002826445, 0.019361213595638395, 0.01651251125578678, 0.01950365432073831 ], "interest_rate": [ 0.024364138390693596, 0.030229589472207496, 0.03029034034130043, 0.02228990015542187 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 54705, "billable_hours_per_employee": 151, "client_concentration": 0.23, "client_retention_rate": 0.83, "employee_utilization_rate": 0.65, "gross_billings": 101837363, "net_revenue": 79050836, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 337824 }, { "average_project_size": 85528, "billable_hours_per_employee": 103, "client_concentration": 0.17, "client_retention_rate": 0.6, "employee_utilization_rate": 0.72, "gross_billings": 91970451, "net_revenue": 77397704, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 330759 }, { "average_project_size": 59765, "billable_hours_per_employee": 90, "client_concentration": 0.4, "client_retention_rate": 0.66, "employee_utilization_rate": 0.69, "gross_billings": 94512974, "net_revenue": 75779143, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 323842 }, { "average_project_size": 72527, "billable_hours_per_employee": 89, "client_concentration": 0.32, "client_retention_rate": 0.82, "employee_utilization_rate": 0.79, "gross_billings": 87978337, "net_revenue": 74194430, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 317070 } ], "balance_sheet": [ { "assets": 95784493, "current_assets": 42834628, "current_liabilities": 24043910, "equity": 59126985, "fixed_assets": 52949865, "liabilities": 52922263, "long_term_liabilities": 28878353, "quarter": 1 }, { "assets": 97987829, "current_assets": 42992774, "current_liabilities": 25100827, "equity": 61498584, "fixed_assets": 54995055, "liabilities": 54170530, "long_term_liabilities": 29069703, "quarter": 2 }, { "assets": 100241849, "current_assets": 43336863, "current_liabilities": 25099872, "equity": 61306661, "fixed_assets": 56904986, "liabilities": 55448239, "long_term_liabilities": 30348367, "quarter": 3 }, { "assets": 102547719, "current_assets": 32447816, "current_liabilities": 29889163, "equity": 61826360, "fixed_assets": 70099903, "liabilities": 56756085, "long_term_liabilities": 26866922, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 55747, "financing_cash_flow": -90120, "investing_cash_flow": -296686, "net_cash_flow": 19659920, "operating_cash_flow": 19899992, "quarter": 1 }, { "change_in_working_capital": 18685, "financing_cash_flow": -184183, "investing_cash_flow": -145572, "net_cash_flow": 20756927, "operating_cash_flow": 21217621, "quarter": 2 }, { "change_in_working_capital": -28656, "financing_cash_flow": 116691, "investing_cash_flow": -357414, "net_cash_flow": 21007270, "operating_cash_flow": 21605020, "quarter": 3 }, { "change_in_working_capital": 35005, "financing_cash_flow": 101756, "investing_cash_flow": -417719, "net_cash_flow": 19564677, "operating_cash_flow": 19565369, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8252988925879683, "current_ratio": 1.7815167333432873, "debt_to_equity_ratio": 0.8950610791333263, "profit_margin": 0.20575057549043504, "quarter": 1, "return_on_assets": 0.1698057221015932, "return_on_equity": 0.27508175835449755 }, { "asset_turnover_ratio": 0.7898705868868674, "current_ratio": 1.7128030881213596, "debt_to_equity_ratio": 0.8808419068640669, "profit_margin": 0.22844715135219, "quarter": 2, "return_on_assets": 0.1804436855111873, "return_on_equity": 0.28750718878340353 }, { "asset_turnover_ratio": 0.7559631407038392, "current_ratio": 1.7265770518670374, "debt_to_equity_ratio": 0.9044406936466496, "profit_margin": 0.21791023685765357, "quarter": 3, "return_on_assets": 0.1647321070464293, "return_on_equity": 0.2693516614776982 }, { "asset_turnover_ratio": 0.7235112660087544, "current_ratio": 1.0856047056252462, "debt_to_equity_ratio": 0.9179916948046108, "profit_margin": 0.21611765195850954, "quarter": 4, "return_on_assets": 0.1563635559753406, "return_on_equity": 0.259350962922611 } ], "income_statement": [ { "depreciation": 3635237, "expenses": 56097470, "income_tax": 6688611, "marketing_expense": 9305706, "net_income": 22953366, "net_profit": 16264755, "operational_expense": 35535053, "product_revenue": 21635815, "quarter": 1, "rd_expense": 7395445, "revenue": 79050836, "salaries_expense": 27509090, "service_revenue": 57415021 }, { "depreciation": 3536336, "expenses": 55084072, "income_tax": 4632347, "marketing_expense": 8217990, "net_income": 22313632, "net_profit": 17681285, "operational_expense": 30600369, "product_revenue": 22728862, "quarter": 2, "rd_expense": 6729302, "revenue": 77397704, "salaries_expense": 22272168, "service_revenue": 54668842 }, { "depreciation": 5091969, "expenses": 54088982, "income_tax": 5177110, "marketing_expense": 8284359, "net_income": 21690161, "net_profit": 16513051, "operational_expense": 34941944, "product_revenue": 16673066, "quarter": 3, "rd_expense": 7303464, "revenue": 75779143, "salaries_expense": 25916810, "service_revenue": 59106077 }, { "depreciation": 3530643, "expenses": 53111868, "income_tax": 5047836, "marketing_expense": 5645677, "net_income": 21082562, "net_profit": 16034726, "operational_expense": 35108670, "product_revenue": 19776344, "quarter": 4, "rd_expense": 9020158, "revenue": 74194430, "salaries_expense": 25477303, "service_revenue": 54418086 } ], "market_conditions": { "gdp_growth": [ 0.0223569720285998, 0.01868192636774114, 0.011526861429425014, 0.02072303061249202 ], "inflation_rate": [ 0.013909690795743878, 0.010790668558762281, 0.011852781858959029, 0.011221299998228977 ], "interest_rate": [ 0.01613492669827621, 0.016402591141990497, 0.021115171360007602, 0.025175475226523497 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 163545, "billable_hours_per_employee": 148, "client_concentration": 0.32, "client_retention_rate": 0.7, "employee_utilization_rate": 0.7, "gross_billings": 66252345, "net_revenue": 58256526, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 248960 }, { "average_project_size": 72844, "billable_hours_per_employee": 133, "client_concentration": 0.31, "client_retention_rate": 0.64, "employee_utilization_rate": 0.66, "gross_billings": 63968116, "net_revenue": 57292820, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 244841 }, { "average_project_size": 76006, "billable_hours_per_employee": 125, "client_concentration": 0.15, "client_retention_rate": 0.64, "employee_utilization_rate": 0.68, "gross_billings": 66679383, "net_revenue": 56345056, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 240791 }, { "average_project_size": 99538, "billable_hours_per_employee": 107, "client_concentration": 0.19, "client_retention_rate": 0.81, "employee_utilization_rate": 0.71, "gross_billings": 63827491, "net_revenue": 55412971, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 236808 } ], "balance_sheet": [ { "assets": 62791220, "current_assets": 22416660, "current_liabilities": 11981779, "equity": 50138129, "fixed_assets": 40374560, "liabilities": 28198083, "long_term_liabilities": 16216304, "quarter": 1 }, { "assets": 64475388, "current_assets": 28117263, "current_liabilities": 14067153, "equity": 52069456, "fixed_assets": 36358125, "liabilities": 28790061, "long_term_liabilities": 14722908, "quarter": 2 }, { "assets": 66204728, "current_assets": 25587848, "current_liabilities": 14474377, "equity": 52310796, "fixed_assets": 40616880, "liabilities": 29394466, "long_term_liabilities": 14920089, "quarter": 3 }, { "assets": 67980451, "current_assets": 25912759, "current_liabilities": 16216220, "equity": 53960082, "fixed_assets": 42067692, "liabilities": 30011561, "long_term_liabilities": 13795341, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 21454, "financing_cash_flow": 117314, "investing_cash_flow": -149892, "net_cash_flow": 17960898, "operating_cash_flow": 18221096, "quarter": 1 }, { "change_in_working_capital": 59774, "financing_cash_flow": 15444, "investing_cash_flow": -233582, "net_cash_flow": 18318386, "operating_cash_flow": 18532479, "quarter": 2 }, { "change_in_working_capital": 89204, "financing_cash_flow": -70843, "investing_cash_flow": -284737, "net_cash_flow": 18305570, "operating_cash_flow": 18870602, "quarter": 3 }, { "change_in_working_capital": -86081, "financing_cash_flow": -171853, "investing_cash_flow": -117029, "net_cash_flow": 18910226, "operating_cash_flow": 19325633, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9277814000110206, "current_ratio": 1.87089579936335, "debt_to_equity_ratio": 0.5624079630095491, "profit_margin": 0.26683692055375907, "quarter": 1, "return_on_assets": 0.2475663317259961, "return_on_equity": 0.31004332052358796 }, { "asset_turnover_ratio": 0.8885998483638439, "current_ratio": 1.9987884542096044, "debt_to_equity_ratio": 0.552916492924374, "profit_margin": 0.28597176749198244, "quarter": 2, "return_on_assets": 0.254114469229716, "return_on_equity": 0.3146591160852535 }, { "asset_turnover_ratio": 0.85107299285332, "current_ratio": 1.767803063302828, "debt_to_equity_ratio": 0.5619196848008201, "profit_margin": 0.2751001614054656, "quarter": 3, "return_on_assets": 0.23413031770178105, "return_on_equity": 0.2963161562290125 }, { "asset_turnover_ratio": 0.8151309705197455, "current_ratio": 1.5979530988109436, "debt_to_equity_ratio": 0.5561807893472067, "profit_margin": 0.2885821083298349, "quarter": 4, "return_on_assets": 0.23523221403753264, "return_on_equity": 0.29635225535795146 } ], "income_statement": [ { "depreciation": 2676104, "expenses": 37142164, "income_tax": 5569370, "marketing_expense": 7261246, "net_income": 21114362, "net_profit": 15544992, "operational_expense": 22662306, "product_revenue": 13189163, "quarter": 1, "rd_expense": 6963566, "revenue": 58256526, "salaries_expense": 12275191, "service_revenue": 45067363 }, { "depreciation": 2148350, "expenses": 36473586, "income_tax": 4435105, "marketing_expense": 3746783, "net_income": 20819234, "net_profit": 16384129, "operational_expense": 21770082, "product_revenue": 18920264, "quarter": 2, "rd_expense": 3883140, "revenue": 57292820, "salaries_expense": 12095439, "service_revenue": 38372556 }, { "depreciation": 3370068, "expenses": 35817042, "income_tax": 5027480, "marketing_expense": 6511066, "net_income": 20528014, "net_profit": 15500534, "operational_expense": 19947680, "product_revenue": 21557041, "quarter": 3, "rd_expense": 4280864, "revenue": 56345056, "salaries_expense": 14208285, "service_revenue": 34788015 }, { "depreciation": 3334441, "expenses": 35172317, "income_tax": 4249462, "marketing_expense": 4029582, "net_income": 20240654, "net_profit": 15991192, "operational_expense": 24600336, "product_revenue": 16239920, "quarter": 4, "rd_expense": 5869936, "revenue": 55412971, "salaries_expense": 16825390, "service_revenue": 39173051 } ], "market_conditions": { "gdp_growth": [ 0.007262190272743664, 0.008656250198445467, 0.007577698493672664, 0.008641587623432642 ], "inflation_rate": [ 0.013996605232853395, 0.017805366018447847, 0.009178394370386539, 0.01666326667695481 ], "interest_rate": [ 0.03745503062846383, 0.03941153602503415, 0.04132125576473545, 0.03500193611691722 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 77887, "billable_hours_per_employee": 90, "client_concentration": 0.38, "client_retention_rate": 0.72, "employee_utilization_rate": 0.77, "gross_billings": 47873331, "net_revenue": 37772118, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 161419 }, { "average_project_size": 60204, "billable_hours_per_employee": 96, "client_concentration": 0.17, "client_retention_rate": 0.68, "employee_utilization_rate": 0.65, "gross_billings": 41952657, "net_revenue": 38044791, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 162585 }, { "average_project_size": 58879, "billable_hours_per_employee": 106, "client_concentration": 0.38, "client_retention_rate": 0.64, "employee_utilization_rate": 0.65, "gross_billings": 42539773, "net_revenue": 38319434, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 163758 }, { "average_project_size": 192805, "billable_hours_per_employee": 98, "client_concentration": 0.21, "client_retention_rate": 0.61, "employee_utilization_rate": 0.69, "gross_billings": 44044303, "net_revenue": 38596059, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 164940 } ], "balance_sheet": [ { "assets": 38924661, "current_assets": 18033789, "current_liabilities": 7719656, "equity": 28045604, "fixed_assets": 20890872, "liabilities": 16701007, "long_term_liabilities": 8981351, "quarter": 1 }, { "assets": 40067557, "current_assets": 14969566, "current_liabilities": 9739942, "equity": 28831668, "fixed_assets": 25097991, "liabilities": 16982280, "long_term_liabilities": 7242338, "quarter": 2 }, { "assets": 41244011, "current_assets": 15341657, "current_liabilities": 9805051, "equity": 29266370, "fixed_assets": 25902354, "liabilities": 17268291, "long_term_liabilities": 7463240, "quarter": 3 }, { "assets": 42455008, "current_assets": 17169434, "current_liabilities": 10007561, "equity": 30237292, "fixed_assets": 25285574, "liabilities": 17559119, "long_term_liabilities": 7551558, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -15318, "financing_cash_flow": -70045, "investing_cash_flow": -110320, "net_cash_flow": 7190100, "operating_cash_flow": 7406688, "quarter": 1 }, { "change_in_working_capital": -62449, "financing_cash_flow": -19160, "investing_cash_flow": -301785, "net_cash_flow": 7509945, "operating_cash_flow": 7854295, "quarter": 2 }, { "change_in_working_capital": -25627, "financing_cash_flow": 186113, "investing_cash_flow": -387551, "net_cash_flow": 6377353, "operating_cash_flow": 6843803, "quarter": 3 }, { "change_in_working_capital": -40373, "financing_cash_flow": -34376, "investing_cash_flow": -172644, "net_cash_flow": 8063861, "operating_cash_flow": 8157406, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9703904165022786, "current_ratio": 2.3360871261620986, "debt_to_equity_ratio": 0.5954946450787796, "profit_margin": 0.15413353309973246, "quarter": 1, "return_on_assets": 0.14956970338161713, "return_on_equity": 0.20758868306063225 }, { "asset_turnover_ratio": 0.9495161134980104, "current_ratio": 1.5369255792282952, "debt_to_equity_ratio": 0.5890148291108236, "profit_margin": 0.15104278007467567, "quarter": 2, "return_on_assets": 0.14341755350844076, "return_on_equity": 0.1993083091828055 }, { "asset_turnover_ratio": 0.929090868489973, "current_ratio": 1.564668761029392, "debt_to_equity_ratio": 0.5900387031258062, "profit_margin": 0.1380670184220362, "quarter": 3, "return_on_assets": 0.1282768060555507, "return_on_equity": 0.18077575046034067 }, { "asset_turnover_ratio": 0.9091049753188128, "current_ratio": 1.7156461999082493, "debt_to_equity_ratio": 0.5807106998867492, "profit_margin": 0.13839244571576595, "quarter": 4, "return_on_assets": 0.12581326094674156, "return_on_equity": 0.1766495161008466 } ], "income_statement": [ { "depreciation": 1584738, "expenses": 30188642, "income_tax": 1761526, "marketing_expense": 5608108, "net_income": 7583476, "net_profit": 5821950, "operational_expense": 18519585, "product_revenue": 8301112, "quarter": 1, "rd_expense": 5799781, "revenue": 37772118, "salaries_expense": 10682137, "service_revenue": 29471006 }, { "depreciation": 2107904, "expenses": 30490813, "income_tax": 1807587, "marketing_expense": 5870069, "net_income": 7553978, "net_profit": 5746391, "operational_expense": 19881585, "product_revenue": 8184798, "quarter": 2, "rd_expense": 5507132, "revenue": 38044791, "salaries_expense": 14717925, "service_revenue": 29859993 }, { "depreciation": 1553153, "expenses": 30796009, "income_tax": 2232775, "marketing_expense": 3840879, "net_income": 7523425, "net_profit": 5290650, "operational_expense": 16144243, "product_revenue": 11050573, "quarter": 3, "rd_expense": 4509219, "revenue": 38319434, "salaries_expense": 10590375, "service_revenue": 27268861 }, { "depreciation": 2816003, "expenses": 31104259, "income_tax": 2150397, "marketing_expense": 6156476, "net_income": 7491800, "net_profit": 5341403, "operational_expense": 20930940, "product_revenue": 13045657, "quarter": 4, "rd_expense": 5250589, "revenue": 38596059, "salaries_expense": 15531387, "service_revenue": 25550402 } ], "market_conditions": { "gdp_growth": [ 0.02141989324877595, 0.012850551233197378, 0.006928037935330131, 0.017852538699051 ], "inflation_rate": [ 0.01831703828441412, 0.013752898035842683, 0.018396133387847062, 0.014166770610419249 ], "interest_rate": [ 0.04347134301805597, 0.03694697590094082, 0.035573529977466, 0.037738072398995695 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 188495, "billable_hours_per_employee": 124, "client_concentration": 0.33, "client_retention_rate": 0.82, "employee_utilization_rate": 0.77, "gross_billings": 111276611, "net_revenue": 86609909, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 370128 }, { "average_project_size": 51608, "billable_hours_per_employee": 85, "client_concentration": 0.21, "client_retention_rate": 0.78, "employee_utilization_rate": 0.73, "gross_billings": 95478257, "net_revenue": 86179802, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 368290 }, { "average_project_size": 156682, "billable_hours_per_employee": 147, "client_concentration": 0.15, "client_retention_rate": 0.62, "employee_utilization_rate": 0.79, "gross_billings": 101324096, "net_revenue": 85751832, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 366461 }, { "average_project_size": 87385, "billable_hours_per_employee": 147, "client_concentration": 0.37, "client_retention_rate": 0.69, "employee_utilization_rate": 0.78, "gross_billings": 95997005, "net_revenue": 85325987, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 364641 } ], "balance_sheet": [ { "assets": 97199040, "current_assets": 33789782, "current_liabilities": 20833861, "equity": 63972593, "fixed_assets": 63409258, "liabilities": 50747710, "long_term_liabilities": 29913849, "quarter": 1 }, { "assets": 99344325, "current_assets": 30034327, "current_liabilities": 21754871, "equity": 64501368, "fixed_assets": 69309998, "liabilities": 52120164, "long_term_liabilities": 30365293, "quarter": 2 }, { "assets": 101536959, "current_assets": 43988065, "current_liabilities": 21918866, "equity": 67106437, "fixed_assets": 57548894, "liabilities": 53529735, "long_term_liabilities": 31610869, "quarter": 3 }, { "assets": 103777986, "current_assets": 37182570, "current_liabilities": 26592488, "equity": 67949087, "fixed_assets": 66595416, "liabilities": 54977428, "long_term_liabilities": 28384940, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 41527, "financing_cash_flow": 34038, "investing_cash_flow": -383495, "net_cash_flow": 20887394, "operating_cash_flow": 21201044, "quarter": 1 }, { "change_in_working_capital": 19146, "financing_cash_flow": 59327, "investing_cash_flow": -104086, "net_cash_flow": 20017802, "operating_cash_flow": 20447142, "quarter": 2 }, { "change_in_working_capital": -3189, "financing_cash_flow": -135543, "investing_cash_flow": -339528, "net_cash_flow": 22878720, "operating_cash_flow": 23092760, "quarter": 3 }, { "change_in_working_capital": 74437, "financing_cash_flow": -35587, "investing_cash_flow": -295380, "net_cash_flow": 24650530, "operating_cash_flow": 25098441, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8910572470674607, "current_ratio": 1.6218684573157132, "debt_to_equity_ratio": 0.7932726753783452, "profit_margin": 0.20230090531558, "quarter": 1, "return_on_assets": 0.18026168776975576, "return_on_equity": 0.2738870222127779 }, { "asset_turnover_ratio": 0.867485908228779, "current_ratio": 1.380579411387914, "debt_to_equity_ratio": 0.8080474200175103, "profit_margin": 0.2004786109859013, "quarter": 2, "return_on_assets": 0.17391236993154868, "return_on_equity": 0.26785799333744365 }, { "asset_turnover_ratio": 0.8445381154265217, "current_ratio": 2.0068586121198058, "debt_to_equity_ratio": 0.797684058237215, "profit_margin": 0.22272658851183494, "quarter": 3, "return_on_assets": 0.18810109331716346, "return_on_equity": 0.284610744569854 }, { "asset_turnover_ratio": 0.8221973685247659, "current_ratio": 1.3982358476574286, "debt_to_equity_ratio": 0.8090973760986664, "profit_margin": 0.22441614416953654, "quarter": 4, "return_on_assets": 0.18451436319066744, "return_on_equity": 0.28180700941574094 } ], "income_statement": [ { "depreciation": 3679781, "expenses": 62278054, "income_tax": 6810592, "marketing_expense": 8537047, "net_income": 24331855, "net_profit": 17521263, "operational_expense": 38764220, "product_revenue": 26425069, "quarter": 1, "rd_expense": 8781366, "revenue": 86609909, "salaries_expense": 25181937, "service_revenue": 60184840 }, { "depreciation": 3169935, "expenses": 61626329, "income_tax": 7276266, "marketing_expense": 9134154, "net_income": 24553473, "net_profit": 17277207, "operational_expense": 39023100, "product_revenue": 30392773, "quarter": 2, "rd_expense": 11611265, "revenue": 86179802, "salaries_expense": 29385744, "service_revenue": 55787029 }, { "depreciation": 3993547, "expenses": 60981425, "income_tax": 5671194, "marketing_expense": 6330280, "net_income": 24770407, "net_profit": 19099213, "operational_expense": 39131830, "product_revenue": 33783665, "quarter": 3, "rd_expense": 11913605, "revenue": 85751832, "salaries_expense": 26005045, "service_revenue": 51968167 }, { "depreciation": 5949912, "expenses": 60343270, "income_tax": 5834188, "marketing_expense": 7916618, "net_income": 24982717, "net_profit": 19148529, "operational_expense": 41733960, "product_revenue": 32804211, "quarter": 4, "rd_expense": 8237537, "revenue": 85325987, "salaries_expense": 29878805, "service_revenue": 52521776 } ], "market_conditions": { "gdp_growth": [ 0.01129041000734346, 0.022753148554737652, 0.02588270140784836, 0.02078806616397226 ], "inflation_rate": [ 0.015049690210239918, 0.01958430356743956, 0.012359413182839299, 0.020750499820425292 ], "interest_rate": [ 0.03256357758967552, 0.031259850672236834, 0.037210199281121806, 0.03453912959640569 ], "year": 2002 }, "random_event": { "description": "Murillo, Cline and Bridges Introduction of New Service in 2002", "impact": 0, "type": "Introduction of New Service" }, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 119010, "billable_hours_per_employee": 156, "client_concentration": 0.25, "client_retention_rate": 0.84, "employee_utilization_rate": 0.62, "gross_billings": 109475953, "net_revenue": 98477726, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 420845 }, { "average_project_size": 195760, "billable_hours_per_employee": 118, "client_concentration": 0.39, "client_retention_rate": 0.69, "employee_utilization_rate": 0.62, "gross_billings": 116462533, "net_revenue": 98557967, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 421188 }, { "average_project_size": 114708, "billable_hours_per_employee": 85, "client_concentration": 0.1, "client_retention_rate": 0.85, "employee_utilization_rate": 0.69, "gross_billings": 119169997, "net_revenue": 98638274, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 421531 }, { "average_project_size": 186825, "billable_hours_per_employee": 110, "client_concentration": 0.39, "client_retention_rate": 0.88, "employee_utilization_rate": 0.77, "gross_billings": 122486851, "net_revenue": 98718646, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 421875 } ], "balance_sheet": [ { "assets": 106585017, "current_assets": 48085454, "current_liabilities": 20232783, "equity": 78082798, "fixed_assets": 58499563, "liabilities": 49216607, "long_term_liabilities": 28983824, "quarter": 1 }, { "assets": 107969310, "current_assets": 49651894, "current_liabilities": 27019807, "equity": 80053975, "fixed_assets": 58317416, "liabilities": 50423276, "long_term_liabilities": 23403469, "quarter": 2 }, { "assets": 109371581, "current_assets": 51206839, "current_liabilities": 30585732, "equity": 78085789, "fixed_assets": 58164742, "liabilities": 51659529, "long_term_liabilities": 21073797, "quarter": 3 }, { "assets": 110792064, "current_assets": 53331160, "current_liabilities": 27369539, "equity": 78033926, "fixed_assets": 57460904, "liabilities": 52926093, "long_term_liabilities": 25556554, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 438, "financing_cash_flow": -43336, "investing_cash_flow": -276351, "net_cash_flow": 24611278, "operating_cash_flow": 25069006, "quarter": 1 }, { "change_in_working_capital": -37903, "financing_cash_flow": -150268, "investing_cash_flow": -219460, "net_cash_flow": 28485133, "operating_cash_flow": 28693823, "quarter": 2 }, { "change_in_working_capital": 69958, "financing_cash_flow": 160966, "investing_cash_flow": -304831, "net_cash_flow": 26870510, "operating_cash_flow": 26978200, "quarter": 3 }, { "change_in_working_capital": 37694, "financing_cash_flow": 120344, "investing_cash_flow": -428991, "net_cash_flow": 26168994, "operating_cash_flow": 26540407, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9239359224383292, "current_ratio": 2.3766109684466046, "debt_to_equity_ratio": 0.6303130556361466, "profit_margin": 0.2103459212695468, "quarter": 1, "return_on_assets": 0.19434615279931888, "return_on_equity": 0.2652874708716253 }, { "asset_turnover_ratio": 0.9128331652763179, "current_ratio": 1.8376109792346038, "debt_to_equity_ratio": 0.6298659872916992, "profit_margin": 0.2283726185220521, "quarter": 2, "return_on_assets": 0.2084661002279259, "return_on_equity": 0.2811595676541983 }, { "asset_turnover_ratio": 0.9018638397482798, "current_ratio": 1.6742067510432643, "debt_to_equity_ratio": 0.661574015727753, "profit_margin": 0.20655001526081043, "quarter": 3, "return_on_assets": 0.18627998986318028, "return_on_equity": 0.2609147869402972 }, { "asset_turnover_ratio": 0.8910263283839536, "current_ratio": 1.948558943575922, "debt_to_equity_ratio": 0.678244652204222, "profit_margin": 0.20429732190613717, "quarter": 4, "return_on_assets": 0.18203429263670004, "return_on_equity": 0.25845111266092136 } ], "income_statement": [ { "depreciation": 4354618, "expenses": 69702976, "income_tax": 8060362, "marketing_expense": 11361752, "net_income": 28774750, "net_profit": 20714388, "operational_expense": 39779505, "product_revenue": 34050978, "quarter": 1, "rd_expense": 13599903, "revenue": 98477726, "salaries_expense": 32448985, "service_revenue": 64426748 }, { "depreciation": 6185882, "expenses": 69791972, "income_tax": 6258054, "marketing_expense": 12950453, "net_income": 28765995, "net_profit": 22507941, "operational_expense": 46634543, "product_revenue": 24336418, "quarter": 2, "rd_expense": 10880901, "revenue": 98557967, "salaries_expense": 31770492, "service_revenue": 74221549 }, { "depreciation": 6604463, "expenses": 69881081, "income_tax": 8383456, "marketing_expense": 9600983, "net_income": 28757193, "net_profit": 20373737, "operational_expense": 38209291, "product_revenue": 28573099, "quarter": 3, "rd_expense": 12333656, "revenue": 98638274, "salaries_expense": 30979064, "service_revenue": 70065175 }, { "depreciation": 6372452, "expenses": 69970305, "income_tax": 8580386, "marketing_expense": 8334147, "net_income": 28748341, "net_profit": 20167955, "operational_expense": 43818122, "product_revenue": 22224240, "quarter": 4, "rd_expense": 12717900, "revenue": 98718646, "salaries_expense": 26726470, "service_revenue": 76494406 } ], "market_conditions": { "gdp_growth": [ 0.013900784123571392, 0.026144744705415175, 0.029416501170480176, 0.022385763561446077 ], "inflation_rate": [ 0.015487714112687036, 0.018668464332871594, 0.018214982148888066, 0.01611357837222204 ], "interest_rate": [ 0.042047429901558256, 0.034761350527217016, 0.03967583383496574, 0.04189682537149034 ], "year": 2003 }, "random_event": null, "year": 2003 } ]

{ "advertising_type": "Traditional Advertising", "financial_health": "Average", "founding_year": 1996, "industry": "Advertising", "location": "Port Carlos", "name": "Davis, Young and Reilly", "num_employees": 859, "region": "North America", "revenue_size": "Medium", "website": "www.davis,youngandreilly.com" }

[ { "advertising_kpis": [ { "average_project_size": 114555, "billable_hours_per_employee": 90, "client_concentration": 0.21, "client_retention_rate": 0.78, "employee_utilization_rate": 0.78, "gross_billings": 8406880, "net_revenue": 6629494, "new_client_acquisition": 2, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 7718 }, { "average_project_size": 120058, "billable_hours_per_employee": 128, "client_concentration": 0.37, "client_retention_rate": 0.84, "employee_utilization_rate": 0.71, "gross_billings": 7231957, "net_revenue": 6497167, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 7564 }, { "average_project_size": 89829, "billable_hours_per_employee": 157, "client_concentration": 0.12, "client_retention_rate": 0.7, "employee_utilization_rate": 0.71, "gross_billings": 8113553, "net_revenue": 6367482, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 7413 }, { "average_project_size": 144046, "billable_hours_per_employee": 114, "client_concentration": 0.29, "client_retention_rate": 0.9, "employee_utilization_rate": 0.67, "gross_billings": 7818782, "net_revenue": 6240386, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 7265 } ], "balance_sheet": [ { "assets": 8080588, "current_assets": 3936888, "current_liabilities": 1986188, "equity": 5814077, "fixed_assets": 4143700, "liabilities": 3917425, "long_term_liabilities": 1931237, "quarter": 1 }, { "assets": 8209851, "current_assets": 3584031, "current_liabilities": 2285267, "equity": 5970294, "fixed_assets": 4625820, "liabilities": 3999397, "long_term_liabilities": 1714130, "quarter": 2 }, { "assets": 8341181, "current_assets": 3780855, "current_liabilities": 2424819, "equity": 5856074, "fixed_assets": 4560326, "liabilities": 4083084, "long_term_liabilities": 1658265, "quarter": 3 }, { "assets": 8474613, "current_assets": 3173356, "current_liabilities": 2469676, "equity": 5964713, "fixed_assets": 5301257, "liabilities": 4168522, "long_term_liabilities": 1698846, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -76604, "financing_cash_flow": -198975, "investing_cash_flow": -116426, "net_cash_flow": 1779559, "operating_cash_flow": 1962797, "quarter": 1 }, { "change_in_working_capital": 70617, "financing_cash_flow": 85990, "investing_cash_flow": -287012, "net_cash_flow": 1528125, "operating_cash_flow": 2012172, "quarter": 2 }, { "change_in_working_capital": 28643, "financing_cash_flow": -116918, "investing_cash_flow": -345406, "net_cash_flow": 1480927, "operating_cash_flow": 1869096, "quarter": 3 }, { "change_in_working_capital": -37139, "financing_cash_flow": 143476, "investing_cash_flow": -451811, "net_cash_flow": 1584532, "operating_cash_flow": 1928993, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8204222266993442, "current_ratio": 1.9821326077893935, "debt_to_equity_ratio": 0.6737827861584909, "profit_margin": 0.24902564207766084, "quarter": 1, "return_on_assets": 0.2043061717785884, "return_on_equity": 0.28395117574122253 }, { "asset_turnover_ratio": 0.791386713352045, "current_ratio": 1.5683204632106444, "debt_to_equity_ratio": 0.6698827561925761, "profit_margin": 0.2708626698374845, "quarter": 2, "return_on_assets": 0.214357118052447, "return_on_equity": 0.2947660533970354 }, { "asset_turnover_ratio": 0.7633789507744767, "current_ratio": 1.5592318436963748, "debt_to_equity_ratio": 0.6972391400791725, "profit_margin": 0.2509590133116984, "quarter": 3, "return_on_assets": 0.19157682826928224, "return_on_equity": 0.27287513784832634 }, { "asset_turnover_ratio": 0.7363623566055465, "current_ratio": 1.284928063438281, "debt_to_equity_ratio": 0.6988638011585805, "profit_margin": 0.26578836629657204, "quarter": 4, "return_on_assets": 0.195716547764482, "return_on_equity": 0.27807239007140827 } ], "income_statement": [ { "depreciation": 311883, "expenses": 4280437, "income_tax": 698143, "marketing_expense": 820248, "net_income": 2349057, "net_profit": 1650914, "operational_expense": 2193139, "product_revenue": 2303015, "quarter": 1, "rd_expense": 516663, "revenue": 6629494, "salaries_expense": 1531609, "service_revenue": 4326479 }, { "depreciation": 252332, "expenses": 4230936, "income_tax": 506391, "marketing_expense": 531607, "net_income": 2266231, "net_profit": 1759840, "operational_expense": 2683546, "product_revenue": 2510075, "quarter": 2, "rd_expense": 436148, "revenue": 6497167, "salaries_expense": 2071408, "service_revenue": 3987092 }, { "depreciation": 271119, "expenses": 4182007, "income_tax": 587498, "marketing_expense": 690653, "net_income": 2185475, "net_profit": 1597977, "operational_expense": 2309497, "product_revenue": 2220222, "quarter": 3, "rd_expense": 695326, "revenue": 6367482, "salaries_expense": 1722998, "service_revenue": 4147260 }, { "depreciation": 270371, "expenses": 4133645, "income_tax": 448119, "marketing_expense": 721723, "net_income": 2106741, "net_profit": 1658622, "operational_expense": 2107961, "product_revenue": 2493986, "quarter": 4, "rd_expense": 589400, "revenue": 6240386, "salaries_expense": 1288654, "service_revenue": 3746400 } ], "market_conditions": { "gdp_growth": [ 0.008125888127081166, 0.007638506434494522, 0.011754764458661828, 0.02039700068827848 ], "inflation_rate": [ 0.015205555149704312, 0.018806857689829527, 0.014586602044798787, 0.01210882333025407 ], "interest_rate": [ 0.027464658588196064, 0.029152070458322715, 0.02474343386068121, 0.030562013017932103 ], "year": 1996 }, "random_event": null, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 125224, "billable_hours_per_employee": 146, "client_concentration": 0.1, "client_retention_rate": 0.79, "employee_utilization_rate": 0.73, "gross_billings": 23501138, "net_revenue": 18525274, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 21566 }, { "average_project_size": 192991, "billable_hours_per_employee": 122, "client_concentration": 0.19, "client_retention_rate": 0.74, "employee_utilization_rate": 0.74, "gross_billings": 21824249, "net_revenue": 18550840, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 21596 }, { "average_project_size": 150712, "billable_hours_per_employee": 133, "client_concentration": 0.18, "client_retention_rate": 0.63, "employee_utilization_rate": 0.65, "gross_billings": 22989846, "net_revenue": 18576442, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 21626 }, { "average_project_size": 196047, "billable_hours_per_employee": 121, "client_concentration": 0.3, "client_retention_rate": 0.66, "employee_utilization_rate": 0.79, "gross_billings": 23672459, "net_revenue": 18602080, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 21656 } ], "balance_sheet": [ { "assets": 20879851, "current_assets": 7960988, "current_liabilities": 4772298, "equity": 13880668, "fixed_assets": 12918863, "liabilities": 9895907, "long_term_liabilities": 5123609, "quarter": 1 }, { "assets": 21620009, "current_assets": 8694935, "current_liabilities": 5491538, "equity": 14463727, "fixed_assets": 12925074, "liabilities": 10098015, "long_term_liabilities": 4606477, "quarter": 2 }, { "assets": 22386405, "current_assets": 10183043, "current_liabilities": 5742597, "equity": 15036403, "fixed_assets": 12203362, "liabilities": 10304250, "long_term_liabilities": 4561653, "quarter": 3 }, { "assets": 23179969, "current_assets": 9243393, "current_liabilities": 5575785, "equity": 15599544, "fixed_assets": 13936576, "liabilities": 10514697, "long_term_liabilities": 4938912, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -78904, "financing_cash_flow": 131654, "investing_cash_flow": -153223, "net_cash_flow": 3624654, "operating_cash_flow": 3684800, "quarter": 1 }, { "change_in_working_capital": -99872, "financing_cash_flow": -34947, "investing_cash_flow": -129624, "net_cash_flow": 4110602, "operating_cash_flow": 4158317, "quarter": 2 }, { "change_in_working_capital": 70388, "financing_cash_flow": -155404, "investing_cash_flow": -112418, "net_cash_flow": 3848300, "operating_cash_flow": 4109758, "quarter": 3 }, { "change_in_working_capital": 35487, "financing_cash_flow": -47623, "investing_cash_flow": -174369, "net_cash_flow": 3171914, "operating_cash_flow": 3713663, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8872320975853707, "current_ratio": 1.6681665730010993, "debt_to_equity_ratio": 0.7129272885137805, "profit_margin": 0.15636605428885963, "quarter": 1, "return_on_assets": 0.1387329823378529, "return_on_equity": 0.2086876510554103 }, { "asset_turnover_ratio": 0.858040345866646, "current_ratio": 1.5833333029836085, "debt_to_equity_ratio": 0.6981613383604378, "profit_margin": 0.1585768083817229, "quarter": 2, "return_on_assets": 0.13606529951028234, "return_on_equity": 0.20338692786444323 }, { "asset_turnover_ratio": 0.8298090738553153, "current_ratio": 1.7732470169855206, "debt_to_equity_ratio": 0.6852869000651286, "profit_margin": 0.15903196101815406, "quarter": 3, "return_on_assets": 0.13196616428586905, "return_on_equity": 0.19647305276401544 }, { "asset_turnover_ratio": 0.8025066815231721, "current_ratio": 1.6577742864906018, "debt_to_equity_ratio": 0.6740387411324331, "profit_margin": 0.1577389195186775, "quarter": 4, "return_on_assets": 0.12658653684998458, "return_on_equity": 0.1880998572778794 } ], "income_statement": [ { "depreciation": 788076, "expenses": 14797483, "income_tax": 831067, "marketing_expense": 2368457, "net_income": 3727791, "net_profit": 2896724, "operational_expense": 9283477, "product_revenue": 4075439, "quarter": 1, "rd_expense": 1608824, "revenue": 18525274, "salaries_expense": 5485256, "service_revenue": 14449835 }, { "depreciation": 1216584, "expenses": 14831404, "income_tax": 777703, "marketing_expense": 2094119, "net_income": 3719436, "net_profit": 2941733, "operational_expense": 7797998, "product_revenue": 7171686, "quarter": 2, "rd_expense": 2414882, "revenue": 18550840, "salaries_expense": 7227189, "service_revenue": 11379154 }, { "depreciation": 1155510, "expenses": 14865404, "income_tax": 756790, "marketing_expense": 1513912, "net_income": 3711038, "net_profit": 2954248, "operational_expense": 8093540, "product_revenue": 6645770, "quarter": 3, "rd_expense": 2764704, "revenue": 18576442, "salaries_expense": 6837181, "service_revenue": 11930672 }, { "depreciation": 779391, "expenses": 14899481, "income_tax": 768327, "marketing_expense": 2007810, "net_income": 3702599, "net_profit": 2934272, "operational_expense": 7933776, "product_revenue": 4537456, "quarter": 4, "rd_expense": 1521128, "revenue": 18602080, "salaries_expense": 4477803, "service_revenue": 14064624 } ], "market_conditions": { "gdp_growth": [ 0.024738160108059265, 0.027611913981882334, 0.016538093851203473, 0.01493534113669756 ], "inflation_rate": [ 0.0160675038997168, 0.011279080338679266, 0.009138743078695211, 0.01576251184858382 ], "interest_rate": [ 0.03606741696436147, 0.031012564458138936, 0.038781782829059475, 0.029638233786703695 ], "year": 1997 }, "random_event": null, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 89855, "billable_hours_per_employee": 114, "client_concentration": 0.35, "client_retention_rate": 0.62, "employee_utilization_rate": 0.68, "gross_billings": 10136558, "net_revenue": 7868894, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 9161 }, { "average_project_size": 93723, "billable_hours_per_employee": 139, "client_concentration": 0.15, "client_retention_rate": 0.7, "employee_utilization_rate": 0.62, "gross_billings": 9090752, "net_revenue": 7749735, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 9022 }, { "average_project_size": 130864, "billable_hours_per_employee": 95, "client_concentration": 0.35, "client_retention_rate": 0.74, "employee_utilization_rate": 0.68, "gross_billings": 9391419, "net_revenue": 7632381, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 8885 }, { "average_project_size": 82996, "billable_hours_per_employee": 84, "client_concentration": 0.36, "client_retention_rate": 0.61, "employee_utilization_rate": 0.6, "gross_billings": 9534916, "net_revenue": 7516803, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 8751 } ], "balance_sheet": [ { "assets": 9653303, "current_assets": 2958607, "current_liabilities": 1970889, "equity": 6428215, "fixed_assets": 6694696, "liabilities": 4920965, "long_term_liabilities": 2950076, "quarter": 1 }, { "assets": 9958792, "current_assets": 4098205, "current_liabilities": 2208016, "equity": 6504446, "fixed_assets": 5860587, "liabilities": 5014247, "long_term_liabilities": 2806231, "quarter": 2 }, { "assets": 10273949, "current_assets": 3532778, "current_liabilities": 2204349, "equity": 6792850, "fixed_assets": 6741171, "liabilities": 5109297, "long_term_liabilities": 2904948, "quarter": 3 }, { "assets": 10599079, "current_assets": 5036667, "current_liabilities": 2507775, "equity": 6969121, "fixed_assets": 5562412, "liabilities": 5206150, "long_term_liabilities": 2698375, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -10257, "financing_cash_flow": 157627, "investing_cash_flow": -407623, "net_cash_flow": 2023966, "operating_cash_flow": 2051081, "quarter": 1 }, { "change_in_working_capital": 1097, "financing_cash_flow": -96888, "investing_cash_flow": -435520, "net_cash_flow": 1895914, "operating_cash_flow": 1988015, "quarter": 2 }, { "change_in_working_capital": -8406, "financing_cash_flow": 42148, "investing_cash_flow": -339171, "net_cash_flow": 1576903, "operating_cash_flow": 2139326, "quarter": 3 }, { "change_in_working_capital": -43881, "financing_cash_flow": -145442, "investing_cash_flow": -264291, "net_cash_flow": 1744270, "operating_cash_flow": 2119741, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8151504205348159, "current_ratio": 1.5011535403566614, "debt_to_equity_ratio": 0.7655258886020458, "profit_margin": 0.21551656433547078, "quarter": 1, "return_on_assets": 0.1756784180502777, "return_on_equity": 0.2638177161155935 }, { "asset_turnover_ratio": 0.7781802250714746, "current_ratio": 1.856057655379309, "debt_to_equity_ratio": 0.7708953229836946, "profit_margin": 0.2012844310160283, "quarter": 2, "return_on_assets": 0.1566355638314366, "return_on_equity": 0.2398207318501837 }, { "asset_turnover_ratio": 0.7428867906585871, "current_ratio": 1.6026400538208787, "debt_to_equity_ratio": 0.7521580779790515, "profit_margin": 0.21332766275687756, "quarter": 3, "return_on_assets": 0.15847830274415417, "return_on_equity": 0.2396929124005388 }, { "asset_turnover_ratio": 0.7091939780805483, "current_ratio": 2.0084206118970003, "debt_to_equity_ratio": 0.7470310818250967, "profit_margin": 0.20968914577114767, "quarter": 4, "return_on_assets": 0.14871027944975218, "return_on_equity": 0.22616797728149649 } ], "income_statement": [ { "depreciation": 355204, "expenses": 5719323, "income_tax": 453694, "marketing_expense": 925575, "net_income": 2149571, "net_profit": 1695877, "operational_expense": 3008249, "product_revenue": 2431622, "quarter": 1, "rd_expense": 1050653, "revenue": 7868894, "salaries_expense": 1917566, "service_revenue": 5437272 }, { "depreciation": 428114, "expenses": 5655003, "income_tax": 534831, "marketing_expense": 1065841, "net_income": 2094732, "net_profit": 1559901, "operational_expense": 3580595, "product_revenue": 2652496, "quarter": 2, "rd_expense": 1102429, "revenue": 7749735, "salaries_expense": 2711328, "service_revenue": 5097239 }, { "depreciation": 511128, "expenses": 5591408, "income_tax": 412775, "marketing_expense": 980775, "net_income": 2040973, "net_profit": 1628198, "operational_expense": 3630955, "product_revenue": 2114695, "quarter": 3, "rd_expense": 853231, "revenue": 7632381, "salaries_expense": 1891156, "service_revenue": 5517686 }, { "depreciation": 543549, "expenses": 5528527, "income_tax": 412084, "marketing_expense": 964390, "net_income": 1988276, "net_profit": 1576192, "operational_expense": 3433003, "product_revenue": 2858787, "quarter": 4, "rd_expense": 696799, "revenue": 7516803, "salaries_expense": 2512999, "service_revenue": 4658016 } ], "market_conditions": { "gdp_growth": [ 0.002161063052789078, 0.013168683659716506, 0.011310156470051196, 0.019923479399367592 ], "inflation_rate": [ 0.018226257755354677, 0.01692355204325461, 0.016800914813291365, 0.014065654245106963 ], "interest_rate": [ 0.03445061473393306, 0.033839467913228505, 0.03196646912042962, 0.034442378722890334 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 135487, "billable_hours_per_employee": 108, "client_concentration": 0.33, "client_retention_rate": 0.66, "employee_utilization_rate": 0.76, "gross_billings": 17553732, "net_revenue": 14799439, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 17229 }, { "average_project_size": 102898, "billable_hours_per_employee": 111, "client_concentration": 0.13, "client_retention_rate": 0.79, "employee_utilization_rate": 0.72, "gross_billings": 17431256, "net_revenue": 14769216, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 17193 }, { "average_project_size": 53367, "billable_hours_per_employee": 131, "client_concentration": 0.25, "client_retention_rate": 0.74, "employee_utilization_rate": 0.66, "gross_billings": 16538979, "net_revenue": 14739055, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 17158 }, { "average_project_size": 82293, "billable_hours_per_employee": 87, "client_concentration": 0.37, "client_retention_rate": 0.83, "employee_utilization_rate": 0.75, "gross_billings": 18640057, "net_revenue": 14708956, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 17123 } ], "balance_sheet": [ { "assets": 19516229, "current_assets": 6548301, "current_liabilities": 4906166, "equity": 12724892, "fixed_assets": 12967928, "liabilities": 10337299, "long_term_liabilities": 5431133, "quarter": 1 }, { "assets": 20088793, "current_assets": 7351612, "current_liabilities": 4912502, "equity": 12874420, "fixed_assets": 12737181, "liabilities": 10604679, "long_term_liabilities": 5692177, "quarter": 2 }, { "assets": 20678155, "current_assets": 6398940, "current_liabilities": 4603230, "equity": 13339116, "fixed_assets": 14279215, "liabilities": 10878975, "long_term_liabilities": 6275745, "quarter": 3 }, { "assets": 21284808, "current_assets": 8415593, "current_liabilities": 5838528, "equity": 13740051, "fixed_assets": 12869215, "liabilities": 11160367, "long_term_liabilities": 5321839, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 9534, "financing_cash_flow": -182008, "investing_cash_flow": -346799, "net_cash_flow": 4104945, "operating_cash_flow": 4132601, "quarter": 1 }, { "change_in_working_capital": -53131, "financing_cash_flow": -37068, "investing_cash_flow": -147223, "net_cash_flow": 3924333, "operating_cash_flow": 4133724, "quarter": 2 }, { "change_in_working_capital": 10558, "financing_cash_flow": 139803, "investing_cash_flow": -335887, "net_cash_flow": 4263978, "operating_cash_flow": 4239999, "quarter": 3 }, { "change_in_working_capital": -7227, "financing_cash_flow": 109782, "investing_cash_flow": -153633, "net_cash_flow": 3619875, "operating_cash_flow": 4202280, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7583144776585682, "current_ratio": 1.3347084057082454, "debt_to_equity_ratio": 0.8123683092948843, "profit_margin": 0.239601109204207, "quarter": 1, "return_on_assets": 0.18169298997260178, "return_on_equity": 0.2786634259842834 }, { "asset_turnover_ratio": 0.7351967835996917, "current_ratio": 1.4965107393340502, "debt_to_equity_ratio": 0.8237014949022946, "profit_margin": 0.2295521983021983, "quarter": 2, "return_on_assets": 0.1687660378600148, "return_on_equity": 0.26333660079444354 }, { "asset_turnover_ratio": 0.7127838532983237, "current_ratio": 1.390097822615859, "debt_to_equity_ratio": 0.8155694125457789, "profit_margin": 0.24017387817604316, "quarter": 3, "return_on_assets": 0.17119206234792225, "return_on_equity": 0.2653801046486139 }, { "asset_turnover_ratio": 0.6910542016634588, "current_ratio": 1.441389507766341, "debt_to_equity_ratio": 0.8122507696659932, "profit_margin": 0.2458101037218413, "quarter": 4, "return_on_assets": 0.16986810498830904, "return_on_equity": 0.2631438558706951 } ], "income_statement": [ { "depreciation": 586639, "expenses": 9951644, "income_tax": 1301833, "marketing_expense": 1580364, "net_income": 4847795, "net_profit": 3545962, "operational_expense": 6951136, "product_revenue": 5542471, "quarter": 1, "rd_expense": 1676177, "revenue": 14799439, "salaries_expense": 3021223, "service_revenue": 9256968 }, { "depreciation": 743418, "expenses": 9942715, "income_tax": 1436195, "marketing_expense": 1590141, "net_income": 4826501, "net_profit": 3390306, "operational_expense": 5091083, "product_revenue": 5190249, "quarter": 2, "rd_expense": 1252784, "revenue": 14769216, "salaries_expense": 4365814, "service_revenue": 9578967 }, { "depreciation": 700063, "expenses": 9933795, "income_tax": 1265324, "marketing_expense": 1975204, "net_income": 4805260, "net_profit": 3539936, "operational_expense": 6615681, "product_revenue": 4725791, "quarter": 3, "rd_expense": 1400161, "revenue": 14739055, "salaries_expense": 3578732, "service_revenue": 10013264 }, { "depreciation": 586670, "expenses": 9924883, "income_tax": 1168463, "marketing_expense": 1127864, "net_income": 4784073, "net_profit": 3615610, "operational_expense": 6890260, "product_revenue": 3749346, "quarter": 4, "rd_expense": 1684959, "revenue": 14708956, "salaries_expense": 4010632, "service_revenue": 10959610 } ], "market_conditions": { "gdp_growth": [ 0.00539442989283482, 0.015870154761847225, 0.009832704325632408, 0.006043899231980838 ], "inflation_rate": [ 0.018812831343287352, 0.017801781996115505, 0.014830196140892156, 0.011370715484019219 ], "interest_rate": [ 0.02790406948084461, 0.023333547733847226, 0.0234089096803971, 0.02922921734634904 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 123798, "billable_hours_per_employee": 100, "client_concentration": 0.27, "client_retention_rate": 0.66, "employee_utilization_rate": 0.75, "gross_billings": 6932452, "net_revenue": 5811436, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 6765 }, { "average_project_size": 146708, "billable_hours_per_employee": 88, "client_concentration": 0.31, "client_retention_rate": 0.72, "employee_utilization_rate": 0.63, "gross_billings": 6506159, "net_revenue": 5721343, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 6660 }, { "average_project_size": 81265, "billable_hours_per_employee": 132, "client_concentration": 0.21, "client_retention_rate": 0.81, "employee_utilization_rate": 0.69, "gross_billings": 6269705, "net_revenue": 5632647, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 6557 }, { "average_project_size": 88225, "billable_hours_per_employee": 103, "client_concentration": 0.27, "client_retention_rate": 0.71, "employee_utilization_rate": 0.71, "gross_billings": 6245323, "net_revenue": 5545326, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 6456 } ], "balance_sheet": [ { "assets": 8554313, "current_assets": 2847146, "current_liabilities": 2719887, "equity": 5151723, "fixed_assets": 5707167, "liabilities": 4972170, "long_term_liabilities": 2252283, "quarter": 1 }, { "assets": 8761192, "current_assets": 3285781, "current_liabilities": 2583303, "equity": 5379146, "fixed_assets": 5475411, "liabilities": 5086116, "long_term_liabilities": 2502813, "quarter": 2 }, { "assets": 8973074, "current_assets": 2852413, "current_liabilities": 2254701, "equity": 5452291, "fixed_assets": 6120661, "liabilities": 5202672, "long_term_liabilities": 2947971, "quarter": 3 }, { "assets": 9190080, "current_assets": 3903667, "current_liabilities": 2213667, "equity": 5562368, "fixed_assets": 5286413, "liabilities": 5321900, "long_term_liabilities": 3108233, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 88035, "financing_cash_flow": 128678, "investing_cash_flow": -453054, "net_cash_flow": 1338780, "operating_cash_flow": 1761814, "quarter": 1 }, { "change_in_working_capital": 97238, "financing_cash_flow": 43703, "investing_cash_flow": -192824, "net_cash_flow": 1908500, "operating_cash_flow": 2026547, "quarter": 2 }, { "change_in_working_capital": -12923, "financing_cash_flow": -140143, "investing_cash_flow": -299963, "net_cash_flow": 1811923, "operating_cash_flow": 1945385, "quarter": 3 }, { "change_in_working_capital": -90628, "financing_cash_flow": 44770, "investing_cash_flow": -208882, "net_cash_flow": 1773256, "operating_cash_flow": 1970148, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6793574188833165, "current_ratio": 1.0467883408391598, "debt_to_equity_ratio": 0.9651470003336747, "profit_margin": 0.2700847088396052, "quarter": 1, "return_on_assets": 0.18348405067712625, "return_on_equity": 0.30467088389651387 }, { "asset_turnover_ratio": 0.6530324869036086, "current_ratio": 1.2719301607283389, "debt_to_equity_ratio": 0.9455248100720821, "profit_margin": 0.29784440471406803, "quarter": 2, "return_on_assets": 0.1945020723207527, "return_on_equity": 0.31679192198910383 }, { "asset_turnover_ratio": 0.6277276884153635, "current_ratio": 1.2650959040688765, "debt_to_equity_ratio": 0.9542175940352413, "profit_margin": 0.29859655682310643, "quarter": 3, "return_on_assets": 0.18743732638335536, "return_on_equity": 0.30847381403523766 }, { "asset_turnover_ratio": 0.6034034524182597, "current_ratio": 1.763439126119692, "debt_to_equity_ratio": 0.9567687718611929, "profit_margin": 0.30551639344557924, "quarter": 4, "return_on_assets": 0.18434964657543787, "return_on_equity": 0.30458035138991163 } ], "income_statement": [ { "depreciation": 192234, "expenses": 3660893, "income_tax": 580963, "marketing_expense": 394490, "net_income": 2150543, "net_profit": 1569580, "operational_expense": 2393113, "product_revenue": 1791022, "quarter": 1, "rd_expense": 591038, "revenue": 5811436, "salaries_expense": 1197200, "service_revenue": 4020414 }, { "depreciation": 322477, "expenses": 3576995, "income_tax": 440278, "marketing_expense": 383228, "net_income": 2144348, "net_profit": 1704070, "operational_expense": 2479796, "product_revenue": 1349464, "quarter": 2, "rd_expense": 437759, "revenue": 5721343, "salaries_expense": 1392905, "service_revenue": 4371879 }, { "depreciation": 263496, "expenses": 3495020, "income_tax": 455738, "marketing_expense": 687069, "net_income": 2137627, "net_profit": 1681889, "operational_expense": 2406461, "product_revenue": 1323795, "quarter": 3, "rd_expense": 514215, "revenue": 5632647, "salaries_expense": 1520242, "service_revenue": 4308852 }, { "depreciation": 275960, "expenses": 3414924, "income_tax": 436214, "marketing_expense": 388857, "net_income": 2130402, "net_profit": 1694188, "operational_expense": 1807141, "product_revenue": 1243752, "quarter": 4, "rd_expense": 412061, "revenue": 5545326, "salaries_expense": 1113233, "service_revenue": 4301574 } ], "market_conditions": { "gdp_growth": [ 0.029475666472751974, 0.016578489887016656, 0.028573305659110877, 0.026274639380940643 ], "inflation_rate": [ 0.01978835832949973, 0.02078966588939012, 0.018249528973619485, 0.02144521643862793 ], "interest_rate": [ 0.02686421378083403, 0.02928628478979808, 0.033940933893201415, 0.02896673218094452 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 188785, "billable_hours_per_employee": 150, "client_concentration": 0.37, "client_retention_rate": 0.89, "employee_utilization_rate": 0.71, "gross_billings": 18061547, "net_revenue": 15669565, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 18242 }, { "average_project_size": 157757, "billable_hours_per_employee": 118, "client_concentration": 0.11, "client_retention_rate": 0.67, "employee_utilization_rate": 0.63, "gross_billings": 20078159, "net_revenue": 15683401, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 18258 }, { "average_project_size": 90413, "billable_hours_per_employee": 110, "client_concentration": 0.23, "client_retention_rate": 0.71, "employee_utilization_rate": 0.64, "gross_billings": 19074153, "net_revenue": 15697250, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 18274 }, { "average_project_size": 98425, "billable_hours_per_employee": 148, "client_concentration": 0.28, "client_retention_rate": 0.82, "employee_utilization_rate": 0.62, "gross_billings": 17582796, "net_revenue": 15711111, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 18290 } ], "balance_sheet": [ { "assets": 16889451, "current_assets": 6274126, "current_liabilities": 5126930, "equity": 12291254, "fixed_assets": 10615325, "liabilities": 8869467, "long_term_liabilities": 3742537, "quarter": 1 }, { "assets": 17202743, "current_assets": 6236525, "current_liabilities": 4630606, "equity": 12727062, "fixed_assets": 10966218, "liabilities": 9010235, "long_term_liabilities": 4379629, "quarter": 2 }, { "assets": 17521846, "current_assets": 6515536, "current_liabilities": 4121734, "equity": 12613194, "fixed_assets": 11006310, "liabilities": 9153236, "long_term_liabilities": 5031502, "quarter": 3 }, { "assets": 17846869, "current_assets": 8618263, "current_liabilities": 4634805, "equity": 12994494, "fixed_assets": 9228606, "liabilities": 9298508, "long_term_liabilities": 4663703, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 88931, "financing_cash_flow": 2252, "investing_cash_flow": -474967, "net_cash_flow": 4376398, "operating_cash_flow": 4890935, "quarter": 1 }, { "change_in_working_capital": -64925, "financing_cash_flow": 29698, "investing_cash_flow": -330188, "net_cash_flow": 5095532, "operating_cash_flow": 5413552, "quarter": 2 }, { "change_in_working_capital": 60956, "financing_cash_flow": 110692, "investing_cash_flow": -172643, "net_cash_flow": 4804565, "operating_cash_flow": 5232266, "quarter": 3 }, { "change_in_working_capital": -33709, "financing_cash_flow": 144453, "investing_cash_flow": -334556, "net_cash_flow": 4952896, "operating_cash_flow": 5252811, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.927772311841279, "current_ratio": 1.223758857639952, "debt_to_equity_ratio": 0.7216079823913817, "profit_margin": 0.27258382731109637, "quarter": 1, "return_on_assets": 0.2528957276349598, "return_on_equity": 0.3475048192804412 }, { "asset_turnover_ratio": 0.9116802477372359, "current_ratio": 1.3468053641359252, "debt_to_equity_ratio": 0.7079587574885704, "profit_margin": 0.28913078228376615, "quarter": 2, "return_on_assets": 0.2635948232209247, "return_on_equity": 0.35629228489654563 }, { "asset_turnover_ratio": 0.8958673646600934, "current_ratio": 1.5807754697416185, "debt_to_equity_ratio": 0.7256874032065154, "profit_margin": 0.27040303237828284, "quarter": 3, "return_on_assets": 0.24224525201283015, "return_on_equity": 0.3365193621853434 }, { "asset_turnover_ratio": 0.8803287007933996, "current_ratio": 1.8594661479824934, "debt_to_equity_ratio": 0.7155729188069962, "profit_margin": 0.2829929086491719, "quarter": 4, "return_on_assets": 0.24912677960487076, "return_on_equity": 0.34215514663364344 } ], "income_statement": [ { "depreciation": 619665, "expenses": 9832406, "income_tax": 1565889, "marketing_expense": 1199936, "net_income": 5837159, "net_profit": 4271270, "operational_expense": 6264849, "product_revenue": 6214491, "quarter": 1, "rd_expense": 1566421, "revenue": 15669565, "salaries_expense": 4862593, "service_revenue": 9455074 }, { "depreciation": 878998, "expenses": 9906014, "income_tax": 1242833, "marketing_expense": 1013368, "net_income": 5777387, "net_profit": 4534554, "operational_expense": 5596392, "product_revenue": 5699433, "quarter": 2, "rd_expense": 1027974, "revenue": 15683401, "salaries_expense": 3712107, "service_revenue": 9983968 }, { "depreciation": 987682, "expenses": 9980173, "income_tax": 1472493, "marketing_expense": 1647260, "net_income": 5717077, "net_profit": 4244584, "operational_expense": 6908623, "product_revenue": 3890897, "quarter": 3, "rd_expense": 1848185, "revenue": 15697250, "salaries_expense": 3395352, "service_revenue": 11806353 }, { "depreciation": 806678, "expenses": 10054888, "income_tax": 1210090, "marketing_expense": 1735740, "net_income": 5656223, "net_profit": 4446133, "operational_expense": 6391883, "product_revenue": 5686094, "quarter": 4, "rd_expense": 1152497, "revenue": 15711111, "salaries_expense": 3497687, "service_revenue": 10025017 } ], "market_conditions": { "gdp_growth": [ 0.02813818810586996, 0.02343354225946908, 0.024122680645628516, 0.021302172395050632 ], "inflation_rate": [ 0.012620738212320043, 0.014070852113173622, 0.014291738001989254, 0.011460479615396247 ], "interest_rate": [ 0.03852791510107557, 0.03827987355944763, 0.04352340153891842, 0.040187817708091524 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 152766, "billable_hours_per_employee": 153, "client_concentration": 0.36, "client_retention_rate": 0.84, "employee_utilization_rate": 0.65, "gross_billings": 16811450, "net_revenue": 13205750, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 15373 }, { "average_project_size": 161424, "billable_hours_per_employee": 102, "client_concentration": 0.32, "client_retention_rate": 0.89, "employee_utilization_rate": 0.72, "gross_billings": 16325006, "net_revenue": 12959732, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 15087 }, { "average_project_size": 80424, "billable_hours_per_employee": 120, "client_concentration": 0.34, "client_retention_rate": 0.76, "employee_utilization_rate": 0.74, "gross_billings": 14237993, "net_revenue": 12718297, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 14806 }, { "average_project_size": 96631, "billable_hours_per_employee": 134, "client_concentration": 0.19, "client_retention_rate": 0.71, "employee_utilization_rate": 0.69, "gross_billings": 14509648, "net_revenue": 12481361, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 14530 } ], "balance_sheet": [ { "assets": 18879790, "current_assets": 7552805, "current_liabilities": 4682629, "equity": 13027139, "fixed_assets": 11326985, "liabilities": 9455217, "long_term_liabilities": 4772588, "quarter": 1 }, { "assets": 19186495, "current_assets": 6264983, "current_liabilities": 5117163, "equity": 13128629, "fixed_assets": 12921512, "liabilities": 9644710, "long_term_liabilities": 4527547, "quarter": 2 }, { "assets": 19498182, "current_assets": 9231850, "current_liabilities": 5750172, "equity": 12956499, "fixed_assets": 10266332, "liabilities": 9838000, "long_term_liabilities": 4087828, "quarter": 3 }, { "assets": 19814933, "current_assets": 5977331, "current_liabilities": 5580464, "equity": 13272575, "fixed_assets": 13837602, "liabilities": 10035165, "long_term_liabilities": 4454701, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -83150, "financing_cash_flow": 177418, "investing_cash_flow": -251169, "net_cash_flow": 4163848, "operating_cash_flow": 4356849, "quarter": 1 }, { "change_in_working_capital": -92678, "financing_cash_flow": -86750, "investing_cash_flow": -470595, "net_cash_flow": 3798723, "operating_cash_flow": 4070454, "quarter": 2 }, { "change_in_working_capital": -84138, "financing_cash_flow": 99707, "investing_cash_flow": -186695, "net_cash_flow": 3687007, "operating_cash_flow": 3837145, "quarter": 3 }, { "change_in_working_capital": -16939, "financing_cash_flow": -198236, "investing_cash_flow": -288023, "net_cash_flow": 3530647, "operating_cash_flow": 3971059, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6994648775224724, "current_ratio": 1.612941149085268, "debt_to_equity_ratio": 0.7258091742169942, "profit_margin": 0.27280283209965356, "quarter": 1, "return_on_assets": 0.1908159995423678, "return_on_equity": 0.2765431458127529 }, { "asset_turnover_ratio": 0.6754611511899385, "current_ratio": 1.224307883098506, "debt_to_equity_ratio": 0.7346319253899246, "profit_margin": 0.2767683776176853, "quarter": 2, "return_on_assets": 0.18694628695861334, "return_on_equity": 0.2732078117220008 }, { "asset_turnover_ratio": 0.6522811716497466, "current_ratio": 1.6054911053095455, "debt_to_equity_ratio": 0.7593100574468458, "profit_margin": 0.25917911808475613, "quarter": 3, "return_on_assets": 0.16905765881147278, "return_on_equity": 0.25441417469333344 }, { "asset_turnover_ratio": 0.6298967046721783, "current_ratio": 1.0711172045908728, "debt_to_equity_ratio": 0.7560827495794901, "profit_margin": 0.27984183776112237, "quarter": 4, "return_on_assets": 0.17627145143513734, "return_on_equity": 0.2631597109076423 } ], "income_statement": [ { "depreciation": 754283, "expenses": 8497936, "income_tax": 1105248, "marketing_expense": 1483478, "net_income": 4707814, "net_profit": 3602566, "operational_expense": 4687783, "product_revenue": 4062856, "quarter": 1, "rd_expense": 1004755, "revenue": 13205750, "salaries_expense": 4091211, "service_revenue": 9142894 }, { "depreciation": 483610, "expenses": 8324291, "income_tax": 1048597, "marketing_expense": 1291312, "net_income": 4635441, "net_profit": 3586844, "operational_expense": 4331808, "product_revenue": 4450552, "quarter": 2, "rd_expense": 1359116, "revenue": 12959732, "salaries_expense": 3984062, "service_revenue": 8509180 }, { "depreciation": 540828, "expenses": 8154195, "income_tax": 1267785, "marketing_expense": 1480394, "net_income": 4564102, "net_profit": 3296317, "operational_expense": 5225545, "product_revenue": 4775094, "quarter": 3, "rd_expense": 1334055, "revenue": 12718297, "salaries_expense": 3111924, "service_revenue": 7943203 }, { "depreciation": 478252, "expenses": 7987575, "income_tax": 1000979, "marketing_expense": 1367149, "net_income": 4493786, "net_profit": 3492807, "operational_expense": 4099465, "product_revenue": 2813208, "quarter": 4, "rd_expense": 1139484, "revenue": 12481361, "salaries_expense": 3937799, "service_revenue": 9668153 } ], "market_conditions": { "gdp_growth": [ 0.023236950025594533, 0.00654904940086214, 0.016028203972747918, 0.010775884148382727 ], "inflation_rate": [ 0.012360942789019152, 0.014886231705200096, 0.01163301001902428, 0.010650797696661177 ], "interest_rate": [ 0.024579115219786507, 0.0288463234128241, 0.03222699452785697, 0.02984758700808635 ], "year": 2002 }, "random_event": { "description": "Davis, Young and Reilly Partnership with Major Brand in 2002", "impact": 0.06, "type": "Partnership with Major Brand" }, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 52377, "billable_hours_per_employee": 124, "client_concentration": 0.26, "client_retention_rate": 0.79, "employee_utilization_rate": 0.78, "gross_billings": 19184719, "net_revenue": 16802141, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 19560 }, { "average_project_size": 185317, "billable_hours_per_employee": 154, "client_concentration": 0.16, "client_retention_rate": 0.61, "employee_utilization_rate": 0.72, "gross_billings": 19860553, "net_revenue": 16930567, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 19710 }, { "average_project_size": 131730, "billable_hours_per_employee": 135, "client_concentration": 0.18, "client_retention_rate": 0.87, "employee_utilization_rate": 0.7, "gross_billings": 20908610, "net_revenue": 17059975, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 19860 }, { "average_project_size": 188692, "billable_hours_per_employee": 151, "client_concentration": 0.17, "client_retention_rate": 0.85, "employee_utilization_rate": 0.71, "gross_billings": 19512182, "net_revenue": 17190372, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 20012 } ], "balance_sheet": [ { "assets": 21884373, "current_assets": 6911975, "current_liabilities": 4282600, "equity": 17548488, "fixed_assets": 14972398, "liabilities": 9001291, "long_term_liabilities": 4718691, "quarter": 1 }, { "assets": 22630020, "current_assets": 9124528, "current_liabilities": 4532245, "equity": 18471320, "fixed_assets": 13505492, "liabilities": 9119910, "long_term_liabilities": 4587665, "quarter": 2 }, { "assets": 23401073, "current_assets": 9284169, "current_liabilities": 5031157, "equity": 19128781, "fixed_assets": 14116904, "liabilities": 9240093, "long_term_liabilities": 4208936, "quarter": 3 }, { "assets": 24198397, "current_assets": 8829828, "current_liabilities": 5125237, "equity": 19411081, "fixed_assets": 15368569, "liabilities": 9361859, "long_term_liabilities": 4236622, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 22071, "financing_cash_flow": -55255, "investing_cash_flow": -225269, "net_cash_flow": 5350506, "operating_cash_flow": 5622260, "quarter": 1 }, { "change_in_working_capital": -50627, "financing_cash_flow": 161833, "investing_cash_flow": -279182, "net_cash_flow": 5418343, "operating_cash_flow": 5648357, "quarter": 2 }, { "change_in_working_capital": 84186, "financing_cash_flow": 40267, "investing_cash_flow": -443141, "net_cash_flow": 5393018, "operating_cash_flow": 5679760, "quarter": 3 }, { "change_in_working_capital": 43170, "financing_cash_flow": -134496, "investing_cash_flow": -458038, "net_cash_flow": 4902011, "operating_cash_flow": 5290398, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7677689006671564, "current_ratio": 1.6139669826740766, "debt_to_equity_ratio": 0.5129382656785018, "profit_margin": 0.2776673520356721, "quarter": 1, "return_on_assets": 0.2131843576235883, "return_on_equity": 0.26585800440470997 }, { "asset_turnover_ratio": 0.7481463560350367, "current_ratio": 2.0132468566902273, "debt_to_equity_ratio": 0.4937335285188065, "profit_margin": 0.293032714143596, "quarter": 2, "return_on_assets": 0.2192313572855879, "return_on_equity": 0.26858990045107767 }, { "asset_turnover_ratio": 0.7290253314452717, "current_ratio": 1.8453347808466323, "debt_to_equity_ratio": 0.48304661964607154, "profit_margin": 0.2911962649417716, "quarter": 3, "return_on_assets": 0.21228945356480022, "return_on_equity": 0.2597029575486279 }, { "asset_turnover_ratio": 0.7103930066111404, "current_ratio": 1.7228135986687054, "debt_to_equity_ratio": 0.4822945718479048, "profit_margin": 0.2661107624663387, "quarter": 4, "return_on_assets": 0.18904322464004536, "return_on_equity": 0.2356665762200467 } ], "income_statement": [ { "depreciation": 956854, "expenses": 10560900, "income_tax": 1575835, "marketing_expense": 1826716, "net_income": 6241241, "net_profit": 4665406, "operational_expense": 7030230, "product_revenue": 6712223, "quarter": 1, "rd_expense": 1070703, "revenue": 16802141, "salaries_expense": 4405528, "service_revenue": 10089918 }, { "depreciation": 687147, "expenses": 10645516, "income_tax": 1323841, "marketing_expense": 2039037, "net_income": 6285051, "net_profit": 4961210, "operational_expense": 6678564, "product_revenue": 6285866, "quarter": 2, "rd_expense": 1343329, "revenue": 16930567, "salaries_expense": 4110316, "service_revenue": 10644701 }, { "depreciation": 711959, "expenses": 10730810, "income_tax": 1361364, "marketing_expense": 1664571, "net_income": 6329165, "net_profit": 4967801, "operational_expense": 6803385, "product_revenue": 6300691, "quarter": 3, "rd_expense": 1717665, "revenue": 17059975, "salaries_expense": 4310629, "service_revenue": 10759284 }, { "depreciation": 715855, "expenses": 10816787, "income_tax": 1799042, "marketing_expense": 1298469, "net_income": 6373585, "net_profit": 4574543, "operational_expense": 5911486, "product_revenue": 6104074, "quarter": 4, "rd_expense": 1419055, "revenue": 17190372, "salaries_expense": 3476622, "service_revenue": 11086298 } ], "market_conditions": { "gdp_growth": [ 0.013896961324269347, 0.024858056776252854, 0.025993008266273685, 0.019992947851265427 ], "inflation_rate": [ 0.017273206946044315, 0.023025519166122027, 0.019844512704267316, 0.019482703304100416 ], "interest_rate": [ 0.030903553306158377, 0.03166260175014988, 0.026954789070548386, 0.03171416375527731 ], "year": 2003 }, "random_event": null, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 194825, "billable_hours_per_employee": 82, "client_concentration": 0.38, "client_retention_rate": 0.65, "employee_utilization_rate": 0.63, "gross_billings": 13087768, "net_revenue": 11143081, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 12972 }, { "average_project_size": 134003, "billable_hours_per_employee": 97, "client_concentration": 0.13, "client_retention_rate": 0.7, "employee_utilization_rate": 0.69, "gross_billings": 13629007, "net_revenue": 11192038, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 13029 }, { "average_project_size": 88616, "billable_hours_per_employee": 123, "client_concentration": 0.21, "client_retention_rate": 0.72, "employee_utilization_rate": 0.7, "gross_billings": 12714567, "net_revenue": 11241211, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 13086 }, { "average_project_size": 64606, "billable_hours_per_employee": 125, "client_concentration": 0.17, "client_retention_rate": 0.83, "employee_utilization_rate": 0.75, "gross_billings": 13632703, "net_revenue": 11290600, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 13144 } ], "balance_sheet": [ { "assets": 15206351, "current_assets": 4928032, "current_liabilities": 3014118, "equity": 10833425, "fixed_assets": 10278319, "liabilities": 6551512, "long_term_liabilities": 3537394, "quarter": 1 }, { "assets": 15715622, "current_assets": 5686613, "current_liabilities": 2901272, "equity": 11316552, "fixed_assets": 10029009, "liabilities": 6642880, "long_term_liabilities": 3741608, "quarter": 2 }, { "assets": 16241948, "current_assets": 6009980, "current_liabilities": 3310896, "equity": 12018811, "fixed_assets": 10231968, "liabilities": 6735521, "long_term_liabilities": 3424625, "quarter": 3 }, { "assets": 16785901, "current_assets": 5843810, "current_liabilities": 2858866, "equity": 12448006, "fixed_assets": 10942091, "liabilities": 6829455, "long_term_liabilities": 3970589, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -95588, "financing_cash_flow": -166488, "investing_cash_flow": -384002, "net_cash_flow": 2666164, "operating_cash_flow": 2956357, "quarter": 1 }, { "change_in_working_capital": 41129, "financing_cash_flow": 110678, "investing_cash_flow": -369146, "net_cash_flow": 2738922, "operating_cash_flow": 2813035, "quarter": 2 }, { "change_in_working_capital": -22588, "financing_cash_flow": 171760, "investing_cash_flow": -358795, "net_cash_flow": 2786265, "operating_cash_flow": 3028658, "quarter": 3 }, { "change_in_working_capital": -99585, "financing_cash_flow": -133287, "investing_cash_flow": -341051, "net_cash_flow": 2817286, "operating_cash_flow": 2903973, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7327912528127228, "current_ratio": 1.634983102851315, "debt_to_equity_ratio": 0.6047498367321508, "profit_margin": 0.19551020045533188, "quarter": 1, "return_on_assets": 0.1432681647293292, "return_on_equity": 0.2010985445507769 }, { "asset_turnover_ratio": 0.7121600404998287, "current_ratio": 1.960041319807312, "debt_to_equity_ratio": 0.5870056533120689, "profit_margin": 0.2004827002910462, "quarter": 2, "return_on_assets": 0.1427757679587865, "return_on_equity": 0.19827682495516302 }, { "asset_turnover_ratio": 0.6921097764874017, "current_ratio": 1.8152125587756305, "debt_to_equity_ratio": 0.5604149195789833, "profit_margin": 0.22349762850283658, "quarter": 3, "return_on_assets": 0.15468489370856253, "return_on_equity": 0.20903764939809769 }, { "asset_turnover_ratio": 0.6726240074929549, "current_ratio": 2.0441007028661016, "debt_to_equity_ratio": 0.5486384726999649, "profit_margin": 0.220675606256532, "quarter": 4, "return_on_assets": 0.14843171063620594, "return_on_equity": 0.20015735853597758 } ], "income_statement": [ { "depreciation": 777771, "expenses": 8072246, "income_tax": 892249, "marketing_expense": 908059, "net_income": 3070835, "net_profit": 2178586, "operational_expense": 5068145, "product_revenue": 4430405, "quarter": 1, "rd_expense": 1357539, "revenue": 11143081, "salaries_expense": 3321869, "service_revenue": 6712676 }, { "depreciation": 569225, "expenses": 8030732, "income_tax": 917496, "marketing_expense": 1546658, "net_income": 3161306, "net_profit": 2243810, "operational_expense": 5022860, "product_revenue": 2352140, "quarter": 2, "rd_expense": 930389, "revenue": 11192038, "salaries_expense": 3471837, "service_revenue": 8839898 }, { "depreciation": 516274, "expenses": 7989432, "income_tax": 739395, "marketing_expense": 943892, "net_income": 3251779, "net_profit": 2512384, "operational_expense": 4370001, "product_revenue": 4352753, "quarter": 3, "rd_expense": 850187, "revenue": 11241211, "salaries_expense": 3753588, "service_revenue": 6888458 }, { "depreciation": 412413, "expenses": 7948345, "income_tax": 850695, "marketing_expense": 1460253, "net_income": 3342255, "net_profit": 2491560, "operational_expense": 4156465, "product_revenue": 2655982, "quarter": 4, "rd_expense": 1521694, "revenue": 11290600, "salaries_expense": 2865465, "service_revenue": 8634618 } ], "market_conditions": { "gdp_growth": [ 0.021068002829422002, 0.01929521555010503, 0.02957364164917558, 0.03277438297537804 ], "inflation_rate": [ 0.01598656604791645, 0.008131109097124172, 0.013787914755341395, 0.008469474375370184 ], "interest_rate": [ 0.0352108263417536, 0.03179239839677539, 0.029113253669564812, 0.03709944561140742 ], "year": 2004 }, "random_event": { "description": "Davis, Young and Reilly Expansion to New Market in 2004", "impact": -0.08, "type": "Expansion to New Market" }, "year": 2004 } ]

{ "advertising_type": "Traditional Advertising", "financial_health": "Good", "founding_year": 1993, "industry": "Advertising", "location": "North Jenna", "name": "Smith-Turner", "num_employees": 569, "region": "North America", "revenue_size": "Medium", "website": "www.smith-turner.com" }

[ { "advertising_kpis": [ { "average_project_size": 111242, "billable_hours_per_employee": 156, "client_concentration": 0.35, "client_retention_rate": 0.76, "employee_utilization_rate": 0.67, "gross_billings": 8365003, "net_revenue": 7587039, "new_client_acquisition": 2, "organic_growth": -0.05, "quarter": 1, "revenue_per_employee": 13334 }, { "average_project_size": 155925, "billable_hours_per_employee": 129, "client_concentration": 0.32, "client_retention_rate": 0.8, "employee_utilization_rate": 0.67, "gross_billings": 8614024, "net_revenue": 7706366, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 13544 }, { "average_project_size": 97445, "billable_hours_per_employee": 127, "client_concentration": 0.3, "client_retention_rate": 0.73, "employee_utilization_rate": 0.68, "gross_billings": 9926480, "net_revenue": 7827570, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 13757 }, { "average_project_size": 70081, "billable_hours_per_employee": 129, "client_concentration": 0.17, "client_retention_rate": 0.74, "employee_utilization_rate": 0.77, "gross_billings": 9373088, "net_revenue": 7950680, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 13973 } ], "balance_sheet": [ { "assets": 9777313, "current_assets": 3006265, "current_liabilities": 2242215, "equity": 7742186, "fixed_assets": 6771048, "liabilities": 4379548, "long_term_liabilities": 2137333, "quarter": 1 }, { "assets": 9962637, "current_assets": 4028001, "current_liabilities": 2520571, "equity": 7925523, "fixed_assets": 5934636, "liabilities": 4461273, "long_term_liabilities": 1940702, "quarter": 2 }, { "assets": 10151473, "current_assets": 4384413, "current_liabilities": 2082425, "equity": 7875024, "fixed_assets": 5767060, "liabilities": 4544523, "long_term_liabilities": 2462098, "quarter": 3 }, { "assets": 10343888, "current_assets": 3290280, "current_liabilities": 2111888, "equity": 8211186, "fixed_assets": 7053608, "liabilities": 4629327, "long_term_liabilities": 2517439, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 75333, "financing_cash_flow": 75692, "investing_cash_flow": -224637, "net_cash_flow": 2769907, "operating_cash_flow": 2762461, "quarter": 1 }, { "change_in_working_capital": 659, "financing_cash_flow": 22185, "investing_cash_flow": -320778, "net_cash_flow": 2419683, "operating_cash_flow": 2793003, "quarter": 2 }, { "change_in_working_capital": -1455, "financing_cash_flow": 63592, "investing_cash_flow": -186614, "net_cash_flow": 2240403, "operating_cash_flow": 2530219, "quarter": 3 }, { "change_in_working_capital": -40184, "financing_cash_flow": 29989, "investing_cash_flow": -194826, "net_cash_flow": 2757914, "operating_cash_flow": 2961058, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7759840561512146, "current_ratio": 1.3407567962929514, "debt_to_equity_ratio": 0.5656733124210656, "profit_margin": 0.30900342017485344, "quarter": 1, "return_on_assets": 0.23978172735188083, "return_on_equity": 0.30281124736605397 }, { "asset_turnover_ratio": 0.7735267279135032, "current_ratio": 1.5980509971748464, "debt_to_equity_ratio": 0.5628995083352859, "profit_margin": 0.3145657758793185, "quarter": 2, "return_on_assets": 0.24332503532950162, "return_on_equity": 0.3058673856602271 }, { "asset_turnover_ratio": 0.7710772613984197, "current_ratio": 2.1054362101876416, "debt_to_equity_ratio": 0.5770805269926796, "profit_margin": 0.289754547068886, "quarter": 3, "return_on_assets": 0.2234231426316161, "return_on_equity": 0.2880085190851482 }, { "asset_turnover_ratio": 0.7686355459378523, "current_ratio": 1.5579803474426674, "debt_to_equity_ratio": 0.5637829906666345, "profit_margin": 0.3140140214421911, "quarter": 4, "return_on_assets": 0.24136233880335906, "return_on_equity": 0.3040516924108162 } ], "income_statement": [ { "depreciation": 418040, "expenses": 4571912, "income_tax": 670706, "marketing_expense": 520223, "net_income": 3015127, "net_profit": 2344421, "operational_expense": 2941724, "product_revenue": 2561084, "quarter": 1, "rd_expense": 568055, "revenue": 7587039, "salaries_expense": 1374025, "service_revenue": 5025955 }, { "depreciation": 368844, "expenses": 4634217, "income_tax": 647990, "marketing_expense": 759716, "net_income": 3072149, "net_profit": 2424159, "operational_expense": 2603276, "product_revenue": 2041612, "quarter": 2, "rd_expense": 769678, "revenue": 7706366, "salaries_expense": 2208264, "service_revenue": 5664754 }, { "depreciation": 262145, "expenses": 4697373, "income_tax": 862123, "marketing_expense": 764093, "net_income": 3130197, "net_profit": 2268074, "operational_expense": 2633414, "product_revenue": 2605563, "quarter": 3, "rd_expense": 900644, "revenue": 7827570, "salaries_expense": 2102527, "service_revenue": 5222007 }, { "depreciation": 464433, "expenses": 4761388, "income_tax": 692667, "marketing_expense": 843083, "net_income": 3189292, "net_profit": 2496625, "operational_expense": 3331870, "product_revenue": 2921169, "quarter": 4, "rd_expense": 790807, "revenue": 7950680, "salaries_expense": 1680102, "service_revenue": 5029511 } ], "market_conditions": { "gdp_growth": [ 0.03736279815752577, 0.04420896440354161, 0.041321892197019504, 0.037051349151636874 ], "inflation_rate": [ 0.006182204325868633, 0.007399864460525703, 0.014424398529804885, 0.010241647866787582 ], "interest_rate": [ 0.021749354576828986, 0.018253072957076732, 0.024102105714522704, 0.01634499627997535 ], "year": 1993 }, "random_event": null, "year": 1993 }, { "advertising_kpis": [ { "average_project_size": 60980, "billable_hours_per_employee": 153, "client_concentration": 0.29, "client_retention_rate": 0.66, "employee_utilization_rate": 0.65, "gross_billings": 18501823, "net_revenue": 16064014, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 28232 }, { "average_project_size": 154808, "billable_hours_per_employee": 127, "client_concentration": 0.37, "client_retention_rate": 0.8, "employee_utilization_rate": 0.7, "gross_billings": 20517495, "net_revenue": 16626533, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 29221 }, { "average_project_size": 66945, "billable_hours_per_employee": 87, "client_concentration": 0.39, "client_retention_rate": 0.66, "employee_utilization_rate": 0.6, "gross_billings": 20383449, "net_revenue": 17208751, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 30244 }, { "average_project_size": 113310, "billable_hours_per_employee": 141, "client_concentration": 0.34, "client_retention_rate": 0.78, "employee_utilization_rate": 0.74, "gross_billings": 20289934, "net_revenue": 17811357, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 31303 } ], "balance_sheet": [ { "assets": 16786260, "current_assets": 8386494, "current_liabilities": 3929409, "equity": 14354634, "fixed_assets": 8399766, "liabilities": 7188509, "long_term_liabilities": 3259100, "quarter": 1 }, { "assets": 17020989, "current_assets": 5234752, "current_liabilities": 3199335, "equity": 14483977, "fixed_assets": 11786237, "liabilities": 7286372, "long_term_liabilities": 4087037, "quarter": 2 }, { "assets": 17259001, "current_assets": 5665432, "current_liabilities": 3023025, "equity": 14817656, "fixed_assets": 11593569, "liabilities": 7385568, "long_term_liabilities": 4362543, "quarter": 3 }, { "assets": 17500341, "current_assets": 5325778, "current_liabilities": 3959497, "equity": 15060153, "fixed_assets": 12174563, "liabilities": 7486113, "long_term_liabilities": 3526616, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -36188, "financing_cash_flow": 4027, "investing_cash_flow": -492161, "net_cash_flow": 5134056, "operating_cash_flow": 5453455, "quarter": 1 }, { "change_in_working_capital": -24640, "financing_cash_flow": -130521, "investing_cash_flow": -118536, "net_cash_flow": 5092334, "operating_cash_flow": 5338949, "quarter": 2 }, { "change_in_working_capital": -34250, "financing_cash_flow": -31796, "investing_cash_flow": -342899, "net_cash_flow": 5679530, "operating_cash_flow": 5920358, "quarter": 3 }, { "change_in_working_capital": -49328, "financing_cash_flow": -136014, "investing_cash_flow": -312986, "net_cash_flow": 5907292, "operating_cash_flow": 6090767, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9569739775268583, "current_ratio": 2.1342888968799123, "debt_to_equity_ratio": 0.5007796785344719, "profit_margin": 0.2961204466081765, "quarter": 1, "return_on_assets": 0.2833795616176564, "return_on_equity": 0.33138309203843164 }, { "asset_turnover_ratio": 0.9768253184347866, "current_ratio": 1.6362000228172418, "debt_to_equity_ratio": 0.5030643172106667, "profit_margin": 0.2856494495875959, "quarter": 2, "return_on_assets": 0.2790296145541249, "return_on_equity": 0.3279044146507551 }, { "asset_turnover_ratio": 0.9970884757466554, "current_ratio": 1.8740936644586135, "debt_to_equity_ratio": 0.49843025104645433, "profit_margin": 0.2873086489542443, "quarter": 3, "return_on_assets": 0.2864721428546183, "return_on_equity": 0.33367106106390915 }, { "asset_turnover_ratio": 1.0177719965570957, "current_ratio": 1.3450642846806047, "debt_to_equity_ratio": 0.49708080654957487, "profit_margin": 0.28329817879682045, "quarter": 4, "return_on_assets": 0.28833295305502904, "return_on_equity": 0.33505137696808257 } ], "income_statement": [ { "depreciation": 696572, "expenses": 9660349, "income_tax": 1646782, "marketing_expense": 1544173, "net_income": 6403665, "net_profit": 4756883, "operational_expense": 4861158, "product_revenue": 5094846, "quarter": 1, "rd_expense": 1220328, "revenue": 16064014, "salaries_expense": 4494359, "service_revenue": 10969168 }, { "depreciation": 589589, "expenses": 10074683, "income_tax": 1802490, "marketing_expense": 1645368, "net_income": 6551850, "net_profit": 4749360, "operational_expense": 6363161, "product_revenue": 3594776, "quarter": 2, "rd_expense": 1711930, "revenue": 16626533, "salaries_expense": 4479662, "service_revenue": 13031757 }, { "depreciation": 976135, "expenses": 10506789, "income_tax": 1757739, "marketing_expense": 1201421, "net_income": 6701962, "net_profit": 4944223, "operational_expense": 7131948, "product_revenue": 5237900, "quarter": 3, "rd_expense": 1276783, "revenue": 17208751, "salaries_expense": 4528343, "service_revenue": 11970851 }, { "depreciation": 1044842, "expenses": 10957428, "income_tax": 1808004, "marketing_expense": 1871428, "net_income": 6853929, "net_profit": 5045925, "operational_expense": 7371474, "product_revenue": 5901728, "quarter": 4, "rd_expense": 1870430, "revenue": 17811357, "salaries_expense": 5032705, "service_revenue": 11909629 } ], "market_conditions": { "gdp_growth": [ 0.048603601038106264, 0.0473666606562379, 0.050874264262564695, 0.0559008383887912 ], "inflation_rate": [ 0.01240344263249079, 0.010093057281054512, 0.009372493227203904, 0.008844205390621345 ], "interest_rate": [ 0.010280299207764344, 0.014934257441457328, 0.016260513639351076, 0.01543450344104387 ], "year": 1994 }, "random_event": null, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 149169, "billable_hours_per_employee": 146, "client_concentration": 0.34, "client_retention_rate": 0.79, "employee_utilization_rate": 0.74, "gross_billings": 6940960, "net_revenue": 5761928, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 10126 }, { "average_project_size": 64639, "billable_hours_per_employee": 132, "client_concentration": 0.3, "client_retention_rate": 0.65, "employee_utilization_rate": 0.78, "gross_billings": 6513740, "net_revenue": 5905904, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 10379 }, { "average_project_size": 124754, "billable_hours_per_employee": 88, "client_concentration": 0.2, "client_retention_rate": 0.75, "employee_utilization_rate": 0.71, "gross_billings": 7754774, "net_revenue": 6053477, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 10639 }, { "average_project_size": 56989, "billable_hours_per_employee": 159, "client_concentration": 0.33, "client_retention_rate": 0.75, "employee_utilization_rate": 0.71, "gross_billings": 6838398, "net_revenue": 6204739, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 10905 } ], "balance_sheet": [ { "assets": 6992513, "current_assets": 2711045, "current_liabilities": 2112246, "equity": 3948460, "fixed_assets": 4281468, "liabilities": 4189068, "long_term_liabilities": 2076822, "quarter": 1 }, { "assets": 7087336, "current_assets": 2419119, "current_liabilities": 2047578, "equity": 3940566, "fixed_assets": 4668217, "liabilities": 4299457, "long_term_liabilities": 2251879, "quarter": 2 }, { "assets": 7183446, "current_assets": 3177922, "current_liabilities": 1984535, "equity": 3863850, "fixed_assets": 4005524, "liabilities": 4412755, "long_term_liabilities": 2428220, "quarter": 3 }, { "assets": 7280859, "current_assets": 3516594, "current_liabilities": 2116082, "equity": 3859826, "fixed_assets": 3764265, "liabilities": 4529039, "long_term_liabilities": 2412957, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -48356, "financing_cash_flow": 194344, "investing_cash_flow": -371349, "net_cash_flow": 1085586, "operating_cash_flow": 1369901, "quarter": 1 }, { "change_in_working_capital": -79219, "financing_cash_flow": 99303, "investing_cash_flow": -287523, "net_cash_flow": 1184993, "operating_cash_flow": 1442894, "quarter": 2 }, { "change_in_working_capital": -49999, "financing_cash_flow": -123566, "investing_cash_flow": -378358, "net_cash_flow": 1157560, "operating_cash_flow": 1395981, "quarter": 3 }, { "change_in_working_capital": 97590, "financing_cash_flow": -149692, "investing_cash_flow": -180578, "net_cash_flow": 1321270, "operating_cash_flow": 1388317, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.82401391316684, "current_ratio": 1.2834892337350858, "debt_to_equity_ratio": 1.0609371755063999, "profit_margin": 0.1987208101177245, "quarter": 1, "return_on_assets": 0.16374871237279073, "return_on_equity": 0.28999027468937255 }, { "asset_turnover_ratio": 0.833303797082571, "current_ratio": 1.1814538933315362, "debt_to_equity_ratio": 1.091076002787417, "profit_margin": 0.19517537027354323, "quarter": 2, "return_on_assets": 0.16264037714594032, "return_on_equity": 0.2925181306441765 }, { "asset_turnover_ratio": 0.8426981980514644, "current_ratio": 1.601343387745744, "debt_to_equity_ratio": 1.1420616742368364, "profit_margin": 0.18058365465004658, "quarter": 3, "return_on_assets": 0.1521775203711422, "return_on_equity": 0.2829196267971065 }, { "asset_turnover_ratio": 0.8521987584157309, "current_ratio": 1.6618420269157812, "debt_to_equity_ratio": 1.17337905905603, "profit_margin": 0.17857415114479433, "quarter": 4, "return_on_assets": 0.15218066989073678, "return_on_equity": 0.2870611265896442 } ], "income_statement": [ { "depreciation": 224886, "expenses": 4305027, "income_tax": 311886, "marketing_expense": 554299, "net_income": 1456901, "net_profit": 1145015, "operational_expense": 2543569, "product_revenue": 1867655, "quarter": 1, "rd_expense": 751802, "revenue": 5761928, "salaries_expense": 1571171, "service_revenue": 3894273 }, { "depreciation": 290207, "expenses": 4443494, "income_tax": 309723, "marketing_expense": 476518, "net_income": 1462410, "net_profit": 1152687, "operational_expense": 2966603, "product_revenue": 1189438, "quarter": 2, "rd_expense": 534442, "revenue": 5905904, "salaries_expense": 1407241, "service_revenue": 4716466 }, { "depreciation": 302822, "expenses": 4586415, "income_tax": 373903, "marketing_expense": 591430, "net_income": 1467062, "net_profit": 1093159, "operational_expense": 2294944, "product_revenue": 2151739, "quarter": 3, "rd_expense": 473421, "revenue": 6053477, "salaries_expense": 1411236, "service_revenue": 3901738 }, { "depreciation": 280311, "expenses": 4733933, "income_tax": 362800, "marketing_expense": 535797, "net_income": 1470806, "net_profit": 1108006, "operational_expense": 2682003, "product_revenue": 1246480, "quarter": 4, "rd_expense": 836563, "revenue": 6204739, "salaries_expense": 1902710, "service_revenue": 4958259 } ], "market_conditions": { "gdp_growth": [ 0.028551518240049246, 0.037039363015213204, 0.030619641759180846, 0.03291176235359004 ], "inflation_rate": [ 0.006378273053076429, 0.006369214563436445, 0.009789647583507406, 0.006221344380529063 ], "interest_rate": [ 0.007346304653226607, 0.014775430292342642, 0.015311153135043078, 0.011828750752779851 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 86090, "billable_hours_per_employee": 145, "client_concentration": 0.29, "client_retention_rate": 0.69, "employee_utilization_rate": 0.77, "gross_billings": 18697850, "net_revenue": 16396444, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 28816 }, { "average_project_size": 151965, "billable_hours_per_employee": 98, "client_concentration": 0.35, "client_retention_rate": 0.83, "employee_utilization_rate": 0.67, "gross_billings": 19736259, "net_revenue": 16597661, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 29170 }, { "average_project_size": 195819, "billable_hours_per_employee": 86, "client_concentration": 0.31, "client_retention_rate": 0.7, "employee_utilization_rate": 0.8, "gross_billings": 20622362, "net_revenue": 16801348, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 29528 }, { "average_project_size": 117887, "billable_hours_per_employee": 106, "client_concentration": 0.37, "client_retention_rate": 0.67, "employee_utilization_rate": 0.75, "gross_billings": 21247605, "net_revenue": 17007535, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 29890 } ], "balance_sheet": [ { "assets": 18502264, "current_assets": 7090237, "current_liabilities": 4057060, "equity": 14853905, "fixed_assets": 11412027, "liabilities": 7953631, "long_term_liabilities": 3896571, "quarter": 1 }, { "assets": 18804639, "current_assets": 7163302, "current_liabilities": 4492899, "equity": 14901758, "fixed_assets": 11641337, "liabilities": 8065497, "long_term_liabilities": 3572598, "quarter": 2 }, { "assets": 19111955, "current_assets": 6343427, "current_liabilities": 4038549, "equity": 15348152, "fixed_assets": 12768528, "liabilities": 8178937, "long_term_liabilities": 4140388, "quarter": 3 }, { "assets": 19424294, "current_assets": 7597626, "current_liabilities": 4539121, "equity": 15353151, "fixed_assets": 11826668, "liabilities": 8293973, "long_term_liabilities": 3754852, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -35486, "financing_cash_flow": -114559, "investing_cash_flow": -135176, "net_cash_flow": 4773692, "operating_cash_flow": 5193130, "quarter": 1 }, { "change_in_working_capital": -3944, "financing_cash_flow": 108014, "investing_cash_flow": -455520, "net_cash_flow": 4541333, "operating_cash_flow": 4907762, "quarter": 2 }, { "change_in_working_capital": 40293, "financing_cash_flow": 115464, "investing_cash_flow": -240440, "net_cash_flow": 4766097, "operating_cash_flow": 5271903, "quarter": 3 }, { "change_in_working_capital": 53546, "financing_cash_flow": 111590, "investing_cash_flow": -232054, "net_cash_flow": 5184126, "operating_cash_flow": 5268447, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8861858202866417, "current_ratio": 1.747629317781842, "debt_to_equity_ratio": 0.5354572417152257, "profit_margin": 0.26257351898984926, "quarter": 1, "return_on_assets": 0.23268892931156965, "return_on_equity": 0.28984108892577404 }, { "asset_turnover_ratio": 0.8826365132561172, "current_ratio": 1.5943607902158494, "debt_to_equity_ratio": 0.5412446638846236, "profit_margin": 0.25079533796960907, "quarter": 2, "return_on_assets": 0.2213611226463853, "return_on_equity": 0.27933724329706605 }, { "asset_turnover_ratio": 0.8791014838618028, "current_ratio": 1.5707193350879238, "debt_to_equity_ratio": 0.5328939275555781, "profit_margin": 0.26278450990956204, "quarter": 3, "return_on_assets": 0.23101425259739258, "return_on_equity": 0.2876655117827866 }, { "asset_turnover_ratio": 0.8755806002524468, "current_ratio": 1.6738099733406533, "debt_to_equity_ratio": 0.5402130806894299, "profit_margin": 0.24829171305541925, "quarter": 4, "return_on_assets": 0.21739940715477227, "return_on_equity": 0.2750464709166216 } ], "income_statement": [ { "depreciation": 887858, "expenses": 10712454, "income_tax": 1378718, "marketing_expense": 1123851, "net_income": 5683990, "net_profit": 4305272, "operational_expense": 5782726, "product_revenue": 5786084, "quarter": 1, "rd_expense": 2004511, "revenue": 16396444, "salaries_expense": 3909904, "service_revenue": 10610360 }, { "depreciation": 745146, "expenses": 10836915, "income_tax": 1598130, "marketing_expense": 2106559, "net_income": 5760746, "net_profit": 4162616, "operational_expense": 6056714, "product_revenue": 3546079, "quarter": 2, "rd_expense": 2150278, "revenue": 16597661, "salaries_expense": 5097433, "service_revenue": 13051582 }, { "depreciation": 856769, "expenses": 10962823, "income_tax": 1423391, "marketing_expense": 1784685, "net_income": 5838525, "net_profit": 4415134, "operational_expense": 5584797, "product_revenue": 4515822, "quarter": 3, "rd_expense": 2130020, "revenue": 16801348, "salaries_expense": 3567942, "service_revenue": 12285526 }, { "depreciation": 1045617, "expenses": 11090193, "income_tax": 1694512, "marketing_expense": 2105890, "net_income": 5917342, "net_profit": 4222830, "operational_expense": 7445272, "product_revenue": 5646151, "quarter": 4, "rd_expense": 1956621, "revenue": 17007535, "salaries_expense": 4811851, "service_revenue": 11361384 } ], "market_conditions": { "gdp_growth": [ 0.044586237086743655, 0.029796624168310096, 0.0313458738698765, 0.042453786321619426 ], "inflation_rate": [ 0.004600704355003748, 0.004933264410174918, 0.01095524660936663, 0.011174916930709124 ], "interest_rate": [ 0.01491648358052632, 0.01360119524249618, 0.013674410310303798, 0.020465452024702162 ], "year": 1996 }, "random_event": null, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 180857, "billable_hours_per_employee": 155, "client_concentration": 0.23, "client_retention_rate": 0.75, "employee_utilization_rate": 0.8, "gross_billings": 20092215, "net_revenue": 16694235, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 29340 }, { "average_project_size": 174267, "billable_hours_per_employee": 132, "client_concentration": 0.35, "client_retention_rate": 0.88, "employee_utilization_rate": 0.76, "gross_billings": 19163002, "net_revenue": 17348082, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 30489 }, { "average_project_size": 177105, "billable_hours_per_employee": 145, "client_concentration": 0.19, "client_retention_rate": 0.63, "employee_utilization_rate": 0.78, "gross_billings": 21187627, "net_revenue": 18027539, "new_client_acquisition": 5, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 31683 }, { "average_project_size": 133958, "billable_hours_per_employee": 103, "client_concentration": 0.13, "client_retention_rate": 0.86, "employee_utilization_rate": 0.71, "gross_billings": 23146128, "net_revenue": 18733607, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 32924 } ], "balance_sheet": [ { "assets": 20408920, "current_assets": 8143386, "current_liabilities": 5605892, "equity": 15589897, "fixed_assets": 12265534, "liabilities": 9380487, "long_term_liabilities": 3774595, "quarter": 1 }, { "assets": 21007720, "current_assets": 9050838, "current_liabilities": 5109857, "equity": 15873369, "fixed_assets": 11956882, "liabilities": 9584006, "long_term_liabilities": 4474149, "quarter": 2 }, { "assets": 21624088, "current_assets": 8074686, "current_liabilities": 5604952, "equity": 16359124, "fixed_assets": 13549402, "liabilities": 9791941, "long_term_liabilities": 4186989, "quarter": 3 }, { "assets": 22258540, "current_assets": 8671696, "current_liabilities": 5866155, "equity": 17044352, "fixed_assets": 13586844, "liabilities": 10004387, "long_term_liabilities": 4138232, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -62563, "financing_cash_flow": -138229, "investing_cash_flow": -493080, "net_cash_flow": 5000791, "operating_cash_flow": 5157383, "quarter": 1 }, { "change_in_working_capital": 86111, "financing_cash_flow": 49381, "investing_cash_flow": -415231, "net_cash_flow": 4868158, "operating_cash_flow": 5179691, "quarter": 2 }, { "change_in_working_capital": 73449, "financing_cash_flow": 121749, "investing_cash_flow": -403245, "net_cash_flow": 4982995, "operating_cash_flow": 5181211, "quarter": 3 }, { "change_in_working_capital": 24518, "financing_cash_flow": -110523, "investing_cash_flow": -304529, "net_cash_flow": 5278602, "operating_cash_flow": 5815622, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.817987184035216, "current_ratio": 1.4526476785496403, "debt_to_equity_ratio": 0.601702949031671, "profit_margin": 0.2732358805300153, "quarter": 1, "return_on_assets": 0.2235034484921299, "return_on_equity": 0.2925910286642689 }, { "asset_turnover_ratio": 0.8257955646781279, "current_ratio": 1.7712507414591054, "debt_to_equity_ratio": 0.6037789457297944, "profit_margin": 0.2564926197605015, "quarter": 2, "return_on_assets": 0.21181046777089566, "return_on_equity": 0.28032202867582806 }, { "asset_turnover_ratio": 0.8336785810342614, "current_ratio": 1.4406342819706575, "debt_to_equity_ratio": 0.5985614510899239, "profit_margin": 0.25111453094069025, "quarter": 3, "return_on_assets": 0.20934880583171878, "return_on_equity": 0.27672490287377244 }, { "asset_turnover_ratio": 0.8416368279321106, "current_ratio": 1.4782589276962508, "debt_to_equity_ratio": 0.5869620036009583, "profit_margin": 0.2557008375375869, "quarter": 4, "return_on_assets": 0.21520724180471854, "return_on_equity": 0.28104318662275923 } ], "income_statement": [ { "depreciation": 595919, "expenses": 10648254, "income_tax": 1484517, "marketing_expense": 1331786, "net_income": 6045981, "net_profit": 4561464, "operational_expense": 7192599, "product_revenue": 6594150, "quarter": 1, "rd_expense": 1676634, "revenue": 16694235, "salaries_expense": 4770943, "service_revenue": 10100085 }, { "depreciation": 730036, "expenses": 11133142, "income_tax": 1765285, "marketing_expense": 1358187, "net_income": 6214940, "net_profit": 4449655, "operational_expense": 7374007, "product_revenue": 4000596, "quarter": 2, "rd_expense": 1965226, "revenue": 17348082, "salaries_expense": 4985968, "service_revenue": 13347486 }, { "depreciation": 654234, "expenses": 11640111, "income_tax": 1860451, "marketing_expense": 1830743, "net_income": 6387428, "net_profit": 4526977, "operational_expense": 6603034, "product_revenue": 6491564, "quarter": 3, "rd_expense": 1894377, "revenue": 18027539, "salaries_expense": 4056403, "service_revenue": 11535975 }, { "depreciation": 1025423, "expenses": 12170166, "income_tax": 1773242, "marketing_expense": 2297481, "net_income": 6563441, "net_profit": 4790199, "operational_expense": 7179682, "product_revenue": 4421962, "quarter": 4, "rd_expense": 1815585, "revenue": 18733607, "salaries_expense": 3834625, "service_revenue": 14311645 } ], "market_conditions": { "gdp_growth": [ 0.06357644699788607, 0.05006765598964358, 0.053662253245078145, 0.060758242717949495 ], "inflation_rate": [ 0.005656613187905859, 0.009708796965144676, 0.0037958288008133516, 0.0050226515286229505 ], "interest_rate": [ 0.016892684273459163, 0.01162391411310552, 0.013305787253488306, 0.014517580006888775 ], "year": 1997 }, "random_event": null, "year": 1997 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Good", "founding_year": 2004, "industry": "Advertising", "location": "East Karina", "name": "Mack-Ross", "num_employees": 333, "region": "Europe", "revenue_size": "Medium", "website": "www.mack-ross.com" }

[ { "advertising_kpis": [ { "average_project_size": 187472, "billable_hours_per_employee": 88, "client_concentration": 0.12, "client_retention_rate": 0.6, "employee_utilization_rate": 0.75, "gross_billings": 14441783, "net_revenue": 11881051, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 35679 }, { "average_project_size": 126373, "billable_hours_per_employee": 131, "client_concentration": 0.37, "client_retention_rate": 0.86, "employee_utilization_rate": 0.71, "gross_billings": 15321605, "net_revenue": 12027038, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 36117 }, { "average_project_size": 134920, "billable_hours_per_employee": 82, "client_concentration": 0.11, "client_retention_rate": 0.76, "employee_utilization_rate": 0.62, "gross_billings": 14098149, "net_revenue": 12174820, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 36561 }, { "average_project_size": 96542, "billable_hours_per_employee": 110, "client_concentration": 0.2, "client_retention_rate": 0.81, "employee_utilization_rate": 0.78, "gross_billings": 14003650, "net_revenue": 12324417, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 37010 } ], "balance_sheet": [ { "assets": 12097195, "current_assets": 5151007, "current_liabilities": 3503891, "equity": 8162837, "fixed_assets": 6946188, "liabilities": 6770000, "long_term_liabilities": 3266109, "quarter": 1 }, { "assets": 12408201, "current_assets": 5956298, "current_liabilities": 3513896, "equity": 8368494, "fixed_assets": 6451903, "liabilities": 6903243, "long_term_liabilities": 3389347, "quarter": 2 }, { "assets": 12727202, "current_assets": 5303104, "current_liabilities": 2985775, "equity": 8665013, "fixed_assets": 7424098, "liabilities": 7039108, "long_term_liabilities": 4053333, "quarter": 3 }, { "assets": 13054405, "current_assets": 5272471, "current_liabilities": 3628125, "equity": 8930603, "fixed_assets": 7781934, "liabilities": 7177647, "long_term_liabilities": 3549522, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -305, "financing_cash_flow": 15056, "investing_cash_flow": -263659, "net_cash_flow": 3091455, "operating_cash_flow": 3439854, "quarter": 1 }, { "change_in_working_capital": -5843, "financing_cash_flow": 170283, "investing_cash_flow": -101166, "net_cash_flow": 3126981, "operating_cash_flow": 3479712, "quarter": 2 }, { "change_in_working_capital": -573, "financing_cash_flow": 101814, "investing_cash_flow": -156644, "net_cash_flow": 2886226, "operating_cash_flow": 3600337, "quarter": 3 }, { "change_in_working_capital": -88517, "financing_cash_flow": -50108, "investing_cash_flow": -177953, "net_cash_flow": 3721156, "operating_cash_flow": 3828729, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9821327175431991, "current_ratio": 1.4700819745819718, "debt_to_equity_ratio": 0.8293685148925551, "profit_margin": 0.23866928944249124, "quarter": 1, "return_on_assets": 0.23440491783425826, "return_on_equity": 0.3473843713895059 }, { "asset_turnover_ratio": 0.9692813648005864, "current_ratio": 1.6950695182782871, "debt_to_equity_ratio": 0.8249086394756332, "profit_margin": 0.2380915400782803, "quarter": 2, "return_on_assets": 0.23077769291454903, "return_on_equity": 0.3421805643882878 }, { "asset_turnover_ratio": 0.9565983159534986, "current_ratio": 1.7761231171136471, "debt_to_equity_ratio": 0.8123597737245172, "profit_margin": 0.24451441581887864, "quarter": 3, "return_on_assets": 0.23390207839869281, "return_on_equity": 0.343556207013192 }, { "asset_turnover_ratio": 0.9440810975299142, "current_ratio": 1.4532219810508182, "debt_to_equity_ratio": 0.8037135902245347, "profit_margin": 0.24778819152256856, "quarter": 4, "return_on_assets": 0.23393214780757912, "return_on_equity": 0.3419528334200949 } ], "income_statement": [ { "depreciation": 604212, "expenses": 7909264, "income_tax": 1136145, "marketing_expense": 1046199, "net_income": 3971787, "net_profit": 2835642, "operational_expense": 5290858, "product_revenue": 4244875, "quarter": 1, "rd_expense": 1337242, "revenue": 11881051, "salaries_expense": 3210388, "service_revenue": 7636176 }, { "depreciation": 616176, "expenses": 8067532, "income_tax": 1095970, "marketing_expense": 1558847, "net_income": 3959506, "net_profit": 2863536, "operational_expense": 4653237, "product_revenue": 4754568, "quarter": 2, "rd_expense": 831143, "revenue": 12027038, "salaries_expense": 3142772, "service_revenue": 7272470 }, { "depreciation": 623418, "expenses": 8228968, "income_tax": 968933, "marketing_expense": 1583839, "net_income": 3945852, "net_profit": 2976919, "operational_expense": 5489606, "product_revenue": 4011453, "quarter": 3, "rd_expense": 1153499, "revenue": 12174820, "salaries_expense": 2803869, "service_revenue": 8163367 }, { "depreciation": 774884, "expenses": 8393634, "income_tax": 876938, "marketing_expense": 1155774, "net_income": 3930783, "net_profit": 3053845, "operational_expense": 5545570, "product_revenue": 3958798, "quarter": 4, "rd_expense": 1273380, "revenue": 12324417, "salaries_expense": 2963151, "service_revenue": 8365619 } ], "market_conditions": { "gdp_growth": [ 0.009084713443369283, 0.014570002343267493, 0.026747489004909815, 0.02288394657559672 ], "inflation_rate": [ 0.017936643191357675, 0.02017988526577913, 0.02442237589317078, 0.016852257261680048 ], "interest_rate": [ 0.023999789409505392, 0.024740383710240454, 0.02577535481882128, 0.02115082828684338 ], "year": 2004 }, "random_event": { "description": "Mack-Ross Data Privacy Regulation Impact in 2004", "impact": -0.05, "type": "Data Privacy Regulation Impact" }, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 123243, "billable_hours_per_employee": 104, "client_concentration": 0.17, "client_retention_rate": 0.77, "employee_utilization_rate": 0.62, "gross_billings": 22064635, "net_revenue": 17860061, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 53634 }, { "average_project_size": 177202, "billable_hours_per_employee": 133, "client_concentration": 0.1, "client_retention_rate": 0.83, "employee_utilization_rate": 0.63, "gross_billings": 20605747, "net_revenue": 18591361, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 55830 }, { "average_project_size": 59093, "billable_hours_per_employee": 143, "client_concentration": 0.21, "client_retention_rate": 0.62, "employee_utilization_rate": 0.71, "gross_billings": 23016178, "net_revenue": 19352605, "new_client_acquisition": 4, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 58116 }, { "average_project_size": 61212, "billable_hours_per_employee": 155, "client_concentration": 0.24, "client_retention_rate": 0.81, "employee_utilization_rate": 0.71, "gross_billings": 24339214, "net_revenue": 20145019, "new_client_acquisition": 4, "organic_growth": -0.05, "quarter": 4, "revenue_per_employee": 60496 } ], "balance_sheet": [ { "assets": 18846267, "current_assets": 6123980, "current_liabilities": 4541685, "equity": 15070698, "fixed_assets": 12722287, "liabilities": 9003209, "long_term_liabilities": 4461524, "quarter": 1 }, { "assets": 19394802, "current_assets": 8477661, "current_liabilities": 3902633, "equity": 15378834, "fixed_assets": 10917141, "liabilities": 9098037, "long_term_liabilities": 5195404, "quarter": 2 }, { "assets": 19959301, "current_assets": 9834794, "current_liabilities": 4537790, "equity": 16008306, "fixed_assets": 10124507, "liabilities": 9193865, "long_term_liabilities": 4656075, "quarter": 3 }, { "assets": 20540232, "current_assets": 6310832, "current_liabilities": 5200309, "equity": 17008633, "fixed_assets": 14229400, "liabilities": 9290701, "long_term_liabilities": 4090392, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -25524, "financing_cash_flow": -175342, "investing_cash_flow": -235916, "net_cash_flow": 5937745, "operating_cash_flow": 6245739, "quarter": 1 }, { "change_in_working_capital": 47191, "financing_cash_flow": 106463, "investing_cash_flow": -143353, "net_cash_flow": 5322114, "operating_cash_flow": 5678156, "quarter": 2 }, { "change_in_working_capital": 5883, "financing_cash_flow": -36783, "investing_cash_flow": -179811, "net_cash_flow": 5583826, "operating_cash_flow": 5986027, "quarter": 3 }, { "change_in_working_capital": 79669, "financing_cash_flow": -117220, "investing_cash_flow": -422263, "net_cash_flow": 6741969, "operating_cash_flow": 6966088, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9476710162283066, "current_ratio": 1.3483938229974117, "debt_to_equity_ratio": 0.5973982757799274, "profit_margin": 0.29270000813547054, "quarter": 1, "return_on_assets": 0.27738331415977496, "return_on_equity": 0.3468744447005706 }, { "asset_turnover_ratio": 0.9585744159698046, "current_ratio": 2.172292654728231, "debt_to_equity_ratio": 0.5915947203799716, "profit_margin": 0.2733564799263486, "quarter": 2, "return_on_assets": 0.26203252809696126, "return_on_equity": 0.33045866806287133 }, { "asset_turnover_ratio": 0.9696033443255353, "current_ratio": 2.1673091967675897, "debt_to_equity_ratio": 0.5743184194505028, "profit_margin": 0.27091288227088806, "quarter": 3, "return_on_assets": 0.2626780366707231, "return_on_equity": 0.3275093567052004 }, { "asset_turnover_ratio": 0.9807590780863624, "current_ratio": 1.2135494256206698, "debt_to_equity_ratio": 0.5462344328318449, "profit_margin": 0.28588218258816234, "quarter": 4, "return_on_assets": 0.2803815458364832, "return_on_equity": 0.338598757466282 } ], "income_statement": [ { "depreciation": 1018099, "expenses": 11236078, "income_tax": 1396343, "marketing_expense": 1934153, "net_income": 6623983, "net_profit": 5227640, "operational_expense": 7278250, "product_revenue": 4313634, "quarter": 1, "rd_expense": 1203626, "revenue": 17860061, "salaries_expense": 4198202, "service_revenue": 13546427 }, { "depreciation": 596087, "expenses": 11717166, "income_tax": 1792126, "marketing_expense": 1590961, "net_income": 6874195, "net_profit": 5082069, "operational_expense": 6701723, "product_revenue": 7353033, "quarter": 2, "rd_expense": 2070883, "revenue": 18591361, "salaries_expense": 4255981, "service_revenue": 11238328 }, { "depreciation": 743157, "expenses": 12218854, "income_tax": 1890881, "marketing_expense": 1368966, "net_income": 7133751, "net_profit": 5242870, "operational_expense": 7102646, "product_revenue": 6463122, "quarter": 3, "rd_expense": 2282611, "revenue": 19352605, "salaries_expense": 4912167, "service_revenue": 12889483 }, { "depreciation": 1206986, "expenses": 12742022, "income_tax": 1643895, "marketing_expense": 2292097, "net_income": 7402997, "net_profit": 5759102, "operational_expense": 8104317, "product_revenue": 5083441, "quarter": 4, "rd_expense": 2477718, "revenue": 20145019, "salaries_expense": 3901221, "service_revenue": 15061578 } ], "market_conditions": { "gdp_growth": [ 0.009843098199385709, 0.0072691150974361594, 0.012177096232418066, 0.01570475146241005 ], "inflation_rate": [ 0.01587578688329297, 0.014989134022003277, 0.017017078150132134, 0.020208846565908538 ], "interest_rate": [ 0.026628336178542853, 0.020507717427620257, 0.023613523102808863, 0.02252053754778133 ], "year": 2005 }, "random_event": { "description": "Mack-Ross New Ad Campaign Launch in 2005", "impact": -0.06, "type": "New Ad Campaign Launch" }, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 133458, "billable_hours_per_employee": 88, "client_concentration": 0.23, "client_retention_rate": 0.67, "employee_utilization_rate": 0.68, "gross_billings": 10792200, "net_revenue": 8561151, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 25709 }, { "average_project_size": 80210, "billable_hours_per_employee": 140, "client_concentration": 0.28, "client_retention_rate": 0.83, "employee_utilization_rate": 0.66, "gross_billings": 10023772, "net_revenue": 8916494, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 26776 }, { "average_project_size": 158149, "billable_hours_per_employee": 142, "client_concentration": 0.18, "client_retention_rate": 0.81, "employee_utilization_rate": 0.68, "gross_billings": 10989810, "net_revenue": 9286586, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 27888 }, { "average_project_size": 56030, "billable_hours_per_employee": 83, "client_concentration": 0.3, "client_retention_rate": 0.66, "employee_utilization_rate": 0.78, "gross_billings": 11012293, "net_revenue": 9672039, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 29045 } ], "balance_sheet": [ { "assets": 9514291, "current_assets": 3268608, "current_liabilities": 1936584, "equity": 7093659, "fixed_assets": 6245683, "liabilities": 4585226, "long_term_liabilities": 2648642, "quarter": 1 }, { "assets": 9774656, "current_assets": 3708320, "current_liabilities": 2375962, "equity": 7431174, "fixed_assets": 6066336, "liabilities": 4647237, "long_term_liabilities": 2271275, "quarter": 2 }, { "assets": 10042146, "current_assets": 4208223, "current_liabilities": 2755309, "equity": 7856607, "fixed_assets": 5833923, "liabilities": 4710086, "long_term_liabilities": 1954777, "quarter": 3 }, { "assets": 10316955, "current_assets": 5109831, "current_liabilities": 2432486, "equity": 7988197, "fixed_assets": 5207124, "liabilities": 4773785, "long_term_liabilities": 2341299, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -29274, "financing_cash_flow": -129825, "investing_cash_flow": -435114, "net_cash_flow": 2433168, "operating_cash_flow": 2719509, "quarter": 1 }, { "change_in_working_capital": 29197, "financing_cash_flow": -34433, "investing_cash_flow": -411005, "net_cash_flow": 2411166, "operating_cash_flow": 2637018, "quarter": 2 }, { "change_in_working_capital": 21461, "financing_cash_flow": 40082, "investing_cash_flow": -194705, "net_cash_flow": 2762511, "operating_cash_flow": 2896119, "quarter": 3 }, { "change_in_working_capital": -99243, "financing_cash_flow": 145291, "investing_cash_flow": -280248, "net_cash_flow": 2801748, "operating_cash_flow": 3070679, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.899820175775578, "current_ratio": 1.687821442292201, "debt_to_equity_ratio": 0.6463837633018447, "profit_margin": 0.25283913342960546, "quarter": 1, "return_on_assets": 0.2275097534855724, "return_on_equity": 0.3051449188634526 }, { "asset_turnover_ratio": 0.9122054013972462, "current_ratio": 1.5607657024817736, "debt_to_equity_ratio": 0.6253705000044407, "profit_margin": 0.2583700499321819, "quarter": 2, "return_on_assets": 0.2356865551074125, "return_on_equity": 0.31001225378385705 }, { "asset_turnover_ratio": 0.9247611018601004, "current_ratio": 1.5273143592969065, "debt_to_equity_ratio": 0.599506377244019, "profit_margin": 0.2718487719814365, "quarter": 3, "return_on_assets": 0.2513951699168684, "return_on_equity": 0.32132789638071496 }, { "asset_turnover_ratio": 0.937489695360695, "current_ratio": 2.100662038753769, "debt_to_equity_ratio": 0.5976048162057095, "profit_margin": 0.2527933355107439, "quarter": 4, "return_on_assets": 0.2369911470971813, "return_on_equity": 0.30607995771761765 } ], "income_statement": [ { "depreciation": 554915, "expenses": 5747976, "income_tax": 648581, "marketing_expense": 1078125, "net_income": 2813175, "net_profit": 2164594, "operational_expense": 3195915, "product_revenue": 1935771, "quarter": 1, "rd_expense": 994275, "revenue": 8561151, "salaries_expense": 2161522, "service_revenue": 6625380 }, { "depreciation": 333263, "expenses": 5933133, "income_tax": 679606, "marketing_expense": 825804, "net_income": 2983361, "net_profit": 2303755, "operational_expense": 3244312, "product_revenue": 2323407, "quarter": 2, "rd_expense": 1019191, "revenue": 8916494, "salaries_expense": 2505908, "service_revenue": 6593087 }, { "depreciation": 371572, "expenses": 6124256, "income_tax": 637783, "marketing_expense": 1037821, "net_income": 3162330, "net_profit": 2524547, "operational_expense": 3346337, "product_revenue": 2153617, "quarter": 3, "rd_expense": 1204608, "revenue": 9286586, "salaries_expense": 2201597, "service_revenue": 7132969 }, { "depreciation": 625652, "expenses": 6321535, "income_tax": 905477, "marketing_expense": 883933, "net_income": 3350504, "net_profit": 2445027, "operational_expense": 3588761, "product_revenue": 2352238, "quarter": 4, "rd_expense": 1131853, "revenue": 9672039, "salaries_expense": 1982664, "service_revenue": 7319801 } ], "market_conditions": { "gdp_growth": [ 0.019175671971711602, 0.02926695199111819, 0.023385408916939132, 0.0320562101687703 ], "inflation_rate": [ 0.01996182061107278, 0.014118413337616924, 0.0180897088736259, 0.019331020441131563 ], "interest_rate": [ 0.020759872706604184, 0.021008973172594942, 0.021418595983369072, 0.025576653157512824 ], "year": 2006 }, "random_event": { "description": "Mack-Ross Data Privacy Regulation Impact in 2006", "impact": 0.08, "type": "Data Privacy Regulation Impact" }, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 175393, "billable_hours_per_employee": 123, "client_concentration": 0.31, "client_retention_rate": 0.7, "employee_utilization_rate": 0.62, "gross_billings": 12381006, "net_revenue": 10606490, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 31851 }, { "average_project_size": 153629, "billable_hours_per_employee": 92, "client_concentration": 0.35, "client_retention_rate": 0.8, "employee_utilization_rate": 0.63, "gross_billings": 13601530, "net_revenue": 10794704, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 32417 }, { "average_project_size": 66338, "billable_hours_per_employee": 92, "client_concentration": 0.19, "client_retention_rate": 0.63, "employee_utilization_rate": 0.68, "gross_billings": 12207195, "net_revenue": 10986258, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 32992 }, { "average_project_size": 179366, "billable_hours_per_employee": 149, "client_concentration": 0.24, "client_retention_rate": 0.61, "employee_utilization_rate": 0.75, "gross_billings": 12314481, "net_revenue": 11181211, "new_client_acquisition": 3, "organic_growth": 0.15, "quarter": 4, "revenue_per_employee": 33577 } ], "balance_sheet": [ { "assets": 14092211, "current_assets": 5966339, "current_liabilities": 3376846, "equity": 9299525, "fixed_assets": 8125872, "liabilities": 7219758, "long_term_liabilities": 3842912, "quarter": 1 }, { "assets": 14563589, "current_assets": 4563067, "current_liabilities": 3174296, "equity": 9799033, "fixed_assets": 10000522, "liabilities": 7321633, "long_term_liabilities": 4147337, "quarter": 2 }, { "assets": 15050734, "current_assets": 5699502, "current_liabilities": 3338973, "equity": 10370586, "fixed_assets": 9351232, "liabilities": 7424945, "long_term_liabilities": 4085972, "quarter": 3 }, { "assets": 15554174, "current_assets": 4803101, "current_liabilities": 4224293, "equity": 10661565, "fixed_assets": 10751073, "liabilities": 7529715, "long_term_liabilities": 3305422, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -2020, "financing_cash_flow": -68567, "investing_cash_flow": -138386, "net_cash_flow": 2630715, "operating_cash_flow": 2990944, "quarter": 1 }, { "change_in_working_capital": -24445, "financing_cash_flow": 152435, "investing_cash_flow": -497604, "net_cash_flow": 2988209, "operating_cash_flow": 3041475, "quarter": 2 }, { "change_in_working_capital": -470, "financing_cash_flow": 12963, "investing_cash_flow": -323775, "net_cash_flow": 2928352, "operating_cash_flow": 3337351, "quarter": 3 }, { "change_in_working_capital": 71716, "financing_cash_flow": 183811, "investing_cash_flow": -255613, "net_cash_flow": 3041503, "operating_cash_flow": 3335635, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7526491052397668, "current_ratio": 1.7668377533355089, "debt_to_equity_ratio": 0.776357717195233, "profit_margin": 0.2288289528392522, "quarter": 1, "return_on_assets": 0.17222790660741596, "return_on_equity": 0.2609888139447983 }, { "asset_turnover_ratio": 0.741211798822392, "current_ratio": 1.4375051980029587, "debt_to_equity_ratio": 0.747179134920762, "profit_margin": 0.2368825490722117, "quarter": 2, "return_on_assets": 0.17558014030744756, "return_on_equity": 0.26095197352636734 }, { "asset_turnover_ratio": 0.7299483201284402, "current_ratio": 1.706962589993989, "debt_to_equity_ratio": 0.7159619523911185, "profit_margin": 0.249839117195318, "quarter": 3, "return_on_assets": 0.18236964389909488, "return_on_equity": 0.26467135029785205 }, { "asset_turnover_ratio": 0.7188559803947159, "current_ratio": 1.1370189047019228, "debt_to_equity_ratio": 0.7062485666972906, "profit_margin": 0.23585155489865992, "quarter": 4, "return_on_assets": 0.16954330072429433, "return_on_equity": 0.24734698892704776 } ], "income_statement": [ { "depreciation": 563872, "expenses": 7262828, "income_tax": 916590, "marketing_expense": 871748, "net_income": 3343662, "net_profit": 2427072, "operational_expense": 4455773, "product_revenue": 3562981, "quarter": 1, "rd_expense": 944510, "revenue": 10606490, "salaries_expense": 3239864, "service_revenue": 7043509 }, { "depreciation": 484398, "expenses": 7344512, "income_tax": 893115, "marketing_expense": 1008555, "net_income": 3450192, "net_profit": 2557077, "operational_expense": 4381961, "product_revenue": 2480662, "quarter": 2, "rd_expense": 1012411, "revenue": 10794704, "salaries_expense": 2705054, "service_revenue": 8314042 }, { "depreciation": 592554, "expenses": 7427116, "income_tax": 814345, "marketing_expense": 1384297, "net_income": 3559142, "net_profit": 2744797, "operational_expense": 4551195, "product_revenue": 4217797, "quarter": 3, "rd_expense": 821624, "revenue": 10986258, "salaries_expense": 3158942, "service_revenue": 6768461 }, { "depreciation": 698529, "expenses": 7510648, "income_tax": 1033457, "marketing_expense": 911692, "net_income": 3670563, "net_profit": 2637106, "operational_expense": 4295605, "product_revenue": 2541336, "quarter": 4, "rd_expense": 1161619, "revenue": 11181211, "salaries_expense": 3309884, "service_revenue": 8639875 } ], "market_conditions": { "gdp_growth": [ 0.01567088427434157, 0.02243358599680165, 0.013114437153975225, 0.02979495103724953 ], "inflation_rate": [ 0.012426106947228586, 0.018984459412014754, 0.014899999921174164, 0.018322288536451486 ], "interest_rate": [ 0.03412933896606001, 0.030944570913067345, 0.027624561370454524, 0.0332103362794337 ], "year": 2007 }, "random_event": null, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 153067, "billable_hours_per_employee": 137, "client_concentration": 0.12, "client_retention_rate": 0.62, "employee_utilization_rate": 0.66, "gross_billings": 19975108, "net_revenue": 16943973, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 50883 }, { "average_project_size": 142015, "billable_hours_per_employee": 82, "client_concentration": 0.15, "client_retention_rate": 0.81, "employee_utilization_rate": 0.72, "gross_billings": 21456566, "net_revenue": 17238348, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 51767 }, { "average_project_size": 190135, "billable_hours_per_employee": 137, "client_concentration": 0.39, "client_retention_rate": 0.75, "employee_utilization_rate": 0.67, "gross_billings": 20381309, "net_revenue": 17537838, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 52666 }, { "average_project_size": 132695, "billable_hours_per_employee": 119, "client_concentration": 0.31, "client_retention_rate": 0.85, "employee_utilization_rate": 0.77, "gross_billings": 21072890, "net_revenue": 17842531, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 53581 } ], "balance_sheet": [ { "assets": 22643131, "current_assets": 7772668, "current_liabilities": 5307354, "equity": 13147154, "fixed_assets": 14870463, "liabilities": 13150289, "long_term_liabilities": 7842935, "quarter": 1 }, { "assets": 23187932, "current_assets": 8736041, "current_liabilities": 7182473, "equity": 13487425, "fixed_assets": 14451891, "liabilities": 13297368, "long_term_liabilities": 6114895, "quarter": 2 }, { "assets": 23745840, "current_assets": 8716547, "current_liabilities": 6332109, "equity": 13591883, "fixed_assets": 15029293, "liabilities": 13446091, "long_term_liabilities": 7113982, "quarter": 3 }, { "assets": 24317172, "current_assets": 8251299, "current_liabilities": 6514025, "equity": 14151143, "fixed_assets": 16065873, "liabilities": 13596477, "long_term_liabilities": 7082452, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -65254, "financing_cash_flow": 108032, "investing_cash_flow": -226008, "net_cash_flow": 4009667, "operating_cash_flow": 4515081, "quarter": 1 }, { "change_in_working_capital": -88165, "financing_cash_flow": -131513, "investing_cash_flow": -396252, "net_cash_flow": 4382644, "operating_cash_flow": 4609359, "quarter": 2 }, { "change_in_working_capital": -71638, "financing_cash_flow": -69234, "investing_cash_flow": -467599, "net_cash_flow": 3579247, "operating_cash_flow": 4155980, "quarter": 3 }, { "change_in_working_capital": 17130, "financing_cash_flow": 154517, "investing_cash_flow": -435796, "net_cash_flow": 4460944, "operating_cash_flow": 4671922, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7483052145041249, "current_ratio": 1.464509056678714, "debt_to_equity_ratio": 1.0002384546495766, "profit_margin": 0.21567031533867528, "quarter": 1, "return_on_assets": 0.16138722158167967, "return_on_equity": 0.2779546052324328 }, { "asset_turnover_ratio": 0.7434189474076429, "current_ratio": 1.216299873316614, "debt_to_equity_ratio": 0.9859085778048812, "profit_margin": 0.20865462282116592, "quarter": 2, "return_on_assets": 0.15511780006944992, "return_on_equity": 0.2666825580123708 }, { "asset_turnover_ratio": 0.7385646496396843, "current_ratio": 1.376563006101127, "debt_to_equity_ratio": 0.9892735980732029, "profit_margin": 0.18771606853706826, "quarter": 3, "return_on_assets": 0.13864045239081876, "return_on_equity": 0.24221323859247465 }, { "asset_turnover_ratio": 0.7337420239491664, "current_ratio": 1.2666974719931225, "debt_to_equity_ratio": 0.9608041555371181, "profit_margin": 0.19226240940817196, "quarter": 4, "return_on_assets": 0.14107100940849537, "return_on_equity": 0.24241490599027937 } ], "income_statement": [ { "depreciation": 860769, "expenses": 12190258, "income_tax": 1099403, "marketing_expense": 1989332, "net_income": 4753715, "net_profit": 3654312, "operational_expense": 8285686, "product_revenue": 4512940, "quarter": 1, "rd_expense": 2033837, "revenue": 16943973, "salaries_expense": 6081933, "service_revenue": 12431033 }, { "depreciation": 1012498, "expenses": 12518325, "income_tax": 1123162, "marketing_expense": 2010605, "net_income": 4720023, "net_profit": 3596861, "operational_expense": 6470371, "product_revenue": 6162114, "quarter": 2, "rd_expense": 1277128, "revenue": 17238348, "salaries_expense": 6150082, "service_revenue": 11076234 }, { "depreciation": 863846, "expenses": 12855222, "income_tax": 1390482, "marketing_expense": 1574447, "net_income": 4682616, "net_profit": 3292134, "operational_expense": 6570198, "product_revenue": 6184246, "quarter": 3, "rd_expense": 1287312, "revenue": 17537838, "salaries_expense": 4427419, "service_revenue": 11353592 }, { "depreciation": 1241474, "expenses": 13201186, "income_tax": 1210897, "marketing_expense": 1359601, "net_income": 4641345, "net_profit": 3430448, "operational_expense": 8386827, "product_revenue": 6604871, "quarter": 4, "rd_expense": 1676667, "revenue": 17842531, "salaries_expense": 4869388, "service_revenue": 11237660 } ], "market_conditions": { "gdp_growth": [ 0.030771928646213684, 0.012585150743936627, 0.02134284521887826, 0.029012441233636083 ], "inflation_rate": [ 0.013004992525833545, 0.017315443489126187, 0.012637407981382121, 0.01082520315678291 ], "interest_rate": [ 0.02988915902524915, 0.026903837454967376, 0.02525373926267449, 0.027867283167326628 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 151801, "billable_hours_per_employee": 132, "client_concentration": 0.32, "client_retention_rate": 0.68, "employee_utilization_rate": 0.63, "gross_billings": 6825584, "net_revenue": 5310946, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 15949 }, { "average_project_size": 52093, "billable_hours_per_employee": 90, "client_concentration": 0.31, "client_retention_rate": 0.78, "employee_utilization_rate": 0.64, "gross_billings": 7091687, "net_revenue": 5576780, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 16747 }, { "average_project_size": 96646, "billable_hours_per_employee": 135, "client_concentration": 0.4, "client_retention_rate": 0.83, "employee_utilization_rate": 0.77, "gross_billings": 7520501, "net_revenue": 5855921, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 17585 }, { "average_project_size": 142249, "billable_hours_per_employee": 85, "client_concentration": 0.3, "client_retention_rate": 0.62, "employee_utilization_rate": 0.61, "gross_billings": 7048798, "net_revenue": 6149034, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 18466 } ], "balance_sheet": [ { "assets": 7096009, "current_assets": 2241150, "current_liabilities": 1645981, "equity": 5539523, "fixed_assets": 4854859, "liabilities": 2909076, "long_term_liabilities": 1263095, "quarter": 1 }, { "assets": 7249100, "current_assets": 3323791, "current_liabilities": 1497592, "equity": 5632758, "fixed_assets": 3925309, "liabilities": 2982829, "long_term_liabilities": 1485237, "quarter": 2 }, { "assets": 7405493, "current_assets": 3454427, "current_liabilities": 1478715, "equity": 5752562, "fixed_assets": 3951066, "liabilities": 3058452, "long_term_liabilities": 1579737, "quarter": 3 }, { "assets": 7565261, "current_assets": 2914090, "current_liabilities": 1674534, "equity": 6000648, "fixed_assets": 4651171, "liabilities": 3135993, "long_term_liabilities": 1461459, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 97254, "financing_cash_flow": 121287, "investing_cash_flow": -389331, "net_cash_flow": 1497982, "operating_cash_flow": 1668717, "quarter": 1 }, { "change_in_working_capital": -2242, "financing_cash_flow": 142505, "investing_cash_flow": -115029, "net_cash_flow": 1221206, "operating_cash_flow": 1724170, "quarter": 2 }, { "change_in_working_capital": -51213, "financing_cash_flow": -129297, "investing_cash_flow": -217402, "net_cash_flow": 1484672, "operating_cash_flow": 1756142, "quarter": 3 }, { "change_in_working_capital": -39454, "financing_cash_flow": -177890, "investing_cash_flow": -455959, "net_cash_flow": 1235565, "operating_cash_flow": 1804342, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7484412717063916, "current_ratio": 1.3615892285512408, "debt_to_equity_ratio": 0.5251491870328907, "profit_margin": 0.25467967476980563, "quarter": 1, "return_on_assets": 0.19061277966248352, "return_on_equity": 0.24417084286860077 }, { "asset_turnover_ratio": 0.7693065346042957, "current_ratio": 2.21942358132255, "debt_to_equity_ratio": 0.5295503552611349, "profit_margin": 0.24503154149885775, "quarter": 2, "return_on_assets": 0.18850436605923493, "return_on_equity": 0.2425964332215231 }, { "asset_turnover_ratio": 0.790753701340343, "current_ratio": 2.33610060085953, "debt_to_equity_ratio": 0.5316678029719627, "profit_margin": 0.2400170699024116, "quarter": 3, "return_on_assets": 0.18979438641019578, "return_on_equity": 0.24432957002462555 }, { "asset_turnover_ratio": 0.8127986595571521, "current_ratio": 1.7402393740586934, "debt_to_equity_ratio": 0.5226090582217121, "profit_margin": 0.2555490829941744, "quarter": 4, "return_on_assets": 0.20770995210872434, "return_on_equity": 0.2618683848810995 } ], "income_statement": [ { "depreciation": 316127, "expenses": 3588808, "income_tax": 369548, "marketing_expense": 457670, "net_income": 1722138, "net_profit": 1352590, "operational_expense": 2374077, "product_revenue": 1337378, "quarter": 1, "rd_expense": 561706, "revenue": 5310946, "salaries_expense": 1362610, "service_revenue": 3973568 }, { "depreciation": 357683, "expenses": 3754062, "income_tax": 456231, "marketing_expense": 473080, "net_income": 1822718, "net_profit": 1366487, "operational_expense": 2121158, "product_revenue": 2041156, "quarter": 2, "rd_expense": 659810, "revenue": 5576780, "salaries_expense": 1354652, "service_revenue": 3535624 }, { "depreciation": 350621, "expenses": 3926926, "income_tax": 523474, "marketing_expense": 518205, "net_income": 1928995, "net_profit": 1405521, "operational_expense": 2275457, "product_revenue": 1500704, "quarter": 3, "rd_expense": 784475, "revenue": 5855921, "salaries_expense": 1643864, "service_revenue": 4355217 }, { "depreciation": 232962, "expenses": 4107750, "income_tax": 469904, "marketing_expense": 695087, "net_income": 2041284, "net_profit": 1571380, "operational_expense": 2741135, "product_revenue": 1399554, "quarter": 4, "rd_expense": 820388, "revenue": 6149034, "salaries_expense": 1582827, "service_revenue": 4749480 } ], "market_conditions": { "gdp_growth": [ 0.005210200199726047, 0.011378081048385988, 0.007102434146132066, 0.010008079316648688 ], "inflation_rate": [ 0.019880792851161795, 0.013882124640127913, 0.015043646174297518, 0.016222288078280297 ], "interest_rate": [ 0.021105055734530975, 0.026293170287367548, 0.026132318766995462, 0.024710484158842763 ], "year": 2009 }, "random_event": null, "year": 2009 } ]

{ "advertising_type": "Branding Services", "financial_health": "Distressed", "founding_year": 2008, "industry": "Advertising", "location": "Alvinshire", "name": "Johnson Ltd", "num_employees": 269, "region": "North America", "revenue_size": "Small", "website": "www.johnsonltd.com" }

[ { "advertising_kpis": [ { "average_project_size": 96936, "billable_hours_per_employee": 129, "client_concentration": 0.13, "client_retention_rate": 0.63, "employee_utilization_rate": 0.63, "gross_billings": 782619, "net_revenue": 668369, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 2485 }, { "average_project_size": 176068, "billable_hours_per_employee": 99, "client_concentration": 0.2, "client_retention_rate": 0.61, "employee_utilization_rate": 0.79, "gross_billings": 740037, "net_revenue": 662654, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 2463 }, { "average_project_size": 138283, "billable_hours_per_employee": 100, "client_concentration": 0.4, "client_retention_rate": 0.65, "employee_utilization_rate": 0.77, "gross_billings": 745587, "net_revenue": 656988, "new_client_acquisition": 4, "organic_growth": 0.15, "quarter": 3, "revenue_per_employee": 2442 }, { "average_project_size": 188306, "billable_hours_per_employee": 144, "client_concentration": 0.21, "client_retention_rate": 0.86, "employee_utilization_rate": 0.69, "gross_billings": 752563, "net_revenue": 651371, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 2421 } ], "balance_sheet": [ { "assets": 878951, "current_assets": 430544, "current_liabilities": 223047, "equity": 503948, "fixed_assets": 448407, "liabilities": 518398, "long_term_liabilities": 295351, "quarter": 1 }, { "assets": 904689, "current_assets": 334259, "current_liabilities": 306253, "equity": 537389, "fixed_assets": 570430, "liabilities": 523540, "long_term_liabilities": 217287, "quarter": 2 }, { "assets": 931181, "current_assets": 288738, "current_liabilities": 225829, "equity": 554129, "fixed_assets": 642443, "liabilities": 528734, "long_term_liabilities": 302905, "quarter": 3 }, { "assets": 958449, "current_assets": 344514, "current_liabilities": 295319, "equity": 572059, "fixed_assets": 613935, "liabilities": 533980, "long_term_liabilities": 238661, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -2220, "financing_cash_flow": -98512, "investing_cash_flow": -295845, "net_cash_flow": -384717, "operating_cash_flow": 175559, "quarter": 1 }, { "change_in_working_capital": -76513, "financing_cash_flow": 163327, "investing_cash_flow": -240826, "net_cash_flow": -447010, "operating_cash_flow": 185792, "quarter": 2 }, { "change_in_working_capital": -73386, "financing_cash_flow": -42433, "investing_cash_flow": -337518, "net_cash_flow": -452977, "operating_cash_flow": 195565, "quarter": 3 }, { "change_in_working_capital": 30517, "financing_cash_flow": 59691, "investing_cash_flow": -480073, "net_cash_flow": -92188, "operating_cash_flow": 184122, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7604166785179151, "current_ratio": 1.9302837518549902, "debt_to_equity_ratio": 1.028673593307246, "profit_margin": 0.21454466021015337, "quarter": 1, "return_on_assets": 0.16314333791075952, "return_on_equity": 0.28454324652543517 }, { "asset_turnover_ratio": 0.7324660739768031, "current_ratio": 1.0914472674553393, "debt_to_equity_ratio": 0.9742290966134401, "profit_margin": 0.2357791547323339, "quarter": 2, "return_on_assets": 0.1727002317923618, "return_on_equity": 0.29073911077450415 }, { "asset_turnover_ratio": 0.7055427462544875, "current_ratio": 1.2785691828773098, "debt_to_equity_ratio": 0.9541713211183678, "profit_margin": 0.23087484094077823, "quarter": 3, "return_on_assets": 0.16289206931842468, "return_on_equity": 0.27373048513974185 }, { "asset_turnover_ratio": 0.6796094523547941, "current_ratio": 1.166582576806775, "debt_to_equity_ratio": 0.933435187629248, "profit_margin": 0.22658362131565574, "quarter": 4, "return_on_assets": 0.15398837079489885, "return_on_equity": 0.2579978638567001 } ], "income_statement": [ { "depreciation": 32164, "expenses": 465819, "income_tax": 59155, "marketing_expense": 80963, "net_income": 202550, "net_profit": 143395, "operational_expense": 242731, "product_revenue": 178260, "quarter": 1, "rd_expense": 80632, "revenue": 668369, "salaries_expense": 156614, "service_revenue": 490109 }, { "depreciation": 29552, "expenses": 464087, "income_tax": 42327, "marketing_expense": 50118, "net_income": 198567, "net_profit": 156240, "operational_expense": 255486, "product_revenue": 256486, "quarter": 2, "rd_expense": 58676, "revenue": 662654, "salaries_expense": 143548, "service_revenue": 406168 }, { "depreciation": 43883, "expenses": 462362, "income_tax": 42944, "marketing_expense": 78583, "net_income": 194626, "net_profit": 151682, "operational_expense": 277574, "product_revenue": 244401, "quarter": 3, "rd_expense": 86889, "revenue": 656988, "salaries_expense": 171105, "service_revenue": 412587 }, { "depreciation": 36532, "expenses": 460644, "income_tax": 43137, "marketing_expense": 76553, "net_income": 190727, "net_profit": 147590, "operational_expense": 243676, "product_revenue": 184994, "quarter": 4, "rd_expense": 76667, "revenue": 651371, "salaries_expense": 207691, "service_revenue": 466377 } ], "market_conditions": { "gdp_growth": [ -0.002987781563634981, -0.002366643442723953, -0.0013232157049505866, -0.020951963971273406 ], "inflation_rate": [ 0.02731774635430762, 0.023473307627950194, 0.02106722251173476, 0.024444149510058424 ], "interest_rate": [ 0.03688260894192667, 0.04306564372426557, 0.04350720829822212, 0.037256475864517816 ], "year": 2008 }, "random_event": { "description": "Johnson Ltd Introduction of New Service in 2008", "impact": -0.05, "type": "Introduction of New Service" }, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 177484, "billable_hours_per_employee": 143, "client_concentration": 0.11, "client_retention_rate": 0.79, "employee_utilization_rate": 0.6, "gross_billings": 1537607, "net_revenue": 1195926, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 4446 }, { "average_project_size": 181188, "billable_hours_per_employee": 108, "client_concentration": 0.2, "client_retention_rate": 0.87, "employee_utilization_rate": 0.64, "gross_billings": 1427449, "net_revenue": 1194274, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 4440 }, { "average_project_size": 65894, "billable_hours_per_employee": 113, "client_concentration": 0.2, "client_retention_rate": 0.84, "employee_utilization_rate": 0.68, "gross_billings": 1415527, "net_revenue": 1192624, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 4434 }, { "average_project_size": 74934, "billable_hours_per_employee": 142, "client_concentration": 0.28, "client_retention_rate": 0.75, "employee_utilization_rate": 0.79, "gross_billings": 1401503, "net_revenue": 1190977, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 4427 } ], "balance_sheet": [ { "assets": 1572889, "current_assets": 775511, "current_liabilities": 289477, "equity": 1125734, "fixed_assets": 797378, "liabilities": 680940, "long_term_liabilities": 391463, "quarter": 1 }, { "assets": 1596287, "current_assets": 758481, "current_liabilities": 352001, "equity": 1133992, "fixed_assets": 837806, "liabilities": 698368, "long_term_liabilities": 346367, "quarter": 2 }, { "assets": 1620032, "current_assets": 688718, "current_liabilities": 329369, "equity": 1139792, "fixed_assets": 931314, "liabilities": 716241, "long_term_liabilities": 386872, "quarter": 3 }, { "assets": 1644131, "current_assets": 691175, "current_liabilities": 384156, "equity": 1119346, "fixed_assets": 952956, "liabilities": 734572, "long_term_liabilities": 350416, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 82168, "financing_cash_flow": 143580, "investing_cash_flow": -148943, "net_cash_flow": 313900, "operating_cash_flow": 320368, "quarter": 1 }, { "change_in_working_capital": 753, "financing_cash_flow": 121253, "investing_cash_flow": -445368, "net_cash_flow": 2175, "operating_cash_flow": 306298, "quarter": 2 }, { "change_in_working_capital": 8856, "financing_cash_flow": 86762, "investing_cash_flow": -139307, "net_cash_flow": -263336, "operating_cash_flow": 304988, "quarter": 3 }, { "change_in_working_capital": 5527, "financing_cash_flow": 166414, "investing_cash_flow": -384168, "net_cash_flow": -181094, "operating_cash_flow": 298846, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7603371884475001, "current_ratio": 2.6790073131889582, "debt_to_equity_ratio": 0.6048853459165309, "profit_margin": 0.19548450322177124, "quarter": 1, "return_on_assets": 0.14863413756469782, "return_on_equity": 0.20767339353701675 }, { "asset_turnover_ratio": 0.7481574428658506, "current_ratio": 2.154769446677708, "debt_to_equity_ratio": 0.6158491417928874, "profit_margin": 0.19767071877977752, "quarter": 2, "return_on_assets": 0.147888819491733, "return_on_equity": 0.20817871731017504 }, { "asset_turnover_ratio": 0.736173112629874, "current_ratio": 2.091022530960716, "debt_to_equity_ratio": 0.6283962336987802, "profit_margin": 0.19788382591663425, "quarter": 3, "return_on_assets": 0.14567675206415676, "return_on_equity": 0.20705619972766962 }, { "asset_turnover_ratio": 0.7243808431323295, "current_ratio": 1.7992039692208375, "debt_to_equity_ratio": 0.6562510608873395, "profit_margin": 0.17614697848908922, "quarter": 4, "return_on_assets": 0.12759749679313875, "return_on_equity": 0.18741926088984104 } ], "income_statement": [ { "depreciation": 86583, "expenses": 880950, "income_tax": 81191, "marketing_expense": 168729, "net_income": 314976, "net_profit": 233785, "operational_expense": 554923, "product_revenue": 304293, "quarter": 1, "rd_expense": 144285, "revenue": 1195926, "salaries_expense": 353434, "service_revenue": 891633 }, { "depreciation": 70225, "expenses": 886630, "income_tax": 71571, "marketing_expense": 174131, "net_income": 307644, "net_profit": 236073, "operational_expense": 562567, "product_revenue": 308803, "quarter": 2, "rd_expense": 119871, "revenue": 1194274, "salaries_expense": 331136, "service_revenue": 885471 }, { "depreciation": 68987, "expenses": 892347, "income_tax": 64276, "marketing_expense": 93725, "net_income": 300277, "net_profit": 236001, "operational_expense": 608926, "product_revenue": 344176, "quarter": 3, "rd_expense": 112555, "revenue": 1192624, "salaries_expense": 298476, "service_revenue": 848448 }, { "depreciation": 89059, "expenses": 898101, "income_tax": 83089, "marketing_expense": 97478, "net_income": 292876, "net_profit": 209787, "operational_expense": 499268, "product_revenue": 318112, "quarter": 4, "rd_expense": 150442, "revenue": 1190977, "salaries_expense": 417494, "service_revenue": 872865 } ], "market_conditions": { "gdp_growth": [ -0.012848278913025687, -0.006657008971973435, 0.006254776373551827, -0.005309678780111253 ], "inflation_rate": [ 0.028835372735473416, 0.028485196865965626, 0.034797503125920476, 0.03671849134356199 ], "interest_rate": [ 0.04951847509541147, 0.05687268524664097, 0.05473422042302841, 0.0487405242197182 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 119616, "billable_hours_per_employee": 80, "client_concentration": 0.29, "client_retention_rate": 0.87, "employee_utilization_rate": 0.61, "gross_billings": 5246754, "net_revenue": 4662449, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 17333 }, { "average_project_size": 196616, "billable_hours_per_employee": 137, "client_concentration": 0.39, "client_retention_rate": 0.88, "employee_utilization_rate": 0.65, "gross_billings": 5319428, "net_revenue": 4598522, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 17095 }, { "average_project_size": 74430, "billable_hours_per_employee": 108, "client_concentration": 0.38, "client_retention_rate": 0.78, "employee_utilization_rate": 0.7, "gross_billings": 5330063, "net_revenue": 4535473, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 16860 }, { "average_project_size": 146712, "billable_hours_per_employee": 156, "client_concentration": 0.2, "client_retention_rate": 0.85, "employee_utilization_rate": 0.6, "gross_billings": 5588382, "net_revenue": 4473287, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 16629 } ], "balance_sheet": [ { "assets": 6122768, "current_assets": 2871376, "current_liabilities": 1313068, "equity": 4438013, "fixed_assets": 3251392, "liabilities": 3035995, "long_term_liabilities": 1722927, "quarter": 1 }, { "assets": 6234487, "current_assets": 2658725, "current_liabilities": 1854856, "equity": 4414930, "fixed_assets": 3575762, "liabilities": 3100908, "long_term_liabilities": 1246052, "quarter": 2 }, { "assets": 6348244, "current_assets": 2510632, "current_liabilities": 1286434, "equity": 4484659, "fixed_assets": 3837612, "liabilities": 3167208, "long_term_liabilities": 1880774, "quarter": 3 }, { "assets": 6464077, "current_assets": 2813060, "current_liabilities": 1671191, "equity": 4460243, "fixed_assets": 3651017, "liabilities": 3234926, "long_term_liabilities": 1563735, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -71537, "financing_cash_flow": 16578, "investing_cash_flow": -299267, "net_cash_flow": 1324456, "operating_cash_flow": 1536529, "quarter": 1 }, { "change_in_working_capital": 23831, "financing_cash_flow": 27823, "investing_cash_flow": -270145, "net_cash_flow": 976359, "operating_cash_flow": 1545747, "quarter": 2 }, { "change_in_working_capital": 97254, "financing_cash_flow": 193760, "investing_cash_flow": -238928, "net_cash_flow": 1326805, "operating_cash_flow": 1510593, "quarter": 3 }, { "change_in_working_capital": 91815, "financing_cash_flow": 111475, "investing_cash_flow": -473116, "net_cash_flow": 1059655, "operating_cash_flow": 1453286, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7614936577704724, "current_ratio": 2.186768697432273, "debt_to_equity_ratio": 0.684088802804318, "profit_margin": 0.28981335774396677, "quarter": 1, "return_on_assets": 0.22069103385919572, "return_on_equity": 0.3044695903324303 }, { "asset_turnover_ratio": 0.7375942880304346, "current_ratio": 1.4333862035651286, "debt_to_equity_ratio": 0.7023685539748082, "profit_margin": 0.27864409477653906, "quarter": 2, "return_on_assets": 0.20552629270058628, "return_on_equity": 0.29023132869603824 }, { "asset_turnover_ratio": 0.7144452859719947, "current_ratio": 1.9516213035414176, "debt_to_equity_ratio": 0.7062316220698163, "profit_margin": 0.2874282351587144, "quarter": 3, "return_on_assets": 0.20535174766439349, "return_on_equity": 0.2906849773862405 }, { "asset_turnover_ratio": 0.6920225424294915, "current_ratio": 1.683266604475491, "debt_to_equity_ratio": 0.7252802145533326, "profit_margin": 0.2752097059723644, "quarter": 4, "return_on_assets": 0.1904513204282684, "return_on_equity": 0.27601455795121477 } ], "income_statement": [ { "depreciation": 185289, "expenses": 2951305, "income_tax": 359904, "marketing_expense": 567044, "net_income": 1711144, "net_profit": 1351240, "operational_expense": 1878472, "product_revenue": 1611054, "quarter": 1, "rd_expense": 406733, "revenue": 4662449, "salaries_expense": 955593, "service_revenue": 3051395 }, { "depreciation": 264396, "expenses": 2889283, "income_tax": 427888, "marketing_expense": 337109, "net_income": 1709239, "net_profit": 1281351, "operational_expense": 1494973, "product_revenue": 1062053, "quarter": 2, "rd_expense": 372030, "revenue": 4598522, "salaries_expense": 895492, "service_revenue": 3536469 }, { "depreciation": 206970, "expenses": 2828565, "income_tax": 403285, "marketing_expense": 303469, "net_income": 1706908, "net_profit": 1303623, "operational_expense": 1923891, "product_revenue": 1651259, "quarter": 3, "rd_expense": 418006, "revenue": 4535473, "salaries_expense": 1074072, "service_revenue": 2884214 }, { "depreciation": 222194, "expenses": 2769123, "income_tax": 473072, "marketing_expense": 497588, "net_income": 1704164, "net_profit": 1231092, "operational_expense": 1486839, "product_revenue": 1194057, "quarter": 4, "rd_expense": 282513, "revenue": 4473287, "salaries_expense": 1084121, "service_revenue": 3279230 } ], "market_conditions": { "gdp_growth": [ 0.011603269548075492, -0.0018358342125247779, 0.006563189057315417, 0.010315918077390148 ], "inflation_rate": [ 0.03381709388065226, 0.02950253300009202, 0.03344706048016883, 0.03405817160897569 ], "interest_rate": [ 0.049669535769531446, 0.048102863960442985, 0.04969128508687994, 0.04416060786356278 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 148509, "billable_hours_per_employee": 126, "client_concentration": 0.19, "client_retention_rate": 0.68, "employee_utilization_rate": 0.75, "gross_billings": 5014890, "net_revenue": 4171812, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 15509 }, { "average_project_size": 165199, "billable_hours_per_employee": 134, "client_concentration": 0.31, "client_retention_rate": 0.66, "employee_utilization_rate": 0.71, "gross_billings": 5097479, "net_revenue": 4110894, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 15282 }, { "average_project_size": 176133, "billable_hours_per_employee": 87, "client_concentration": 0.1, "client_retention_rate": 0.78, "employee_utilization_rate": 0.69, "gross_billings": 5076750, "net_revenue": 4050866, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 15059 }, { "average_project_size": 55213, "billable_hours_per_employee": 87, "client_concentration": 0.14, "client_retention_rate": 0.87, "employee_utilization_rate": 0.71, "gross_billings": 4484480, "net_revenue": 3991715, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 14839 } ], "balance_sheet": [ { "assets": 5615229, "current_assets": 2494020, "current_liabilities": 1638332, "equity": 3798788, "fixed_assets": 3121209, "liabilities": 2908739, "long_term_liabilities": 1270407, "quarter": 1 }, { "assets": 5768254, "current_assets": 1928870, "current_liabilities": 1749063, "equity": 3809308, "fixed_assets": 3839384, "liabilities": 2980525, "long_term_liabilities": 1231462, "quarter": 2 }, { "assets": 5925449, "current_assets": 2926211, "current_liabilities": 1581160, "equity": 3989047, "fixed_assets": 2999238, "liabilities": 3054083, "long_term_liabilities": 1472923, "quarter": 3 }, { "assets": 6086928, "current_assets": 2262934, "current_liabilities": 1342117, "equity": 3987830, "fixed_assets": 3823994, "liabilities": 3129456, "long_term_liabilities": 1787339, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 11750, "financing_cash_flow": 193866, "investing_cash_flow": -392482, "net_cash_flow": 1059794, "operating_cash_flow": 1329209, "quarter": 1 }, { "change_in_working_capital": -77656, "financing_cash_flow": 46429, "investing_cash_flow": -359790, "net_cash_flow": 801837, "operating_cash_flow": 1159591, "quarter": 2 }, { "change_in_working_capital": 67541, "financing_cash_flow": -65438, "investing_cash_flow": -335322, "net_cash_flow": 986393, "operating_cash_flow": 1361993, "quarter": 3 }, { "change_in_working_capital": 74945, "financing_cash_flow": -153882, "investing_cash_flow": -270893, "net_cash_flow": 1126214, "operating_cash_flow": 1228866, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7429460134217144, "current_ratio": 1.5222921849783804, "debt_to_equity_ratio": 0.7657018501690539, "profit_margin": 0.26182819360028686, "quarter": 1, "return_on_assets": 0.19452421263674197, "return_on_equity": 0.2875385517696697 }, { "asset_turnover_ratio": 0.712675620733761, "current_ratio": 1.1028019002174307, "debt_to_equity_ratio": 0.7824321372805769, "profit_margin": 0.2485053129562572, "quarter": 2, "return_on_assets": 0.17710367816673814, "return_on_equity": 0.26817967987886515 }, { "asset_turnover_ratio": 0.6836386575937115, "current_ratio": 1.8506735561233525, "debt_to_equity_ratio": 0.7656172013014637, "profit_margin": 0.2759116198857232, "quarter": 3, "return_on_assets": 0.1886238494331822, "return_on_equity": 0.2801874733488976 }, { "asset_turnover_ratio": 0.6557848228203127, "current_ratio": 1.6860929412264356, "debt_to_equity_ratio": 0.7847516067635781, "profit_margin": 0.2581241396241966, "quarter": 4, "return_on_assets": 0.1692738931690994, "return_on_equity": 0.258375607786691 } ], "income_statement": [ { "depreciation": 236911, "expenses": 2746083, "income_tax": 333431, "marketing_expense": 317093, "net_income": 1425729, "net_profit": 1092298, "operational_expense": 1835335, "product_revenue": 1001144, "quarter": 1, "rd_expense": 518266, "revenue": 4171812, "salaries_expense": 863925, "service_revenue": 3170668 }, { "depreciation": 138012, "expenses": 2678388, "income_tax": 410927, "marketing_expense": 303251, "net_income": 1432506, "net_profit": 1021579, "operational_expense": 1555187, "product_revenue": 1074897, "quarter": 2, "rd_expense": 354103, "revenue": 4110894, "salaries_expense": 972263, "service_revenue": 3035997 }, { "depreciation": 244312, "expenses": 2612362, "income_tax": 320823, "marketing_expense": 502720, "net_income": 1438504, "net_profit": 1117681, "operational_expense": 1746324, "product_revenue": 1005260, "quarter": 3, "rd_expense": 390609, "revenue": 4050866, "salaries_expense": 1017586, "service_revenue": 3045606 }, { "depreciation": 198508, "expenses": 2547963, "income_tax": 413394, "marketing_expense": 424006, "net_income": 1443752, "net_profit": 1030358, "operational_expense": 1465323, "product_revenue": 1322382, "quarter": 4, "rd_expense": 258569, "revenue": 3991715, "salaries_expense": 1273557, "service_revenue": 2669333 } ], "market_conditions": { "gdp_growth": [ 0.013663865871336842, 0.0117042127660785, 0.00962916811441454, 0.01436505499457816 ], "inflation_rate": [ 0.03137224943384856, 0.025732091600592408, 0.024221349285206886, 0.028122207356840435 ], "interest_rate": [ 0.0452246656217673, 0.052589051517145234, 0.04530295173648002, 0.04276174199218293 ], "year": 2011 }, "random_event": { "description": "Johnson Ltd Data Privacy Regulation Impact in 2011", "impact": 0.05, "type": "Data Privacy Regulation Impact" }, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 71818, "billable_hours_per_employee": 112, "client_concentration": 0.4, "client_retention_rate": 0.85, "employee_utilization_rate": 0.64, "gross_billings": 1630362, "net_revenue": 1298749, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 4828 }, { "average_project_size": 101404, "billable_hours_per_employee": 105, "client_concentration": 0.3, "client_retention_rate": 0.68, "employee_utilization_rate": 0.7, "gross_billings": 1595466, "net_revenue": 1308108, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 4863 }, { "average_project_size": 102118, "billable_hours_per_employee": 141, "client_concentration": 0.21, "client_retention_rate": 0.62, "employee_utilization_rate": 0.78, "gross_billings": 1697781, "net_revenue": 1317535, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 4898 }, { "average_project_size": 93868, "billable_hours_per_employee": 156, "client_concentration": 0.38, "client_retention_rate": 0.79, "employee_utilization_rate": 0.79, "gross_billings": 1719208, "net_revenue": 1327030, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 4933 } ], "balance_sheet": [ { "assets": 1929155, "current_assets": 631837, "current_liabilities": 379864, "equity": 1421932, "fixed_assets": 1297318, "liabilities": 859788, "long_term_liabilities": 479924, "quarter": 1 }, { "assets": 1972231, "current_assets": 629711, "current_liabilities": 438188, "equity": 1471505, "fixed_assets": 1342520, "liabilities": 875247, "long_term_liabilities": 437059, "quarter": 2 }, { "assets": 2016268, "current_assets": 674882, "current_liabilities": 446025, "equity": 1480786, "fixed_assets": 1341386, "liabilities": 890983, "long_term_liabilities": 444958, "quarter": 3 }, { "assets": 2061289, "current_assets": 649860, "current_liabilities": 481514, "equity": 1505579, "fixed_assets": 1411429, "liabilities": 907003, "long_term_liabilities": 425489, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -14511, "financing_cash_flow": -51500, "investing_cash_flow": -130379, "net_cash_flow": -66646, "operating_cash_flow": 425354, "quarter": 1 }, { "change_in_working_capital": -53592, "financing_cash_flow": 185347, "investing_cash_flow": -172577, "net_cash_flow": -99806, "operating_cash_flow": 449878, "quarter": 2 }, { "change_in_working_capital": -36392, "financing_cash_flow": -86518, "investing_cash_flow": -226291, "net_cash_flow": -29927, "operating_cash_flow": 432501, "quarter": 3 }, { "change_in_working_capital": -34300, "financing_cash_flow": -114695, "investing_cash_flow": -454565, "net_cash_flow": 285806, "operating_cash_flow": 429779, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6732216955091737, "current_ratio": 1.6633242423604238, "debt_to_equity_ratio": 0.6046618263039302, "profit_margin": 0.2714650790876451, "quarter": 1, "return_on_assets": 0.18275618081491637, "return_on_equity": 0.24794786248568848 }, { "asset_turnover_ratio": 0.6632630761812384, "current_ratio": 1.4370795183802387, "debt_to_equity_ratio": 0.5947971634483064, "profit_margin": 0.28630739969482644, "quarter": 2, "return_on_assets": 0.18989712665504194, "return_on_equity": 0.2545156149656304 }, { "asset_turnover_ratio": 0.6534523188385671, "current_ratio": 1.5131035255871308, "debt_to_equity_ratio": 0.6016959911830609, "profit_margin": 0.26982281305619965, "quarter": 3, "return_on_assets": 0.17631634286711886, "return_on_equity": 0.24007587862121874 }, { "asset_turnover_ratio": 0.6437864850586211, "current_ratio": 1.3496180796404673, "debt_to_equity_ratio": 0.6024280359914691, "profit_margin": 0.2647212195654959, "quarter": 4, "return_on_assets": 0.17042394346450207, "return_on_equity": 0.23332751054577675 } ], "income_statement": [ { "depreciation": 72789, "expenses": 827503, "income_tax": 118681, "marketing_expense": 99114, "net_income": 471246, "net_profit": 352565, "operational_expense": 572549, "product_revenue": 459880, "quarter": 1, "rd_expense": 115867, "revenue": 1298749, "salaries_expense": 380982, "service_revenue": 838869 }, { "depreciation": 75357, "expenses": 828945, "income_tax": 104642, "marketing_expense": 98671, "net_income": 479163, "net_profit": 374521, "operational_expense": 439313, "product_revenue": 479126, "quarter": 2, "rd_expense": 165427, "revenue": 1308108, "salaries_expense": 292071, "service_revenue": 828982 }, { "depreciation": 77000, "expenses": 830390, "income_tax": 131644, "marketing_expense": 144102, "net_income": 487145, "net_profit": 355501, "operational_expense": 514468, "product_revenue": 433464, "quarter": 3, "rd_expense": 96084, "revenue": 1317535, "salaries_expense": 294552, "service_revenue": 884071 }, { "depreciation": 78486, "expenses": 831838, "income_tax": 143899, "marketing_expense": 98251, "net_income": 495192, "net_profit": 351293, "operational_expense": 548333, "product_revenue": 401590, "quarter": 4, "rd_expense": 123929, "revenue": 1327030, "salaries_expense": 252579, "service_revenue": 925440 } ], "market_conditions": { "gdp_growth": [ -0.015953075182957535, -0.01385963829467583, -0.004059097783745309, 0.00008695886090282108 ], "inflation_rate": [ 0.021155193010596356, 0.02456468151865242, 0.021645180913792063, 0.022260709415381146 ], "interest_rate": [ 0.045513668808722416, 0.04424360971918338, 0.04313038673305279, 0.04323549022794736 ], "year": 2012 }, "random_event": null, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 56312, "billable_hours_per_employee": 125, "client_concentration": 0.35, "client_retention_rate": 0.73, "employee_utilization_rate": 0.77, "gross_billings": 5095752, "net_revenue": 4262263, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 15845 }, { "average_project_size": 98030, "billable_hours_per_employee": 127, "client_concentration": 0.2, "client_retention_rate": 0.74, "employee_utilization_rate": 0.62, "gross_billings": 5228831, "net_revenue": 4256182, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 15822 }, { "average_project_size": 62856, "billable_hours_per_employee": 129, "client_concentration": 0.15, "client_retention_rate": 0.6, "employee_utilization_rate": 0.65, "gross_billings": 5297581, "net_revenue": 4250110, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 15800 }, { "average_project_size": 96665, "billable_hours_per_employee": 129, "client_concentration": 0.14, "client_retention_rate": 0.75, "employee_utilization_rate": 0.63, "gross_billings": 4992293, "net_revenue": 4244046, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 15777 } ], "balance_sheet": [ { "assets": 4906853, "current_assets": 1813261, "current_liabilities": 1414165, "equity": 3270265, "fixed_assets": 3093592, "liabilities": 2505862, "long_term_liabilities": 1091697, "quarter": 1 }, { "assets": 5045349, "current_assets": 1548587, "current_liabilities": 1475669, "equity": 3431382, "fixed_assets": 3496762, "liabilities": 2534104, "long_term_liabilities": 1058435, "quarter": 2 }, { "assets": 5187753, "current_assets": 2459387, "current_liabilities": 1421460, "equity": 3484879, "fixed_assets": 2728366, "liabilities": 2562664, "long_term_liabilities": 1141204, "quarter": 3 }, { "assets": 5334177, "current_assets": 2611420, "current_liabilities": 1468213, "equity": 3726612, "fixed_assets": 2722757, "liabilities": 2591546, "long_term_liabilities": 1123333, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 75170, "financing_cash_flow": 194110, "investing_cash_flow": -188595, "net_cash_flow": 803049, "operating_cash_flow": 1029440, "quarter": 1 }, { "change_in_working_capital": 56992, "financing_cash_flow": 127645, "investing_cash_flow": -194463, "net_cash_flow": 880841, "operating_cash_flow": 1099052, "quarter": 2 }, { "change_in_working_capital": -28783, "financing_cash_flow": -167218, "investing_cash_flow": -234907, "net_cash_flow": 795963, "operating_cash_flow": 1095713, "quarter": 3 }, { "change_in_working_capital": 20719, "financing_cash_flow": -98617, "investing_cash_flow": -155711, "net_cash_flow": 957722, "operating_cash_flow": 1263076, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8686347441017696, "current_ratio": 1.2822131788016249, "debt_to_equity_ratio": 0.7662565571903195, "profit_margin": 0.20394658893644058, "quarter": 1, "return_on_assets": 0.17715509309123384, "return_on_equity": 0.2658114862251224 }, { "asset_turnover_ratio": 0.84358525049506, "current_ratio": 1.0494135202406503, "debt_to_equity_ratio": 0.7385082745086382, "profit_margin": 0.2161883584865497, "quarter": 2, "return_on_assets": 0.18237331054799183, "return_on_equity": 0.2681534728572919 }, { "asset_turnover_ratio": 0.8192583571345822, "current_ratio": 1.7301837547310512, "debt_to_equity_ratio": 0.7353667085715171, "profit_margin": 0.2022982934559341, "quarter": 3, "return_on_assets": 0.16573456754783814, "return_on_equity": 0.24672018741540236 }, { "asset_turnover_ratio": 0.7956327658418534, "current_ratio": 1.778638385574845, "debt_to_equity_ratio": 0.6954161044938405, "profit_margin": 0.2318497490366504, "quarter": 4, "return_on_assets": 0.18446725708576975, "return_on_equity": 0.26404170866191595 } ], "income_statement": [ { "depreciation": 160166, "expenses": 3064721, "income_tax": 328268, "marketing_expense": 527362, "net_income": 1197542, "net_profit": 869274, "operational_expense": 1755921, "product_revenue": 1029172, "quarter": 1, "rd_expense": 378335, "revenue": 4262263, "salaries_expense": 1452373, "service_revenue": 3233091 }, { "depreciation": 178915, "expenses": 3045245, "income_tax": 290800, "marketing_expense": 594738, "net_income": 1210937, "net_profit": 920137, "operational_expense": 1666582, "product_revenue": 1278090, "quarter": 2, "rd_expense": 539309, "revenue": 4256182, "salaries_expense": 1135855, "service_revenue": 2978092 }, { "depreciation": 235923, "expenses": 3025894, "income_tax": 364426, "marketing_expense": 477091, "net_income": 1224216, "net_profit": 859790, "operational_expense": 1920589, "product_revenue": 1259472, "quarter": 3, "rd_expense": 539764, "revenue": 4250110, "salaries_expense": 1423268, "service_revenue": 2990638 }, { "depreciation": 279095, "expenses": 3006666, "income_tax": 253399, "marketing_expense": 477623, "net_income": 1237380, "net_profit": 983981, "operational_expense": 2103793, "product_revenue": 1382875, "quarter": 4, "rd_expense": 378604, "revenue": 4244046, "salaries_expense": 1134124, "service_revenue": 2861171 } ], "market_conditions": { "gdp_growth": [ -0.0013209613347598785, 0.011255900617385921, 0.0015351718986624657, -0.0021964866789911264 ], "inflation_rate": [ 0.03474690806111612, 0.03172651709565763, 0.02622596704417727, 0.027873550499060006 ], "interest_rate": [ 0.05610090768792388, 0.05987253873182759, 0.05111756660469845, 0.05669983854599797 ], "year": 2013 }, "random_event": null, "year": 2013 }, { "advertising_kpis": [ { "average_project_size": 118039, "billable_hours_per_employee": 136, "client_concentration": 0.33, "client_retention_rate": 0.61, "employee_utilization_rate": 0.74, "gross_billings": 2186057, "net_revenue": 1771395, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 6585 }, { "average_project_size": 110514, "billable_hours_per_employee": 129, "client_concentration": 0.17, "client_retention_rate": 0.88, "employee_utilization_rate": 0.7, "gross_billings": 2030562, "net_revenue": 1731607, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 6437 }, { "average_project_size": 138288, "billable_hours_per_employee": 157, "client_concentration": 0.28, "client_retention_rate": 0.73, "employee_utilization_rate": 0.6, "gross_billings": 1997485, "net_revenue": 1692714, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 6293 }, { "average_project_size": 116594, "billable_hours_per_employee": 109, "client_concentration": 0.26, "client_retention_rate": 0.67, "employee_utilization_rate": 0.76, "gross_billings": 1831385, "net_revenue": 1654694, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 6151 } ], "balance_sheet": [ { "assets": 1802208, "current_assets": 755497, "current_liabilities": 534150, "equity": 1173485, "fixed_assets": 1046711, "liabilities": 964741, "long_term_liabilities": 430591, "quarter": 1 }, { "assets": 1863859, "current_assets": 644021, "current_liabilities": 486629, "equity": 1199503, "fixed_assets": 1219838, "liabilities": 986507, "long_term_liabilities": 499878, "quarter": 2 }, { "assets": 1927618, "current_assets": 734449, "current_liabilities": 559088, "equity": 1223160, "fixed_assets": 1193169, "liabilities": 1008764, "long_term_liabilities": 449676, "quarter": 3 }, { "assets": 1993559, "current_assets": 990101, "current_liabilities": 431300, "equity": 1257644, "fixed_assets": 1003458, "liabilities": 1031523, "long_term_liabilities": 600223, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 77761, "financing_cash_flow": 4241, "investing_cash_flow": -432802, "net_cash_flow": 223777, "operating_cash_flow": 415533, "quarter": 1 }, { "change_in_working_capital": 28601, "financing_cash_flow": 25169, "investing_cash_flow": -328283, "net_cash_flow": 192189, "operating_cash_flow": 450331, "quarter": 2 }, { "change_in_working_capital": -5779, "financing_cash_flow": -115887, "investing_cash_flow": -190026, "net_cash_flow": 183467, "operating_cash_flow": 388920, "quarter": 3 }, { "change_in_working_capital": 84111, "financing_cash_flow": 135464, "investing_cash_flow": -417687, "net_cash_flow": 209793, "operating_cash_flow": 387042, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9829026394289672, "current_ratio": 1.4143910886455116, "debt_to_equity_ratio": 0.8221161753239283, "profit_margin": 0.1896911755988924, "quarter": 1, "return_on_assets": 0.186447957172535, "return_on_equity": 0.28634196431995296 }, { "asset_turnover_ratio": 0.9290439888425036, "current_ratio": 1.3234332520256704, "debt_to_equity_ratio": 0.8224297896712222, "profit_margin": 0.18604163646832106, "quarter": 2, "return_on_assets": 0.17284086403531598, "return_on_equity": 0.2685703995738235 }, { "asset_turnover_ratio": 0.8781376808060518, "current_ratio": 1.3136554531665856, "debt_to_equity_ratio": 0.8247195787959057, "profit_margin": 0.17977401971035864, "quarter": 3, "return_on_assets": 0.15786634073763578, "return_on_equity": 0.24878674907616338 }, { "asset_turnover_ratio": 0.8300200796665662, "current_ratio": 2.2956202179457454, "debt_to_equity_ratio": 0.8202026964705433, "profit_margin": 0.17864813675519461, "quarter": 4, "return_on_assets": 0.14828154070183025, "return_on_equity": 0.2350490281828562 } ], "income_statement": [ { "depreciation": 79515, "expenses": 1337454, "income_tax": 97923, "marketing_expense": 200379, "net_income": 433941, "net_profit": 336018, "operational_expense": 930430, "product_revenue": 707960, "quarter": 1, "rd_expense": 157220, "revenue": 1771395, "salaries_expense": 589123, "service_revenue": 1063435 }, { "depreciation": 128180, "expenses": 1306410, "income_tax": 103046, "marketing_expense": 149613, "net_income": 425197, "net_profit": 322151, "operational_expense": 858460, "product_revenue": 562658, "quarter": 2, "rd_expense": 203044, "revenue": 1731607, "salaries_expense": 610901, "service_revenue": 1168949 }, { "depreciation": 84614, "expenses": 1276088, "income_tax": 112320, "marketing_expense": 192156, "net_income": 416626, "net_profit": 304306, "operational_expense": 841219, "product_revenue": 579323, "quarter": 3, "rd_expense": 248232, "revenue": 1692714, "salaries_expense": 483477, "service_revenue": 1113391 }, { "depreciation": 91434, "expenses": 1246469, "income_tax": 112617, "marketing_expense": 176770, "net_income": 408225, "net_profit": 295608, "operational_expense": 816487, "product_revenue": 463898, "quarter": 4, "rd_expense": 142237, "revenue": 1654694, "salaries_expense": 558895, "service_revenue": 1190796 } ], "market_conditions": { "gdp_growth": [ -0.00986981947273359, -0.0005265628376435252, -0.00857728509313029, -0.0069988497059078215 ], "inflation_rate": [ 0.034823359782156116, 0.02913947223679104, 0.02985829470936326, 0.026620995558462715 ], "interest_rate": [ 0.052593347096344396, 0.057878442409224844, 0.05882183177439558, 0.050404979030363825 ], "year": 2014 }, "random_event": { "description": "Johnson Ltd Partnership with Major Brand in 2014", "impact": -0.03, "type": "Partnership with Major Brand" }, "year": 2014 }, { "advertising_kpis": [ { "average_project_size": 176220, "billable_hours_per_employee": 150, "client_concentration": 0.3, "client_retention_rate": 0.68, "employee_utilization_rate": 0.62, "gross_billings": 3059058, "net_revenue": 2520989, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 9372 }, { "average_project_size": 82395, "billable_hours_per_employee": 87, "client_concentration": 0.19, "client_retention_rate": 0.7, "employee_utilization_rate": 0.66, "gross_billings": 2961715, "net_revenue": 2492736, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 9267 }, { "average_project_size": 173586, "billable_hours_per_employee": 112, "client_concentration": 0.3, "client_retention_rate": 0.66, "employee_utilization_rate": 0.76, "gross_billings": 3013230, "net_revenue": 2464801, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 9163 }, { "average_project_size": 67938, "billable_hours_per_employee": 86, "client_concentration": 0.11, "client_retention_rate": 0.74, "employee_utilization_rate": 0.64, "gross_billings": 2961985, "net_revenue": 2437179, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 9060 } ], "balance_sheet": [ { "assets": 2781764, "current_assets": 1323918, "current_liabilities": 464124, "equity": 2382972, "fixed_assets": 1457846, "liabilities": 1115134, "long_term_liabilities": 651010, "quarter": 1 }, { "assets": 2871288, "current_assets": 908747, "current_liabilities": 628411, "equity": 2437872, "fixed_assets": 1962541, "liabilities": 1128859, "long_term_liabilities": 500448, "quarter": 2 }, { "assets": 2963693, "current_assets": 1392146, "current_liabilities": 676359, "equity": 2585287, "fixed_assets": 1571547, "liabilities": 1142753, "long_term_liabilities": 466394, "quarter": 3 }, { "assets": 3059072, "current_assets": 1201745, "current_liabilities": 531093, "equity": 2577429, "fixed_assets": 1857327, "liabilities": 1156818, "long_term_liabilities": 625725, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -78951, "financing_cash_flow": 66016, "investing_cash_flow": -297784, "net_cash_flow": 336963, "operating_cash_flow": 832731, "quarter": 1 }, { "change_in_working_capital": -63194, "financing_cash_flow": -86070, "investing_cash_flow": -257579, "net_cash_flow": 742019, "operating_cash_flow": 827049, "quarter": 2 }, { "change_in_working_capital": 98707, "financing_cash_flow": -166158, "investing_cash_flow": -316060, "net_cash_flow": 234258, "operating_cash_flow": 857950, "quarter": 3 }, { "change_in_working_capital": 7411, "financing_cash_flow": -16813, "investing_cash_flow": -334500, "net_cash_flow": 543182, "operating_cash_flow": 765301, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9062555270684357, "current_ratio": 2.8525092432194845, "debt_to_equity_ratio": 0.46795933817098984, "profit_margin": 0.28415118035025144, "quarter": 1, "return_on_assets": 0.25751357771543526, "return_on_equity": 0.30060865171726736 }, { "asset_turnover_ratio": 0.8681595158688366, "current_ratio": 1.4461029485480044, "debt_to_equity_ratio": 0.46305097232340336, "profit_margin": 0.278987827030219, "quarter": 2, "return_on_assets": 0.24220593684785366, "return_on_equity": 0.2852664126746605 }, { "asset_turnover_ratio": 0.831665425534966, "current_ratio": 2.058294485620802, "debt_to_equity_ratio": 0.4420217175114407, "profit_margin": 0.31010495370620184, "quarter": 3, "return_on_assets": 0.2579035682845693, "return_on_equity": 0.2956526683497809 }, { "asset_turnover_ratio": 0.796705340704632, "current_ratio": 2.262776952435826, "debt_to_equity_ratio": 0.44882633042462083, "profit_margin": 0.2770313546932745, "quarter": 4, "return_on_assets": 0.22071235982677098, "return_on_equity": 0.2619567794108005 } ], "income_statement": [ { "depreciation": 116389, "expenses": 1551417, "income_tax": 253230, "marketing_expense": 162201, "net_income": 969572, "net_profit": 716342, "operational_expense": 951191, "product_revenue": 834586, "quarter": 1, "rd_expense": 224992, "revenue": 2520989, "salaries_expense": 524284, "service_revenue": 1686403 }, { "depreciation": 131606, "expenses": 1528945, "income_tax": 268348, "marketing_expense": 189188, "net_income": 963791, "net_profit": 695443, "operational_expense": 798119, "product_revenue": 829254, "quarter": 2, "rd_expense": 171867, "revenue": 2492736, "salaries_expense": 620445, "service_revenue": 1663482 }, { "depreciation": 93603, "expenses": 1506800, "income_tax": 193654, "marketing_expense": 246901, "net_income": 958001, "net_profit": 764347, "operational_expense": 929036, "product_revenue": 504966, "quarter": 3, "rd_expense": 300981, "revenue": 2464801, "salaries_expense": 619919, "service_revenue": 1959835 }, { "depreciation": 90126, "expenses": 1484975, "income_tax": 277029, "marketing_expense": 272754, "net_income": 952204, "net_profit": 675175, "operational_expense": 1010627, "product_revenue": 676800, "quarter": 4, "rd_expense": 189330, "revenue": 2437179, "salaries_expense": 583759, "service_revenue": 1760379 } ], "market_conditions": { "gdp_growth": [ -0.00077749834836492, -0.01776490305421278, -0.005891686878345499, -0.017539568122852747 ], "inflation_rate": [ 0.0269817683871278, 0.03064572412961859, 0.030578456243959908, 0.0296120777141742 ], "interest_rate": [ 0.048693354943234915, 0.053649501709938666, 0.04761103137136528, 0.05141110621409062 ], "year": 2015 }, "random_event": null, "year": 2015 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Poor", "founding_year": 1995, "industry": "Advertising", "location": "West Jasminefurt", "name": "Rodriguez, Ortega and Sanchez", "num_employees": 418, "region": "North America", "revenue_size": "Small", "website": "www.rodriguez,ortegaandsanchez.com" }

[ { "advertising_kpis": [ { "average_project_size": 64121, "billable_hours_per_employee": 137, "client_concentration": 0.24, "client_retention_rate": 0.61, "employee_utilization_rate": 0.7, "gross_billings": 4118430, "net_revenue": 3299088, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 7893 }, { "average_project_size": 62173, "billable_hours_per_employee": 132, "client_concentration": 0.11, "client_retention_rate": 0.67, "employee_utilization_rate": 0.69, "gross_billings": 4097281, "net_revenue": 3244202, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 7761 }, { "average_project_size": 73243, "billable_hours_per_employee": 117, "client_concentration": 0.23, "client_retention_rate": 0.89, "employee_utilization_rate": 0.61, "gross_billings": 3862061, "net_revenue": 3190229, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 7632 }, { "average_project_size": 142727, "billable_hours_per_employee": 81, "client_concentration": 0.24, "client_retention_rate": 0.81, "employee_utilization_rate": 0.62, "gross_billings": 3741095, "net_revenue": 3137154, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 7505 } ], "balance_sheet": [ { "assets": 4084236, "current_assets": 1542435, "current_liabilities": 1031711, "equity": 2431427, "fixed_assets": 2541801, "liabilities": 2181787, "long_term_liabilities": 1150076, "quarter": 1 }, { "assets": 4216935, "current_assets": 1903411, "current_liabilities": 1052126, "equity": 2556187, "fixed_assets": 2313524, "liabilities": 2241302, "long_term_liabilities": 1189176, "quarter": 2 }, { "assets": 4353945, "current_assets": 1326516, "current_liabilities": 1346486, "equity": 2590818, "fixed_assets": 3027429, "liabilities": 2302439, "long_term_liabilities": 955953, "quarter": 3 }, { "assets": 4495406, "current_assets": 1623786, "current_liabilities": 1208640, "equity": 2679866, "fixed_assets": 2871620, "liabilities": 2365245, "long_term_liabilities": 1156605, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -97667, "financing_cash_flow": 192064, "investing_cash_flow": -442801, "net_cash_flow": 248529, "operating_cash_flow": 673300, "quarter": 1 }, { "change_in_working_capital": -57386, "financing_cash_flow": -45353, "investing_cash_flow": -401660, "net_cash_flow": 296961, "operating_cash_flow": 736480, "quarter": 2 }, { "change_in_working_capital": 38254, "financing_cash_flow": 128836, "investing_cash_flow": -173813, "net_cash_flow": 140704, "operating_cash_flow": 677141, "quarter": 3 }, { "change_in_working_capital": -66081, "financing_cash_flow": 140150, "investing_cash_flow": -471971, "net_cash_flow": 458683, "operating_cash_flow": 762602, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8077613536534127, "current_ratio": 1.4950262234288478, "debt_to_equity_ratio": 0.8973277832318223, "profit_margin": 0.16034067596863133, "quarter": 1, "return_on_assets": 0.12951700146612488, "return_on_equity": 0.21755865999678378 }, { "asset_turnover_ratio": 0.7693270112060062, "current_ratio": 1.8091093652281192, "debt_to_equity_ratio": 0.8768145679482761, "profit_margin": 0.17895124902826642, "quarter": 2, "return_on_assets": 0.13767202956649793, "return_on_equity": 0.2271171866534021 }, { "asset_turnover_ratio": 0.7327214744329568, "current_ratio": 0.9851688023492261, "debt_to_equity_ratio": 0.8886919112033342, "profit_margin": 0.16905118723452142, "quarter": 3, "return_on_assets": 0.12386743516512037, "return_on_equity": 0.20816282733870153 }, { "asset_turnover_ratio": 0.6978577685752967, "current_ratio": 1.3434819301032566, "debt_to_equity_ratio": 0.8825982343893314, "profit_margin": 0.17522410439525762, "quarter": 4, "return_on_assets": 0.12228150249387931, "return_on_equity": 0.2051240621732579 } ], "income_statement": [ { "depreciation": 144322, "expenses": 2544360, "income_tax": 225750, "marketing_expense": 466779, "net_income": 754728, "net_profit": 528978, "operational_expense": 1405744, "product_revenue": 1319609, "quarter": 1, "rd_expense": 387045, "revenue": 3299088, "salaries_expense": 1194095, "service_revenue": 1979479 }, { "depreciation": 155926, "expenses": 2507649, "income_tax": 155999, "marketing_expense": 437127, "net_income": 736553, "net_profit": 580554, "operational_expense": 1506035, "product_revenue": 1158033, "quarter": 2, "rd_expense": 268107, "revenue": 3244202, "salaries_expense": 919233, "service_revenue": 2086169 }, { "depreciation": 137829, "expenses": 2471469, "income_tax": 179448, "marketing_expense": 259626, "net_income": 718760, "net_profit": 539312, "operational_expense": 1375287, "product_revenue": 748167, "quarter": 3, "rd_expense": 447332, "revenue": 3190229, "salaries_expense": 831436, "service_revenue": 2442062 }, { "depreciation": 212897, "expenses": 2435810, "income_tax": 151639, "marketing_expense": 360990, "net_income": 701344, "net_profit": 549705, "operational_expense": 1281481, "product_revenue": 938197, "quarter": 4, "rd_expense": 430080, "revenue": 3137154, "salaries_expense": 1196532, "service_revenue": 2198957 } ], "market_conditions": { "gdp_growth": [ 0.01232392987937293, 0.007767679731134998, 0.0069328755864394576, 0.012573285504205826 ], "inflation_rate": [ 0.018311153168621447, 0.022084306174205735, 0.021110158698338908, 0.013956535751438497 ], "interest_rate": [ 0.025929270982635373, 0.020475729186193004, 0.019170277321362873, 0.019525279729805528 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 130651, "billable_hours_per_employee": 116, "client_concentration": 0.38, "client_retention_rate": 0.86, "employee_utilization_rate": 0.75, "gross_billings": 5663372, "net_revenue": 4977159, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 11907 }, { "average_project_size": 190647, "billable_hours_per_employee": 112, "client_concentration": 0.1, "client_retention_rate": 0.8, "employee_utilization_rate": 0.61, "gross_billings": 6296703, "net_revenue": 4947088, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 11835 }, { "average_project_size": 68267, "billable_hours_per_employee": 125, "client_concentration": 0.31, "client_retention_rate": 0.65, "employee_utilization_rate": 0.63, "gross_billings": 5973976, "net_revenue": 4917200, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 11764 }, { "average_project_size": 144449, "billable_hours_per_employee": 154, "client_concentration": 0.38, "client_retention_rate": 0.72, "employee_utilization_rate": 0.66, "gross_billings": 5773743, "net_revenue": 4887492, "new_client_acquisition": 4, "organic_growth": 0.15, "quarter": 4, "revenue_per_employee": 11693 } ], "balance_sheet": [ { "assets": 6971910, "current_assets": 3155296, "current_liabilities": 1447565, "equity": 4967275, "fixed_assets": 3816614, "liabilities": 3163204, "long_term_liabilities": 1715639, "quarter": 1 }, { "assets": 7075809, "current_assets": 2610238, "current_liabilities": 1488267, "equity": 5052272, "fixed_assets": 4465571, "liabilities": 3197769, "long_term_liabilities": 1709502, "quarter": 2 }, { "assets": 7181256, "current_assets": 3340751, "current_liabilities": 1754781, "equity": 5062951, "fixed_assets": 3840505, "liabilities": 3232712, "long_term_liabilities": 1477931, "quarter": 3 }, { "assets": 7288275, "current_assets": 3503503, "current_liabilities": 1877866, "equity": 5254261, "fixed_assets": 3784772, "liabilities": 3268037, "long_term_liabilities": 1390171, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -66347, "financing_cash_flow": 17025, "investing_cash_flow": -424726, "net_cash_flow": 1354905, "operating_cash_flow": 1462371, "quarter": 1 }, { "change_in_working_capital": -91318, "financing_cash_flow": 87945, "investing_cash_flow": -382295, "net_cash_flow": 1186367, "operating_cash_flow": 1358758, "quarter": 2 }, { "change_in_working_capital": 25142, "financing_cash_flow": 62770, "investing_cash_flow": -292927, "net_cash_flow": 1401970, "operating_cash_flow": 1384427, "quarter": 3 }, { "change_in_working_capital": -33682, "financing_cash_flow": 70144, "investing_cash_flow": -304890, "net_cash_flow": 1440041, "operating_cash_flow": 1520907, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7138874426089837, "current_ratio": 2.179726644399388, "debt_to_equity_ratio": 0.6368087130267601, "profit_margin": 0.23277717268023787, "quarter": 1, "return_on_assets": 0.16617670050244482, "return_on_equity": 0.23324035814405283 }, { "asset_turnover_ratio": 0.6991551072110623, "current_ratio": 1.7538774964438504, "debt_to_equity_ratio": 0.6329368252540639, "profit_margin": 0.23735821962334205, "quarter": 2, "return_on_assets": 0.1659502114881846, "return_on_equity": 0.2324166236497164 }, { "asset_turnover_ratio": 0.6847270171123269, "current_ratio": 1.903799391491018, "debt_to_equity_ratio": 0.6385035130697493, "profit_margin": 0.22663446676970633, "quarter": 3, "return_on_assets": 0.15518274240606378, "return_on_equity": 0.2201101689508747 }, { "asset_turnover_ratio": 0.670596540333618, "current_ratio": 1.8656831744118056, "debt_to_equity_ratio": 0.6219784285554144, "profit_margin": 0.2524859375728901, "quarter": 4, "return_on_assets": 0.16931619621927, "return_on_equity": 0.2348613820287953 } ], "income_statement": [ { "depreciation": 303802, "expenses": 3408256, "income_tax": 410334, "marketing_expense": 520284, "net_income": 1568903, "net_profit": 1158569, "operational_expense": 2237232, "product_revenue": 1053998, "quarter": 1, "rd_expense": 399356, "revenue": 4977159, "salaries_expense": 1293733, "service_revenue": 3923161 }, { "depreciation": 184526, "expenses": 3373158, "income_tax": 399698, "marketing_expense": 661068, "net_income": 1573930, "net_profit": 1174232, "operational_expense": 2138503, "product_revenue": 1144233, "quarter": 2, "rd_expense": 489365, "revenue": 4947088, "salaries_expense": 1331301, "service_revenue": 3802855 }, { "depreciation": 270020, "expenses": 3338422, "income_tax": 464371, "marketing_expense": 642464, "net_income": 1578778, "net_profit": 1114407, "operational_expense": 1976953, "product_revenue": 1482929, "quarter": 3, "rd_expense": 618722, "revenue": 4917200, "salaries_expense": 1432403, "service_revenue": 3434271 }, { "depreciation": 286884, "expenses": 3304043, "income_tax": 349426, "marketing_expense": 485723, "net_income": 1583449, "net_profit": 1234023, "operational_expense": 1886193, "product_revenue": 1375394, "quarter": 4, "rd_expense": 508652, "revenue": 4887492, "salaries_expense": 1083388, "service_revenue": 3512098 } ], "market_conditions": { "gdp_growth": [ 0.026179057959155715, 0.017341110012194186, 0.033311259238999594, 0.026401727055955997 ], "inflation_rate": [ 0.012467403471386043, 0.020717402701064824, 0.019207122976415462, 0.018446736106699335 ], "interest_rate": [ 0.02282283506787809, 0.024939310558771507, 0.018911616038164204, 0.020398622762535432 ], "year": 1996 }, "random_event": null, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 153830, "billable_hours_per_employee": 96, "client_concentration": 0.34, "client_retention_rate": 0.76, "employee_utilization_rate": 0.66, "gross_billings": 3402796, "net_revenue": 3021062, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 7227 }, { "average_project_size": 106680, "billable_hours_per_employee": 145, "client_concentration": 0.36, "client_retention_rate": 0.67, "employee_utilization_rate": 0.76, "gross_billings": 3260195, "net_revenue": 2958670, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 7078 }, { "average_project_size": 150824, "billable_hours_per_employee": 149, "client_concentration": 0.14, "client_retention_rate": 0.76, "employee_utilization_rate": 0.72, "gross_billings": 3713028, "net_revenue": 2897568, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 6932 }, { "average_project_size": 141170, "billable_hours_per_employee": 121, "client_concentration": 0.26, "client_retention_rate": 0.72, "employee_utilization_rate": 0.69, "gross_billings": 3155779, "net_revenue": 2837727, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 6789 } ], "balance_sheet": [ { "assets": 4254959, "current_assets": 1296059, "current_liabilities": 990608, "equity": 2510491, "fixed_assets": 2958900, "liabilities": 2330055, "long_term_liabilities": 1339447, "quarter": 1 }, { "assets": 4336918, "current_assets": 1779109, "current_liabilities": 1271480, "equity": 2516427, "fixed_assets": 2557809, "liabilities": 2387323, "long_term_liabilities": 1115843, "quarter": 2 }, { "assets": 4420456, "current_assets": 2196642, "current_liabilities": 1044058, "equity": 2528702, "fixed_assets": 2223814, "liabilities": 2445999, "long_term_liabilities": 1401941, "quarter": 3 }, { "assets": 4505603, "current_assets": 2035738, "current_liabilities": 1319704, "equity": 2496512, "fixed_assets": 2469865, "liabilities": 2506117, "long_term_liabilities": 1186413, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 94009, "financing_cash_flow": -56602, "investing_cash_flow": -200328, "net_cash_flow": 642015, "operating_cash_flow": 794424, "quarter": 1 }, { "change_in_working_capital": 35872, "financing_cash_flow": 55271, "investing_cash_flow": -426558, "net_cash_flow": 584384, "operating_cash_flow": 767320, "quarter": 2 }, { "change_in_working_capital": -67000, "financing_cash_flow": 84394, "investing_cash_flow": -151287, "net_cash_flow": 174095, "operating_cash_flow": 688896, "quarter": 3 }, { "change_in_working_capital": -52626, "financing_cash_flow": 185872, "investing_cash_flow": -167723, "net_cash_flow": 29895, "operating_cash_flow": 704167, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7100096616677153, "current_ratio": 1.3083469949768223, "debt_to_equity_ratio": 0.9281272069885931, "profit_margin": 0.19383481702791933, "quarter": 1, "return_on_assets": 0.1376245928574165, "return_on_equity": 0.2332559646698594 }, { "asset_turnover_ratio": 0.6822056584883551, "current_ratio": 1.3992426149054644, "debt_to_equity_ratio": 0.9486955115328202, "profit_margin": 0.19158338037023392, "quarter": 2, "return_on_assets": 0.13069926616090044, "return_on_equity": 0.2252527094964408 }, { "asset_turnover_ratio": 0.6554907457511171, "current_ratio": 2.1039463324834444, "debt_to_equity_ratio": 0.9672942877412997, "profit_margin": 0.191279376359761, "quarter": 3, "return_on_assets": 0.12538186105686835, "return_on_equity": 0.21918161966099603 }, { "asset_turnover_ratio": 0.6298218018764636, "current_ratio": 1.5425716675860648, "debt_to_equity_ratio": 1.003847367847621, "profit_margin": 0.1751493360707355, "quarter": 4, "return_on_assets": 0.1103128704415369, "return_on_equity": 0.19908816781173092 } ], "income_statement": [ { "depreciation": 208837, "expenses": 2284477, "income_tax": 150998, "marketing_expense": 449667, "net_income": 736585, "net_profit": 585587, "operational_expense": 1536127, "product_revenue": 980474, "quarter": 1, "rd_expense": 420792, "revenue": 3021062, "salaries_expense": 1096031, "service_revenue": 2040588 }, { "depreciation": 200488, "expenses": 2234767, "income_tax": 157071, "marketing_expense": 266752, "net_income": 723903, "net_profit": 566832, "operational_expense": 1490031, "product_revenue": 689319, "quarter": 2, "rd_expense": 245103, "revenue": 2958670, "salaries_expense": 885274, "service_revenue": 2269351 }, { "depreciation": 134651, "expenses": 2186139, "income_tax": 157184, "marketing_expense": 312229, "net_income": 711429, "net_profit": 554245, "operational_expense": 1450314, "product_revenue": 878521, "quarter": 3, "rd_expense": 218909, "revenue": 2897568, "salaries_expense": 1014716, "service_revenue": 2019047 }, { "depreciation": 207141, "expenses": 2138569, "income_tax": 202132, "marketing_expense": 339949, "net_income": 699158, "net_profit": 497026, "operational_expense": 1244167, "product_revenue": 705645, "quarter": 4, "rd_expense": 230924, "revenue": 2837727, "salaries_expense": 768373, "service_revenue": 2132082 } ], "market_conditions": { "gdp_growth": [ 0.02466789099397882, 0.00794257761099736, 0.023904602729995866, 0.026279747546482393 ], "inflation_rate": [ 0.015759429697710287, 0.01685363925843736, 0.015943352621710496, 0.009043821009675686 ], "interest_rate": [ 0.027756061711300628, 0.034697472684946884, 0.02930156776592816, 0.027890819605215767 ], "year": 1997 }, "random_event": null, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 181331, "billable_hours_per_employee": 98, "client_concentration": 0.37, "client_retention_rate": 0.74, "employee_utilization_rate": 0.7, "gross_billings": 2807360, "net_revenue": 2163095, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 5175 }, { "average_project_size": 199420, "billable_hours_per_employee": 88, "client_concentration": 0.12, "client_retention_rate": 0.86, "employee_utilization_rate": 0.73, "gross_billings": 2662561, "net_revenue": 2130087, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 5096 }, { "average_project_size": 151327, "billable_hours_per_employee": 126, "client_concentration": 0.11, "client_retention_rate": 0.81, "employee_utilization_rate": 0.65, "gross_billings": 2677311, "net_revenue": 2097584, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 5018 }, { "average_project_size": 159498, "billable_hours_per_employee": 82, "client_concentration": 0.1, "client_retention_rate": 0.9, "employee_utilization_rate": 0.67, "gross_billings": 2553125, "net_revenue": 2065577, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 4942 } ], "balance_sheet": [ { "assets": 2385808, "current_assets": 1000103, "current_liabilities": 436068, "equity": 1905213, "fixed_assets": 1385705, "liabilities": 988518, "long_term_liabilities": 552450, "quarter": 1 }, { "assets": 2421299, "current_assets": 1129250, "current_liabilities": 586400, "equity": 1927841, "fixed_assets": 1292049, "liabilities": 1011572, "long_term_liabilities": 425172, "quarter": 2 }, { "assets": 2457317, "current_assets": 776044, "current_liabilities": 462478, "equity": 1947880, "fixed_assets": 1681273, "liabilities": 1035165, "long_term_liabilities": 572687, "quarter": 3 }, { "assets": 2493871, "current_assets": 1190152, "current_liabilities": 596602, "equity": 1942580, "fixed_assets": 1303719, "liabilities": 1059307, "long_term_liabilities": 462705, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -77025, "financing_cash_flow": 24253, "investing_cash_flow": -116995, "net_cash_flow": 151278, "operating_cash_flow": 645540, "quarter": 1 }, { "change_in_working_capital": 5394, "financing_cash_flow": -187891, "investing_cash_flow": -471388, "net_cash_flow": 122853, "operating_cash_flow": 658115, "quarter": 2 }, { "change_in_working_capital": 54155, "financing_cash_flow": 22861, "investing_cash_flow": -276203, "net_cash_flow": 751875, "operating_cash_flow": 666618, "quarter": 3 }, { "change_in_working_capital": 88097, "financing_cash_flow": 41635, "investing_cash_flow": -200177, "net_cash_flow": 287681, "operating_cash_flow": 639034, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9066509123952975, "current_ratio": 2.293456525129108, "debt_to_equity_ratio": 0.5188490735681522, "profit_margin": 0.2348130803316544, "quarter": 1, "return_on_assets": 0.21289349352504477, "return_on_equity": 0.26659643829849994 }, { "asset_turnover_ratio": 0.8797290214880525, "current_ratio": 1.9257332878581173, "debt_to_equity_ratio": 0.5247175467271419, "profit_margin": 0.2432360743950834, "quarter": 2, "return_on_assets": 0.21398183371818186, "return_on_equity": 0.268753491600189 }, { "asset_turnover_ratio": 0.853607410032975, "current_ratio": 1.6780127919598338, "debt_to_equity_ratio": 0.5314316076965727, "profit_margin": 0.25063501628540263, "quarter": 3, "return_on_assets": 0.21394390711495506, "return_on_equity": 0.26989752962194796 }, { "asset_turnover_ratio": 0.8282613655638162, "current_ratio": 1.9948843617688174, "debt_to_equity_ratio": 0.5453093308898476, "profit_margin": 0.24594386943696603, "quarter": 4, "return_on_assets": 0.20370580515191042, "return_on_equity": 0.261516128035911 } ], "income_statement": [ { "depreciation": 137617, "expenses": 1450910, "income_tax": 204262, "marketing_expense": 249209, "net_income": 712185, "net_profit": 507923, "operational_expense": 908138, "product_revenue": 481392, "quarter": 1, "rd_expense": 183404, "revenue": 2163095, "salaries_expense": 622900, "service_revenue": 1681703 }, { "depreciation": 140001, "expenses": 1436680, "income_tax": 175293, "marketing_expense": 173014, "net_income": 693407, "net_profit": 518114, "operational_expense": 768659, "product_revenue": 456684, "quarter": 2, "rd_expense": 230398, "revenue": 2130087, "salaries_expense": 504292, "service_revenue": 1673403 }, { "depreciation": 140890, "expenses": 1422590, "income_tax": 149266, "marketing_expense": 263601, "net_income": 674994, "net_profit": 525728, "operational_expense": 754419, "product_revenue": 440792, "quarter": 3, "rd_expense": 200653, "revenue": 2097584, "salaries_expense": 709648, "service_revenue": 1656792 }, { "depreciation": 131018, "expenses": 1408639, "income_tax": 148922, "marketing_expense": 218444, "net_income": 656938, "net_profit": 508016, "operational_expense": 736575, "product_revenue": 451383, "quarter": 4, "rd_expense": 229468, "revenue": 2065577, "salaries_expense": 553534, "service_revenue": 1614194 } ], "market_conditions": { "gdp_growth": [ 0.01947446126262886, 0.024916099304187082, 0.026272069102581848, 0.009505264295138332 ], "inflation_rate": [ 0.012114303246903565, 0.015230301096838698, 0.016147659208635645, 0.018199049150480914 ], "interest_rate": [ 0.027860957427611008, 0.027475634354372686, 0.030189443060052584, 0.028949782723480557 ], "year": 1998 }, "random_event": { "description": "Rodriguez, Ortega and Sanchez Data Privacy Regulation Impact in 1998", "impact": -0.02, "type": "Data Privacy Regulation Impact" }, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 188548, "billable_hours_per_employee": 122, "client_concentration": 0.12, "client_retention_rate": 0.7, "employee_utilization_rate": 0.71, "gross_billings": 2163158, "net_revenue": 1724362, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 4125 }, { "average_project_size": 149277, "billable_hours_per_employee": 128, "client_concentration": 0.21, "client_retention_rate": 0.63, "employee_utilization_rate": 0.74, "gross_billings": 1956449, "net_revenue": 1709212, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 4089 }, { "average_project_size": 144229, "billable_hours_per_employee": 112, "client_concentration": 0.4, "client_retention_rate": 0.69, "employee_utilization_rate": 0.78, "gross_billings": 1909681, "net_revenue": 1694196, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 4053 }, { "average_project_size": 101195, "billable_hours_per_employee": 107, "client_concentration": 0.32, "client_retention_rate": 0.85, "employee_utilization_rate": 0.61, "gross_billings": 2002847, "net_revenue": 1679312, "new_client_acquisition": 5, "organic_growth": -0.05, "quarter": 4, "revenue_per_employee": 4017 } ], "balance_sheet": [ { "assets": 2373899, "current_assets": 798029, "current_liabilities": 489948, "equity": 1623990, "fixed_assets": 1575870, "liabilities": 1120140, "long_term_liabilities": 630192, "quarter": 1 }, { "assets": 2441354, "current_assets": 1087692, "current_liabilities": 480178, "equity": 1632523, "fixed_assets": 1353662, "liabilities": 1139490, "long_term_liabilities": 659312, "quarter": 2 }, { "assets": 2510724, "current_assets": 1156843, "current_liabilities": 494590, "equity": 1691320, "fixed_assets": 1353881, "liabilities": 1159175, "long_term_liabilities": 664585, "quarter": 3 }, { "assets": 2582066, "current_assets": 846634, "current_liabilities": 528959, "equity": 1738883, "fixed_assets": 1735432, "liabilities": 1179199, "long_term_liabilities": 650240, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -59222, "financing_cash_flow": -37878, "investing_cash_flow": -170544, "net_cash_flow": 77488, "operating_cash_flow": 469519, "quarter": 1 }, { "change_in_working_capital": -42558, "financing_cash_flow": 76991, "investing_cash_flow": -176183, "net_cash_flow": 429682, "operating_cash_flow": 438549, "quarter": 2 }, { "change_in_working_capital": 84696, "financing_cash_flow": -109545, "investing_cash_flow": -139894, "net_cash_flow": 319929, "operating_cash_flow": 422546, "quarter": 3 }, { "change_in_working_capital": 33278, "financing_cash_flow": -196664, "investing_cash_flow": -447211, "net_cash_flow": 398949, "operating_cash_flow": 443497, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7263838941757842, "current_ratio": 1.6288034648574952, "debt_to_equity_ratio": 0.6897456265124785, "profit_margin": 0.2147060767982593, "quarter": 1, "return_on_assets": 0.1559590361679246, "return_on_equity": 0.2279761574886545 }, { "asset_turnover_ratio": 0.700108218636052, "current_ratio": 2.265184993898096, "debt_to_equity_ratio": 0.6979932288855961, "profit_margin": 0.19345698485617935, "quarter": 2, "return_on_assets": 0.1354408250503614, "return_on_equity": 0.20254477272295704 }, { "asset_turnover_ratio": 0.6747838472090122, "current_ratio": 2.338993914151115, "debt_to_equity_ratio": 0.6853670505877066, "profit_margin": 0.20054999539604626, "quarter": 3, "return_on_assets": 0.13532789745109378, "return_on_equity": 0.20089102003169124 }, { "asset_turnover_ratio": 0.6503753196084066, "current_ratio": 1.6005663955051337, "debt_to_equity_ratio": 0.678135906786138, "profit_margin": 0.20009146602894518, "quarter": 4, "return_on_assets": 0.13013455116948985, "return_on_equity": 0.19323669275046107 } ], "income_statement": [ { "depreciation": 99288, "expenses": 1253712, "income_tax": 100419, "marketing_expense": 216525, "net_income": 470650, "net_profit": 370231, "operational_expense": 788361, "product_revenue": 525535, "quarter": 1, "rd_expense": 215396, "revenue": 1724362, "salaries_expense": 609945, "service_revenue": 1198827 }, { "depreciation": 107890, "expenses": 1250021, "income_tax": 128532, "marketing_expense": 209023, "net_income": 459191, "net_profit": 330659, "operational_expense": 690319, "product_revenue": 427831, "quarter": 2, "rd_expense": 176331, "revenue": 1709212, "salaries_expense": 472883, "service_revenue": 1281381 }, { "depreciation": 82775, "expenses": 1246342, "income_tax": 108083, "marketing_expense": 235962, "net_income": 447854, "net_profit": 339771, "operational_expense": 791224, "product_revenue": 414338, "quarter": 3, "rd_expense": 246611, "revenue": 1694196, "salaries_expense": 553889, "service_revenue": 1279858 }, { "depreciation": 107481, "expenses": 1242674, "income_tax": 100622, "marketing_expense": 138107, "net_income": 436638, "net_profit": 336016, "operational_expense": 721416, "product_revenue": 370186, "quarter": 4, "rd_expense": 189575, "revenue": 1679312, "salaries_expense": 613794, "service_revenue": 1309126 } ], "market_conditions": { "gdp_growth": [ 0.0292421096633598, 0.022221887510210713, 0.01939215013245859, 0.02710630005330214 ], "inflation_rate": [ 0.0175458222357994, 0.016035224711698475, 0.01978895807982364, 0.019963082017973022 ], "interest_rate": [ 0.028586837644953234, 0.021537696988535273, 0.026577625148063454, 0.019819483377817047 ], "year": 1999 }, "random_event": null, "year": 1999 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Poor", "founding_year": 2003, "industry": "Advertising", "location": "Michaelside", "name": "Maxwell-Dixon", "num_employees": 648, "region": "North America", "revenue_size": "Medium", "website": "www.maxwell-dixon.com" }

[ { "advertising_kpis": [ { "average_project_size": 158977, "billable_hours_per_employee": 136, "client_concentration": 0.24, "client_retention_rate": 0.86, "employee_utilization_rate": 0.75, "gross_billings": 10854510, "net_revenue": 8991221, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 13875 }, { "average_project_size": 63455, "billable_hours_per_employee": 154, "client_concentration": 0.28, "client_retention_rate": 0.77, "employee_utilization_rate": 0.67, "gross_billings": 9837161, "net_revenue": 8924518, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 13772 }, { "average_project_size": 140814, "billable_hours_per_employee": 97, "client_concentration": 0.22, "client_retention_rate": 0.66, "employee_utilization_rate": 0.74, "gross_billings": 11501754, "net_revenue": 8858311, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 13670 }, { "average_project_size": 58565, "billable_hours_per_employee": 93, "client_concentration": 0.37, "client_retention_rate": 0.63, "employee_utilization_rate": 0.7, "gross_billings": 10309903, "net_revenue": 8792595, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 13569 } ], "balance_sheet": [ { "assets": 11977962, "current_assets": 5591936, "current_liabilities": 2845382, "equity": 8921924, "fixed_assets": 6386026, "liabilities": 5404528, "long_term_liabilities": 2559146, "quarter": 1 }, { "assets": 12336574, "current_assets": 4232369, "current_liabilities": 2390930, "equity": 9421592, "fixed_assets": 8104205, "liabilities": 5465646, "long_term_liabilities": 3074716, "quarter": 2 }, { "assets": 12705923, "current_assets": 6044105, "current_liabilities": 3213079, "equity": 9640344, "fixed_assets": 6661818, "liabilities": 5527456, "long_term_liabilities": 2314377, "quarter": 3 }, { "assets": 13086330, "current_assets": 5401638, "current_liabilities": 3232603, "equity": 9792934, "fixed_assets": 7684692, "liabilities": 5589965, "long_term_liabilities": 2357362, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -84394, "financing_cash_flow": -157239, "investing_cash_flow": -378479, "net_cash_flow": 2467898, "operating_cash_flow": 2696891, "quarter": 1 }, { "change_in_working_capital": 78974, "financing_cash_flow": 25606, "investing_cash_flow": -159393, "net_cash_flow": 2421416, "operating_cash_flow": 2907943, "quarter": 2 }, { "change_in_working_capital": 50351, "financing_cash_flow": 108599, "investing_cash_flow": -355440, "net_cash_flow": 2577791, "operating_cash_flow": 2752123, "quarter": 3 }, { "change_in_working_capital": 28140, "financing_cash_flow": -69207, "investing_cash_flow": -438518, "net_cash_flow": 2602793, "operating_cash_flow": 2802541, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7506469798451523, "current_ratio": 1.9652672294967777, "debt_to_equity_ratio": 0.6057581301970293, "profit_margin": 0.26119811758603195, "quarter": 1, "return_on_assets": 0.19606757810719386, "return_on_equity": 0.2632268555526812 }, { "asset_turnover_ratio": 0.7234194842101219, "current_ratio": 1.770176876780165, "debt_to_equity_ratio": 0.5801191560831758, "profit_margin": 0.2858041184969317, "quarter": 2, "return_on_assets": 0.2067562679881789, "return_on_equity": 0.27072537210271896 }, { "asset_turnover_ratio": 0.6971796539299034, "current_ratio": 1.8810944268721683, "debt_to_equity_ratio": 0.5733670914647859, "profit_margin": 0.27791720114590696, "quarter": 3, "return_on_assets": 0.19375821811607075, "return_on_equity": 0.2553723186641473 }, { "asset_turnover_ratio": 0.6718915845771886, "current_ratio": 1.6709871270923153, "debt_to_equity_ratio": 0.570816161938802, "profit_margin": 0.261193538426369, "quarter": 4, "return_on_assets": 0.17549374041461585, "return_on_equity": 0.23451286407117622 } ], "income_statement": [ { "depreciation": 348401, "expenses": 5751219, "income_tax": 891512, "marketing_expense": 1062198, "net_income": 3240002, "net_profit": 2348490, "operational_expense": 3009512, "product_revenue": 1922707, "quarter": 1, "rd_expense": 867416, "revenue": 8991221, "salaries_expense": 1884346, "service_revenue": 7068514 }, { "depreciation": 357279, "expenses": 5717198, "income_tax": 656656, "marketing_expense": 827192, "net_income": 3207320, "net_profit": 2550664, "operational_expense": 3430377, "product_revenue": 3087499, "quarter": 2, "rd_expense": 893729, "revenue": 8924518, "salaries_expense": 1797158, "service_revenue": 5837019 }, { "depreciation": 290246, "expenses": 5683378, "income_tax": 713056, "marketing_expense": 733929, "net_income": 3174933, "net_profit": 2461877, "operational_expense": 3767004, "product_revenue": 2877229, "quarter": 3, "rd_expense": 925469, "revenue": 8858311, "salaries_expense": 2431900, "service_revenue": 5981082 }, { "depreciation": 505972, "expenses": 5649758, "income_tax": 846268, "marketing_expense": 721770, "net_income": 3142837, "net_profit": 2296569, "operational_expense": 3425728, "product_revenue": 3363300, "quarter": 4, "rd_expense": 1118562, "revenue": 8792595, "salaries_expense": 2369337, "service_revenue": 5429295 } ], "market_conditions": { "gdp_growth": [ 0.024505908541763044, 0.02610421717008283, 0.019063161660344427, 0.03072860827793579 ], "inflation_rate": [ 0.015151886853578378, 0.022025460050536086, 0.01726128955840908, 0.014655411508034835 ], "interest_rate": [ 0.02994306311783677, 0.029760715273459387, 0.023157187523043854, 0.02352820731218408 ], "year": 2003 }, "random_event": null, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 100006, "billable_hours_per_employee": 134, "client_concentration": 0.16, "client_retention_rate": 0.77, "employee_utilization_rate": 0.7, "gross_billings": 19076336, "net_revenue": 15738606, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 24288 }, { "average_project_size": 197395, "billable_hours_per_employee": 106, "client_concentration": 0.39, "client_retention_rate": 0.76, "employee_utilization_rate": 0.79, "gross_billings": 17496169, "net_revenue": 15703129, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 24233 }, { "average_project_size": 115866, "billable_hours_per_employee": 135, "client_concentration": 0.32, "client_retention_rate": 0.68, "employee_utilization_rate": 0.77, "gross_billings": 17316126, "net_revenue": 15667732, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 24179 }, { "average_project_size": 67137, "billable_hours_per_employee": 153, "client_concentration": 0.27, "client_retention_rate": 0.9, "employee_utilization_rate": 0.78, "gross_billings": 19674644, "net_revenue": 15632415, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 24124 } ], "balance_sheet": [ { "assets": 23069948, "current_assets": 7297393, "current_liabilities": 7064497, "equity": 12476273, "fixed_assets": 15772555, "liabilities": 13640693, "long_term_liabilities": 6576196, "quarter": 1 }, { "assets": 23641459, "current_assets": 7597885, "current_liabilities": 5941265, "equity": 12884052, "fixed_assets": 16043574, "liabilities": 13906280, "long_term_liabilities": 7965015, "quarter": 2 }, { "assets": 24227127, "current_assets": 11233626, "current_liabilities": 8415124, "equity": 13045892, "fixed_assets": 12993501, "liabilities": 14177038, "long_term_liabilities": 5761914, "quarter": 3 }, { "assets": 24827304, "current_assets": 8405709, "current_liabilities": 7545974, "equity": 13421748, "fixed_assets": 16421595, "liabilities": 14453068, "long_term_liabilities": 6907094, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 88913, "financing_cash_flow": -84053, "investing_cash_flow": -480543, "net_cash_flow": 3423166, "operating_cash_flow": 3674265, "quarter": 1 }, { "change_in_working_capital": 54878, "financing_cash_flow": 81127, "investing_cash_flow": -172544, "net_cash_flow": 3789002, "operating_cash_flow": 4253093, "quarter": 2 }, { "change_in_working_capital": 46851, "financing_cash_flow": -132400, "investing_cash_flow": -407984, "net_cash_flow": 3749564, "operating_cash_flow": 3655968, "quarter": 3 }, { "change_in_working_capital": 7665, "financing_cash_flow": 23922, "investing_cash_flow": -407248, "net_cash_flow": 3897571, "operating_cash_flow": 4139166, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6822124609903759, "current_ratio": 1.0329671029657173, "debt_to_equity_ratio": 1.093330756709155, "profit_margin": 0.19360151718646493, "quarter": 1, "return_on_assets": 0.1320773674912488, "return_on_equity": 0.24422501816047149 }, { "asset_turnover_ratio": 0.6642199620590252, "current_ratio": 1.2788328748170634, "debt_to_equity_ratio": 1.0793405677033903, "profit_margin": 0.2005251946920897, "quarter": 2, "return_on_assets": 0.13319283721025846, "return_on_equity": 0.24440082980105948 }, { "asset_turnover_ratio": 0.646702021250807, "current_ratio": 1.3349329136445285, "debt_to_equity_ratio": 1.0867051482566312, "profit_margin": 0.19120846590942453, "quarter": 3, "return_on_assets": 0.12365490138389088, "return_on_equity": 0.22963573514175956 }, { "asset_turnover_ratio": 0.6296460944772739, "current_ratio": 1.1139329396046156, "debt_to_equity_ratio": 1.076839469791863, "profit_margin": 0.19494825335688695, "quarter": 4, "return_on_assets": 0.12274840635132997, "return_on_equity": 0.2270577573055313 } ], "income_statement": [ { "depreciation": 627247, "expenses": 11445085, "income_tax": 1246503, "marketing_expense": 1354699, "net_income": 4293521, "net_profit": 3047018, "operational_expense": 7691430, "product_revenue": 3218791, "quarter": 1, "rd_expense": 2068425, "revenue": 15738606, "salaries_expense": 5256437, "service_revenue": 12519815 }, { "depreciation": 1104220, "expenses": 11518325, "income_tax": 1035931, "marketing_expense": 2164488, "net_income": 4184804, "net_profit": 3148873, "operational_expense": 7371865, "product_revenue": 4010865, "quarter": 2, "rd_expense": 1675330, "revenue": 15703129, "salaries_expense": 5321831, "service_revenue": 11692264 }, { "depreciation": 660165, "expenses": 11592033, "income_tax": 1079896, "marketing_expense": 2052403, "net_income": 4075699, "net_profit": 2995803, "operational_expense": 5939568, "product_revenue": 3337169, "quarter": 3, "rd_expense": 1380367, "revenue": 15667732, "salaries_expense": 5456753, "service_revenue": 12330563 }, { "depreciation": 1091654, "expenses": 11666214, "income_tax": 918689, "marketing_expense": 2080226, "net_income": 3966201, "net_profit": 3047512, "operational_expense": 7087382, "product_revenue": 5275361, "quarter": 4, "rd_expense": 1843306, "revenue": 15632415, "salaries_expense": 5020673, "service_revenue": 10357054 } ], "market_conditions": { "gdp_growth": [ 0.018604891941591064, 0.0066717713681395275, 0.015838389414278467, 0.013782148970937956 ], "inflation_rate": [ 0.022027277623918158, 0.018968199118031336, 0.014009261312972171, 0.01903683289122299 ], "interest_rate": [ 0.017608379418149894, 0.02096196893408321, 0.02500591006485254, 0.022747523588460668 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 124292, "billable_hours_per_employee": 146, "client_concentration": 0.12, "client_retention_rate": 0.75, "employee_utilization_rate": 0.76, "gross_billings": 22486065, "net_revenue": 17580115, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 27130 }, { "average_project_size": 148446, "billable_hours_per_employee": 83, "client_concentration": 0.32, "client_retention_rate": 0.64, "employee_utilization_rate": 0.67, "gross_billings": 20143461, "net_revenue": 17345484, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 26768 }, { "average_project_size": 138452, "billable_hours_per_employee": 141, "client_concentration": 0.11, "client_retention_rate": 0.66, "employee_utilization_rate": 0.7, "gross_billings": 19152139, "net_revenue": 17113985, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 26410 }, { "average_project_size": 146133, "billable_hours_per_employee": 93, "client_concentration": 0.19, "client_retention_rate": 0.66, "employee_utilization_rate": 0.68, "gross_billings": 21152552, "net_revenue": 16885576, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 26058 } ], "balance_sheet": [ { "assets": 23405792, "current_assets": 7678599, "current_liabilities": 6677828, "equity": 14104028, "fixed_assets": 15727193, "liabilities": 12865537, "long_term_liabilities": 6187709, "quarter": 1 }, { "assets": 24177357, "current_assets": 10990631, "current_liabilities": 6145883, "equity": 14338514, "fixed_assets": 13186726, "liabilities": 13062820, "long_term_liabilities": 6916937, "quarter": 2 }, { "assets": 24974357, "current_assets": 9510876, "current_liabilities": 6408232, "equity": 14747853, "fixed_assets": 15463481, "liabilities": 13263129, "long_term_liabilities": 6854897, "quarter": 3 }, { "assets": 25797630, "current_assets": 10109856, "current_liabilities": 5934502, "equity": 15646154, "fixed_assets": 15687774, "liabilities": 13466509, "long_term_liabilities": 7532007, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -93000, "financing_cash_flow": 176695, "investing_cash_flow": -237042, "net_cash_flow": 4130419, "operating_cash_flow": 4712130, "quarter": 1 }, { "change_in_working_capital": 9718, "financing_cash_flow": 165014, "investing_cash_flow": -385121, "net_cash_flow": 3376725, "operating_cash_flow": 3936590, "quarter": 2 }, { "change_in_working_capital": 83449, "financing_cash_flow": -125270, "investing_cash_flow": -378357, "net_cash_flow": 3793610, "operating_cash_flow": 4142317, "quarter": 3 }, { "change_in_working_capital": -81253, "financing_cash_flow": 68956, "investing_cash_flow": -370920, "net_cash_flow": 3994426, "operating_cash_flow": 4082274, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7511010522523656, "current_ratio": 1.1498647464415077, "debt_to_equity_ratio": 0.9121888442081936, "profit_margin": 0.20271613695359786, "quarter": 1, "return_on_assets": 0.152260303774382, "return_on_equity": 0.2526776747748941 }, { "asset_turnover_ratio": 0.717426805585077, "current_ratio": 1.7882916091959447, "debt_to_equity_ratio": 0.9110302504150709, "profit_margin": 0.18586837934300363, "quarter": 2, "return_on_assets": 0.1333469576513264, "return_on_equity": 0.22484735865934224 }, { "asset_turnover_ratio": 0.6852622872332609, "current_ratio": 1.484165367296315, "debt_to_equity_ratio": 0.8993260917368786, "profit_margin": 0.17743529633805336, "quarter": 3, "return_on_assets": 0.12158971700452588, "return_on_equity": 0.20590285243553758 }, { "asset_turnover_ratio": 0.6545398162544389, "current_ratio": 1.7035727681952082, "debt_to_equity_ratio": 0.8606913238870076, "profit_margin": 0.1963233590610116, "quarter": 4, "return_on_assets": 0.12850145536624877, "return_on_equity": 0.21187526340338975 } ], "income_statement": [ { "depreciation": 1148357, "expenses": 13004289, "income_tax": 1012053, "marketing_expense": 1859450, "net_income": 4575826, "net_profit": 3563773, "operational_expense": 8130232, "product_revenue": 5621650, "quarter": 1, "rd_expense": 1339858, "revenue": 17580115, "salaries_expense": 4172064, "service_revenue": 11958465 }, { "depreciation": 712613, "expenses": 12912644, "income_tax": 1208863, "marketing_expense": 1411439, "net_income": 4432840, "net_profit": 3223977, "operational_expense": 8148203, "product_revenue": 4567840, "quarter": 2, "rd_expense": 1911724, "revenue": 17345484, "salaries_expense": 5975867, "service_revenue": 12777644 }, { "depreciation": 1105692, "expenses": 12821645, "income_tax": 1255715, "marketing_expense": 1558056, "net_income": 4292340, "net_profit": 3036625, "operational_expense": 8903363, "product_revenue": 4890239, "quarter": 3, "rd_expense": 2170819, "revenue": 17113985, "salaries_expense": 5587262, "service_revenue": 12223746 }, { "depreciation": 767241, "expenses": 12731288, "income_tax": 839255, "marketing_expense": 1859018, "net_income": 4154288, "net_profit": 3315033, "operational_expense": 7572736, "product_revenue": 4646615, "quarter": 4, "rd_expense": 2344324, "revenue": 16885576, "salaries_expense": 5336890, "service_revenue": 12238961 } ], "market_conditions": { "gdp_growth": [ 0.013631580994520179, 0.019092260663260485, 0.02182247805582451, 0.016946158004441353 ], "inflation_rate": [ 0.021971975762484237, 0.014203437664866675, 0.020656015310619155, 0.0212109304981569 ], "interest_rate": [ 0.02850739643498704, 0.028137254589158077, 0.0354541269453544, 0.033510654091106734 ], "year": 2005 }, "random_event": null, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 158624, "billable_hours_per_employee": 157, "client_concentration": 0.36, "client_retention_rate": 0.73, "employee_utilization_rate": 0.77, "gross_billings": 7524634, "net_revenue": 6709819, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 10355 }, { "average_project_size": 159168, "billable_hours_per_employee": 93, "client_concentration": 0.26, "client_retention_rate": 0.77, "employee_utilization_rate": 0.71, "gross_billings": 7936803, "net_revenue": 6561940, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 10126 }, { "average_project_size": 73516, "billable_hours_per_employee": 99, "client_concentration": 0.26, "client_retention_rate": 0.83, "employee_utilization_rate": 0.78, "gross_billings": 7791809, "net_revenue": 6417320, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 9903 }, { "average_project_size": 77654, "billable_hours_per_employee": 88, "client_concentration": 0.32, "client_retention_rate": 0.66, "employee_utilization_rate": 0.61, "gross_billings": 7225719, "net_revenue": 6275888, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 9685 } ], "balance_sheet": [ { "assets": 8950299, "current_assets": 2897991, "current_liabilities": 2376628, "equity": 5862641, "fixed_assets": 6052308, "liabilities": 4975795, "long_term_liabilities": 2599167, "quarter": 1 }, { "assets": 9217569, "current_assets": 2769758, "current_liabilities": 2181950, "equity": 6035468, "fixed_assets": 6447811, "liabilities": 5093702, "long_term_liabilities": 2911752, "quarter": 2 }, { "assets": 9492819, "current_assets": 4329179, "current_liabilities": 2311554, "equity": 6142487, "fixed_assets": 5163640, "liabilities": 5214403, "long_term_liabilities": 2902849, "quarter": 3 }, { "assets": 9776289, "current_assets": 3005559, "current_liabilities": 2724325, "equity": 6199037, "fixed_assets": 6770730, "liabilities": 5337964, "long_term_liabilities": 2613639, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 27430, "financing_cash_flow": 118185, "investing_cash_flow": -158891, "net_cash_flow": 1789557, "operating_cash_flow": 2267346, "quarter": 1 }, { "change_in_working_capital": -88120, "financing_cash_flow": -190262, "investing_cash_flow": -497809, "net_cash_flow": 1806680, "operating_cash_flow": 2119389, "quarter": 2 }, { "change_in_working_capital": 51122, "financing_cash_flow": -25119, "investing_cash_flow": -233577, "net_cash_flow": 1547781, "operating_cash_flow": 2111072, "quarter": 3 }, { "change_in_working_capital": 92276, "financing_cash_flow": 15552, "investing_cash_flow": -173871, "net_cash_flow": 1651600, "operating_cash_flow": 1970039, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7496754019055676, "current_ratio": 1.2193708901855906, "debt_to_equity_ratio": 0.8487292672363872, "profit_margin": 0.2813990958623474, "quarter": 1, "return_on_assets": 0.21095798028646864, "return_on_equity": 0.32206253120394035 }, { "asset_turnover_ratio": 0.7118948607816226, "current_ratio": 1.269395724008341, "debt_to_equity_ratio": 0.8439613961999302, "profit_margin": 0.29131643995525713, "quarter": 2, "return_on_assets": 0.2073866764653457, "return_on_equity": 0.31672788257679435 }, { "asset_turnover_ratio": 0.6760183671467875, "current_ratio": 1.8728435502696454, "debt_to_equity_ratio": 0.8489074539351894, "profit_margin": 0.2904749957926362, "quarter": 3, "return_on_assets": 0.19636643235270787, "return_on_equity": 0.30347170453922 }, { "asset_turnover_ratio": 0.6419499259892992, "current_ratio": 1.1032307085241297, "debt_to_equity_ratio": 0.8610956830875506, "profit_margin": 0.28055185178575526, "quarter": 4, "return_on_assets": 0.18010024049002643, "return_on_equity": 0.284029922712189 } ], "income_statement": [ { "depreciation": 379209, "expenses": 4192603, "income_tax": 629079, "marketing_expense": 662365, "net_income": 2517216, "net_profit": 1888137, "operational_expense": 2835738, "product_revenue": 2485123, "quarter": 1, "rd_expense": 835120, "revenue": 6709819, "salaries_expense": 1706953, "service_revenue": 4224696 }, { "depreciation": 207788, "expenses": 4106611, "income_tax": 543728, "marketing_expense": 560926, "net_income": 2455329, "net_profit": 1911601, "operational_expense": 2728023, "product_revenue": 2061883, "quarter": 2, "rd_expense": 692306, "revenue": 6561940, "salaries_expense": 1685879, "service_revenue": 4500057 }, { "depreciation": 247001, "expenses": 4022384, "income_tax": 530865, "marketing_expense": 449164, "net_income": 2394936, "net_profit": 1864071, "operational_expense": 2640207, "product_revenue": 2116604, "quarter": 3, "rd_expense": 541504, "revenue": 6417320, "salaries_expense": 1449150, "service_revenue": 4300716 }, { "depreciation": 209327, "expenses": 3939884, "income_tax": 575292, "marketing_expense": 671977, "net_income": 2336004, "net_profit": 1760712, "operational_expense": 2584746, "product_revenue": 1664443, "quarter": 4, "rd_expense": 703036, "revenue": 6275888, "salaries_expense": 1216324, "service_revenue": 4611445 } ], "market_conditions": { "gdp_growth": [ 0.012638102655695415, 0.010220486987776478, 0.012184207930739826, 0.021207434635734542 ], "inflation_rate": [ 0.018537792829498186, 0.01694512662241357, 0.021392494917685276, 0.018532965812420137 ], "interest_rate": [ 0.03506763733027298, 0.0370855648009983, 0.03616754810883438, 0.034831619068861744 ], "year": 2006 }, "random_event": { "description": "Maxwell-Dixon Data Privacy Regulation Impact in 2006", "impact": -0.1, "type": "Data Privacy Regulation Impact" }, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 51880, "billable_hours_per_employee": 99, "client_concentration": 0.19, "client_retention_rate": 0.75, "employee_utilization_rate": 0.79, "gross_billings": 11347748, "net_revenue": 9379258, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 14474 }, { "average_project_size": 136364, "billable_hours_per_employee": 83, "client_concentration": 0.37, "client_retention_rate": 0.84, "employee_utilization_rate": 0.66, "gross_billings": 12138999, "net_revenue": 9381907, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 14478 }, { "average_project_size": 87185, "billable_hours_per_employee": 123, "client_concentration": 0.32, "client_retention_rate": 0.86, "employee_utilization_rate": 0.64, "gross_billings": 11147359, "net_revenue": 9384556, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 14482 }, { "average_project_size": 60969, "billable_hours_per_employee": 93, "client_concentration": 0.24, "client_retention_rate": 0.65, "employee_utilization_rate": 0.67, "gross_billings": 11195157, "net_revenue": 9387207, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 14486 } ], "balance_sheet": [ { "assets": 13923540, "current_assets": 4221301, "current_liabilities": 3938751, "equity": 8520564, "fixed_assets": 9702239, "liabilities": 7871323, "long_term_liabilities": 3932572, "quarter": 1 }, { "assets": 14148592, "current_assets": 6401755, "current_liabilities": 4448189, "equity": 8882898, "fixed_assets": 7746837, "liabilities": 8054944, "long_term_liabilities": 3606755, "quarter": 2 }, { "assets": 14377281, "current_assets": 4505437, "current_liabilities": 4383717, "equity": 8883195, "fixed_assets": 9871844, "liabilities": 8242848, "long_term_liabilities": 3859131, "quarter": 3 }, { "assets": 14609667, "current_assets": 6466333, "current_liabilities": 3503414, "equity": 8954771, "fixed_assets": 8143334, "liabilities": 8435136, "long_term_liabilities": 4931722, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 18414, "financing_cash_flow": 44412, "investing_cash_flow": -459514, "net_cash_flow": 2835864, "operating_cash_flow": 3040577, "quarter": 1 }, { "change_in_working_capital": -11102, "financing_cash_flow": -145559, "investing_cash_flow": -394149, "net_cash_flow": 2971617, "operating_cash_flow": 3186028, "quarter": 2 }, { "change_in_working_capital": -47179, "financing_cash_flow": 193599, "investing_cash_flow": -240542, "net_cash_flow": 2582614, "operating_cash_flow": 3181285, "quarter": 3 }, { "change_in_working_capital": 17039, "financing_cash_flow": -157140, "investing_cash_flow": -317518, "net_cash_flow": 2765488, "operating_cash_flow": 3229523, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6736259600647536, "current_ratio": 1.0717359386262295, "debt_to_equity_ratio": 0.9238030487183713, "profit_margin": 0.2631708179900798, "quarter": 1, "return_on_assets": 0.17727869492959406, "return_on_equity": 0.2896929123471169 }, { "asset_turnover_ratio": 0.6630982786131652, "current_ratio": 1.4391823279091782, "debt_to_equity_ratio": 0.9067923553777157, "profit_margin": 0.2973009645054039, "quarter": 2, "return_on_assets": 0.19713975779356702, "return_on_equity": 0.3140022546695909 }, { "asset_turnover_ratio": 0.6527351033898552, "current_ratio": 1.027766390941751, "debt_to_equity_ratio": 0.9279147874160142, "profit_margin": 0.2929027223024723, "quarter": 3, "return_on_assets": 0.19118788872527426, "return_on_equity": 0.3094339367761262 }, { "asset_turnover_ratio": 0.6425339468723004, "current_ratio": 1.8457233430019975, "debt_to_equity_ratio": 0.941971157051364, "profit_margin": 0.2961732920132687, "quarter": 4, "return_on_assets": 0.1903013942754479, "return_on_equity": 0.3104758346137495 } ], "income_statement": [ { "depreciation": 572230, "expenses": 5864201, "income_tax": 1046710, "marketing_expense": 824223, "net_income": 3515057, "net_profit": 2468347, "operational_expense": 2950034, "product_revenue": 2451545, "quarter": 1, "rd_expense": 1083456, "revenue": 9379258, "salaries_expense": 2830562, "service_revenue": 6927713 }, { "depreciation": 396778, "expenses": 5871702, "income_tax": 720955, "marketing_expense": 1085341, "net_income": 3510205, "net_profit": 2789250, "operational_expense": 3350663, "product_revenue": 3518403, "quarter": 2, "rd_expense": 751396, "revenue": 9381907, "salaries_expense": 1936218, "service_revenue": 5863504 }, { "depreciation": 432523, "expenses": 5879213, "income_tax": 756581, "marketing_expense": 597654, "net_income": 3505343, "net_profit": 2748762, "operational_expense": 3184248, "product_revenue": 2547056, "quarter": 3, "rd_expense": 988374, "revenue": 9384556, "salaries_expense": 2661858, "service_revenue": 6837500 }, { "depreciation": 449283, "expenses": 5886733, "income_tax": 720234, "marketing_expense": 662758, "net_income": 3500474, "net_profit": 2780240, "operational_expense": 3767906, "product_revenue": 2905253, "quarter": 4, "rd_expense": 1117105, "revenue": 9387207, "salaries_expense": 2918668, "service_revenue": 6481954 } ], "market_conditions": { "gdp_growth": [ 0.03259586003469507, 0.0333810015661706, 0.02721692939192781, 0.02124347759820245 ], "inflation_rate": [ 0.005951678767506815, 0.010519722885693767, 0.009119448744581378, 0.013271592175049304 ], "interest_rate": [ 0.020667970873104687, 0.022420550181336797, 0.023830727291282258, 0.02112921946058337 ], "year": 2007 }, "random_event": null, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 156790, "billable_hours_per_employee": 115, "client_concentration": 0.2, "client_retention_rate": 0.87, "employee_utilization_rate": 0.62, "gross_billings": 6298524, "net_revenue": 5420511, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 8365 }, { "average_project_size": 172396, "billable_hours_per_employee": 137, "client_concentration": 0.39, "client_retention_rate": 0.69, "employee_utilization_rate": 0.7, "gross_billings": 6054679, "net_revenue": 5452069, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 8414 }, { "average_project_size": 173255, "billable_hours_per_employee": 133, "client_concentration": 0.34, "client_retention_rate": 0.69, "employee_utilization_rate": 0.75, "gross_billings": 6365871, "net_revenue": 5483812, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 8463 }, { "average_project_size": 128946, "billable_hours_per_employee": 102, "client_concentration": 0.37, "client_retention_rate": 0.68, "employee_utilization_rate": 0.73, "gross_billings": 6525059, "net_revenue": 5515739, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 8512 } ], "balance_sheet": [ { "assets": 5897036, "current_assets": 2531510, "current_liabilities": 1472920, "equity": 4880986, "fixed_assets": 3365526, "liabilities": 2556754, "long_term_liabilities": 1083834, "quarter": 1 }, { "assets": 6053694, "current_assets": 2590088, "current_liabilities": 1056667, "equity": 5125239, "fixed_assets": 3463606, "liabilities": 2610516, "long_term_liabilities": 1553849, "quarter": 2 }, { "assets": 6214513, "current_assets": 2047243, "current_liabilities": 1479474, "equity": 5166179, "fixed_assets": 4167270, "liabilities": 2665409, "long_term_liabilities": 1185935, "quarter": 3 }, { "assets": 6379605, "current_assets": 2351477, "current_liabilities": 1593640, "equity": 5306802, "fixed_assets": 4028128, "liabilities": 2721455, "long_term_liabilities": 1127815, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -61202, "financing_cash_flow": 7140, "investing_cash_flow": -292222, "net_cash_flow": 1712447, "operating_cash_flow": 1856413, "quarter": 1 }, { "change_in_working_capital": 35847, "financing_cash_flow": -35299, "investing_cash_flow": -321537, "net_cash_flow": 1712451, "operating_cash_flow": 1937885, "quarter": 2 }, { "change_in_working_capital": -88178, "financing_cash_flow": -170504, "investing_cash_flow": -166778, "net_cash_flow": 1245981, "operating_cash_flow": 1851110, "quarter": 3 }, { "change_in_working_capital": -4206, "financing_cash_flow": -45554, "investing_cash_flow": -363374, "net_cash_flow": 1799940, "operating_cash_flow": 1913863, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9191924553284057, "current_ratio": 1.7187016267007034, "debt_to_equity_ratio": 0.5238191627675228, "profit_margin": 0.2842359327377068, "quarter": 1, "return_on_assets": 0.2612675249057323, "return_on_equity": 0.3156542551033746 }, { "asset_turnover_ratio": 0.9006185314289094, "current_ratio": 2.451186608458483, "debt_to_equity_ratio": 0.509345222730101, "profit_margin": 0.3085179222786799, "quarter": 2, "return_on_assets": 0.2778569580821231, "return_on_equity": 0.32819171944957104 }, { "asset_turnover_ratio": 0.882420231480729, "current_ratio": 1.3837640945363014, "debt_to_equity_ratio": 0.5159343104449149, "profit_margin": 0.2948815531969367, "quarter": 3, "return_on_assets": 0.26020944843143784, "return_on_equity": 0.31301180233979503 }, { "asset_turnover_ratio": 0.8645894220723697, "current_ratio": 1.47553839010065, "debt_to_equity_ratio": 0.5128239191889955, "profit_margin": 0.2988995672202764, "quarter": 4, "return_on_assets": 0.25842540408066017, "return_on_equity": 0.3106677053336454 } ], "income_statement": [ { "depreciation": 315709, "expenses": 3332268, "income_tax": 547539, "marketing_expense": 358249, "net_income": 2088243, "net_profit": 1540704, "operational_expense": 1869106, "product_revenue": 1599565, "quarter": 1, "rd_expense": 387507, "revenue": 5420511, "salaries_expense": 1034715, "service_revenue": 3820946 }, { "depreciation": 255824, "expenses": 3343519, "income_tax": 426489, "marketing_expense": 424752, "net_income": 2108550, "net_profit": 1682061, "operational_expense": 1889981, "product_revenue": 1703451, "quarter": 2, "rd_expense": 395318, "revenue": 5452069, "salaries_expense": 1071631, "service_revenue": 3748618 }, { "depreciation": 234035, "expenses": 3354809, "income_tax": 511928, "marketing_expense": 369915, "net_income": 2129003, "net_profit": 1617075, "operational_expense": 1772440, "product_revenue": 2093095, "quarter": 3, "rd_expense": 463664, "revenue": 5483812, "salaries_expense": 1340192, "service_revenue": 3390717 }, { "depreciation": 265211, "expenses": 3366137, "income_tax": 500950, "marketing_expense": 641135, "net_income": 2149602, "net_profit": 1648652, "operational_expense": 1847526, "product_revenue": 2161205, "quarter": 4, "rd_expense": 519447, "revenue": 5515739, "salaries_expense": 1243133, "service_revenue": 3354534 } ], "market_conditions": { "gdp_growth": [ 0.026452863410727633, 0.008385815458322957, 0.014165669065288022, 0.021506872360530567 ], "inflation_rate": [ 0.01659513449564394, 0.013834908171136057, 0.014686137039102782, 0.01442145432252 ], "interest_rate": [ 0.03343910362728262, 0.040470603378248655, 0.038586240884395655, 0.03473585400036915 ], "year": 2008 }, "random_event": { "description": "Maxwell-Dixon Technology Adoption in 2008", "impact": -0.05, "type": "Technology Adoption" }, "year": 2008 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Poor", "founding_year": 1999, "industry": "Advertising", "location": "Millershire", "name": "Mccullough, Lewis and Holland", "num_employees": 681, "region": "Asia-Pacific", "revenue_size": "Large", "website": "www.mccullough,lewisandholland.com" }

[ { "advertising_kpis": [ { "average_project_size": 177108, "billable_hours_per_employee": 157, "client_concentration": 0.31, "client_retention_rate": 0.64, "employee_utilization_rate": 0.7, "gross_billings": 69625650, "net_revenue": 60039848, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 88164 }, { "average_project_size": 106368, "billable_hours_per_employee": 90, "client_concentration": 0.23, "client_retention_rate": 0.71, "employee_utilization_rate": 0.73, "gross_billings": 66311849, "net_revenue": 59721558, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 87697 }, { "average_project_size": 129917, "billable_hours_per_employee": 102, "client_concentration": 0.14, "client_retention_rate": 0.71, "employee_utilization_rate": 0.74, "gross_billings": 73616991, "net_revenue": 59404955, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 87232 }, { "average_project_size": 122408, "billable_hours_per_employee": 103, "client_concentration": 0.35, "client_retention_rate": 0.75, "employee_utilization_rate": 0.63, "gross_billings": 66363882, "net_revenue": 59090031, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 86770 } ], "balance_sheet": [ { "assets": 82222245, "current_assets": 27794939, "current_liabilities": 19932850, "equity": 63450933, "fixed_assets": 54427306, "liabilities": 35275506, "long_term_liabilities": 15342656, "quarter": 1 }, { "assets": 84054735, "current_assets": 35158161, "current_liabilities": 15930927, "equity": 64511052, "fixed_assets": 48896574, "liabilities": 35975723, "long_term_liabilities": 20044796, "quarter": 2 }, { "assets": 85928065, "current_assets": 31395123, "current_liabilities": 15638982, "equity": 67031642, "fixed_assets": 54532942, "liabilities": 36689839, "long_term_liabilities": 21050857, "quarter": 3 }, { "assets": 87843146, "current_assets": 30228976, "current_liabilities": 17018580, "equity": 68547314, "fixed_assets": 57614170, "liabilities": 37418131, "long_term_liabilities": 20399551, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 52060, "financing_cash_flow": 42243, "investing_cash_flow": -454974, "net_cash_flow": 19143073, "operating_cash_flow": 19148206, "quarter": 1 }, { "change_in_working_capital": 36983, "financing_cash_flow": -166301, "investing_cash_flow": -239411, "net_cash_flow": 19430938, "operating_cash_flow": 19853813, "quarter": 2 }, { "change_in_working_capital": -14981, "financing_cash_flow": 139504, "investing_cash_flow": -357538, "net_cash_flow": 19802292, "operating_cash_flow": 20118082, "quarter": 3 }, { "change_in_working_capital": 34186, "financing_cash_flow": -64837, "investing_cash_flow": -447739, "net_cash_flow": 21153595, "operating_cash_flow": 21373275, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7302141652785082, "current_ratio": 1.3944287445096912, "debt_to_equity_ratio": 0.5559493664183, "profit_margin": 0.27488733815581945, "quarter": 1, "return_on_assets": 0.20072662817708273, "return_on_equity": 0.2601095558358456 }, { "asset_turnover_ratio": 0.7105079565119086, "current_ratio": 2.2069124414417316, "debt_to_equity_ratio": 0.5576675915934528, "profit_margin": 0.2751441949990655, "quarter": 2, "return_on_assets": 0.19549213973490012, "return_on_equity": 0.2547166646732098 }, { "asset_turnover_ratio": 0.6913335590647829, "current_ratio": 2.0074914722710213, "debt_to_equity_ratio": 0.5473510405727492, "profit_margin": 0.2995274720770347, "quarter": 3, "return_on_assets": 0.20707339330869373, "return_on_equity": 0.265448010359048 }, { "asset_turnover_ratio": 0.6726766252201395, "current_ratio": 1.7762337398302326, "debt_to_equity_ratio": 0.5458730447118614, "profit_margin": 0.30668961740771467, "quarter": 4, "return_on_assets": 0.20630293682787726, "return_on_equity": 0.26437650058760875 } ], "income_statement": [ { "depreciation": 2644012, "expenses": 37003620, "income_tax": 6532034, "marketing_expense": 6952141, "net_income": 23036228, "net_profit": 16504194, "operational_expense": 22119428, "product_revenue": 13036505, "quarter": 1, "rd_expense": 3794488, "revenue": 60039848, "salaries_expense": 17235624, "service_revenue": 47003343 }, { "depreciation": 3421773, "expenses": 36584566, "income_tax": 6704952, "marketing_expense": 5514345, "net_income": 23136992, "net_profit": 16432040, "operational_expense": 20781353, "product_revenue": 17798077, "quarter": 2, "rd_expense": 6366178, "revenue": 59721558, "salaries_expense": 16358155, "service_revenue": 41923481 }, { "depreciation": 2324666, "expenses": 36170258, "income_tax": 5441281, "marketing_expense": 6770656, "net_income": 23234697, "net_profit": 17793416, "operational_expense": 20972171, "product_revenue": 19938256, "quarter": 3, "rd_expense": 7035207, "revenue": 59404955, "salaries_expense": 10900019, "service_revenue": 39466699 }, { "depreciation": 3250976, "expenses": 35760642, "income_tax": 5207090, "marketing_expense": 4565192, "net_income": 23329389, "net_profit": 18122299, "operational_expense": 19680513, "product_revenue": 16656553, "quarter": 4, "rd_expense": 6432644, "revenue": 59090031, "salaries_expense": 13586817, "service_revenue": 42433478 } ], "market_conditions": { "gdp_growth": [ 0.04120665298853367, 0.04405042492274212, 0.05113835994200349, 0.050504806608727935 ], "inflation_rate": [ 0.009823834612597209, 0.003039613192065839, 0.0017811481490483164, 0.0007066347508991868 ], "interest_rate": [ 0.01625572573231744, 0.01609689951967195, 0.013674100961046438, 0.01660698343255773 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 173276, "billable_hours_per_employee": 127, "client_concentration": 0.26, "client_retention_rate": 0.8, "employee_utilization_rate": 0.74, "gross_billings": 95980918, "net_revenue": 79861755, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 117271 }, { "average_project_size": 146766, "billable_hours_per_employee": 113, "client_concentration": 0.29, "client_retention_rate": 0.65, "employee_utilization_rate": 0.73, "gross_billings": 99668193, "net_revenue": 79702788, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 117038 }, { "average_project_size": 139547, "billable_hours_per_employee": 130, "client_concentration": 0.1, "client_retention_rate": 0.69, "employee_utilization_rate": 0.79, "gross_billings": 88562596, "net_revenue": 79544138, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 116805 }, { "average_project_size": 189697, "billable_hours_per_employee": 154, "client_concentration": 0.35, "client_retention_rate": 0.78, "employee_utilization_rate": 0.69, "gross_billings": 92081674, "net_revenue": 79385803, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 116572 } ], "balance_sheet": [ { "assets": 116208763, "current_assets": 48514693, "current_liabilities": 21097584, "equity": 86726084, "fixed_assets": 67694070, "liabilities": 47872395, "long_term_liabilities": 26774811, "quarter": 1 }, { "assets": 119998403, "current_assets": 53688047, "current_liabilities": 28297432, "equity": 90124826, "fixed_assets": 66310356, "liabilities": 48594134, "long_term_liabilities": 20296702, "quarter": 2 }, { "assets": 123911626, "current_assets": 46294348, "current_liabilities": 22135718, "equity": 93685917, "fixed_assets": 77617278, "liabilities": 49326754, "long_term_liabilities": 27191036, "quarter": 3 }, { "assets": 127952461, "current_assets": 53849563, "current_liabilities": 20743450, "equity": 97492300, "fixed_assets": 74102898, "liabilities": 50070420, "long_term_liabilities": 29326970, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 70849, "financing_cash_flow": -91328, "investing_cash_flow": -310378, "net_cash_flow": 21796787, "operating_cash_flow": 21925147, "quarter": 1 }, { "change_in_working_capital": -44829, "financing_cash_flow": 192189, "investing_cash_flow": -360597, "net_cash_flow": 21426172, "operating_cash_flow": 21599289, "quarter": 2 }, { "change_in_working_capital": -72607, "financing_cash_flow": 111303, "investing_cash_flow": -216635, "net_cash_flow": 21929582, "operating_cash_flow": 22315923, "quarter": 3 }, { "change_in_working_capital": 97202, "financing_cash_flow": 196770, "investing_cash_flow": -493882, "net_cash_flow": 22725049, "operating_cash_flow": 23042818, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6872266164643711, "current_ratio": 2.299537852296263, "debt_to_equity_ratio": 0.5519953489425395, "profit_margin": 0.23026936986295882, "quarter": 1, "return_on_assets": 0.15824723992630402, "return_on_equity": 0.21204365690027005 }, { "asset_turnover_ratio": 0.6641987393782233, "current_ratio": 1.8972762970152204, "debt_to_equity_ratio": 0.5391869938256524, "profit_margin": 0.2348795753543778, "quarter": 2, "return_on_assets": 0.15600671785607015, "return_on_equity": 0.20771809312563888 }, { "asset_turnover_ratio": 0.641942492143554, "current_ratio": 2.0913867804062196, "debt_to_equity_ratio": 0.5265119409569317, "profit_margin": 0.24013139723759405, "quarter": 3, "return_on_assets": 0.15415054758461486, "return_on_equity": 0.2038838452101611 }, { "asset_turnover_ratio": 0.6204320134178584, "current_ratio": 2.595979116299362, "debt_to_equity_ratio": 0.5135833291449684, "profit_margin": 0.24702476083790448, "quarter": 4, "return_on_assets": 0.153262069730726, "return_on_equity": 0.2011467469738636 } ], "income_statement": [ { "depreciation": 3535431, "expenses": 54294012, "income_tax": 7178027, "marketing_expense": 8013397, "net_income": 25567743, "net_profit": 18389716, "operational_expense": 34518426, "product_revenue": 16066515, "quarter": 1, "rd_expense": 7447979, "revenue": 79861755, "salaries_expense": 27124365, "service_revenue": 63795240 }, { "depreciation": 2878732, "expenses": 54234964, "income_tax": 6747267, "marketing_expense": 8744424, "net_income": 25467824, "net_profit": 18720557, "operational_expense": 27165990, "product_revenue": 16003163, "quarter": 2, "rd_expense": 8937636, "revenue": 79702788, "salaries_expense": 24764844, "service_revenue": 63699625 }, { "depreciation": 3214878, "expenses": 54175981, "income_tax": 6267112, "marketing_expense": 7733284, "net_income": 25368157, "net_profit": 19101045, "operational_expense": 29718438, "product_revenue": 25447791, "quarter": 3, "rd_expense": 10504798, "revenue": 79544138, "salaries_expense": 16553635, "service_revenue": 54096347 }, { "depreciation": 3432559, "expenses": 54117062, "income_tax": 5658482, "marketing_expense": 8943238, "net_income": 25268741, "net_profit": 19610259, "operational_expense": 29036425, "product_revenue": 21049122, "quarter": 4, "rd_expense": 7512066, "revenue": 79385803, "salaries_expense": 17384334, "service_revenue": 58336681 } ], "market_conditions": { "gdp_growth": [ 0.04519636881139045, 0.043955893471128285, 0.05145686814308434, 0.04945156834930875 ], "inflation_rate": [ 0.004895233350939175, 0.01119205560119841, 0.013763788090583557, 0.010173201704847812 ], "interest_rate": [ 0.012675904540699778, 0.009496249208661479, 0.010740536887593348, 0.00880749916955004 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 131533, "billable_hours_per_employee": 93, "client_concentration": 0.19, "client_retention_rate": 0.64, "employee_utilization_rate": 0.8, "gross_billings": 68590629, "net_revenue": 55849547, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 82011 }, { "average_project_size": 72282, "billable_hours_per_employee": 160, "client_concentration": 0.34, "client_retention_rate": 0.66, "employee_utilization_rate": 0.75, "gross_billings": 61182419, "net_revenue": 55265702, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 81154 }, { "average_project_size": 162982, "billable_hours_per_employee": 121, "client_concentration": 0.23, "client_retention_rate": 0.86, "employee_utilization_rate": 0.67, "gross_billings": 68076554, "net_revenue": 54687961, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 80305 }, { "average_project_size": 50027, "billable_hours_per_employee": 118, "client_concentration": 0.12, "client_retention_rate": 0.64, "employee_utilization_rate": 0.78, "gross_billings": 69412229, "net_revenue": 54116260, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 79466 } ], "balance_sheet": [ { "assets": 75112318, "current_assets": 29012562, "current_liabilities": 18656274, "equity": 51190485, "fixed_assets": 46099756, "liabilities": 35869610, "long_term_liabilities": 17213336, "quarter": 1 }, { "assets": 77603622, "current_assets": 32379194, "current_liabilities": 15371022, "equity": 54265823, "fixed_assets": 45224428, "liabilities": 36174860, "long_term_liabilities": 20803838, "quarter": 2 }, { "assets": 80177557, "current_assets": 36855509, "current_liabilities": 21688100, "equity": 55862069, "fixed_assets": 43322048, "liabilities": 36482708, "long_term_liabilities": 14794608, "quarter": 3 }, { "assets": 82836863, "current_assets": 28789898, "current_liabilities": 19367430, "equity": 58558357, "fixed_assets": 54046965, "liabilities": 36793175, "long_term_liabilities": 17425745, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -16979, "financing_cash_flow": 197509, "investing_cash_flow": -347385, "net_cash_flow": 14445481, "operating_cash_flow": 14785972, "quarter": 1 }, { "change_in_working_capital": -351, "financing_cash_flow": 40318, "investing_cash_flow": -492934, "net_cash_flow": 16545464, "operating_cash_flow": 16711958, "quarter": 2 }, { "change_in_working_capital": 21964, "financing_cash_flow": -168965, "investing_cash_flow": -498499, "net_cash_flow": 14451146, "operating_cash_flow": 14515726, "quarter": 3 }, { "change_in_working_capital": -9812, "financing_cash_flow": 23751, "investing_cash_flow": -277157, "net_cash_flow": 14855771, "operating_cash_flow": 15096755, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7435471103421413, "current_ratio": 1.5551102004612496, "debt_to_equity_ratio": 0.7007085398780653, "profit_margin": 0.21392791243230674, "quarter": 1, "return_on_assets": 0.1590654811105683, "return_on_equity": 0.23339839425236936 }, { "asset_turnover_ratio": 0.7121536414885378, "current_ratio": 2.106508858031691, "debt_to_equity_ratio": 0.6666232630434813, "profit_margin": 0.23227898199863634, "quarter": 2, "return_on_assets": 0.16541832287157937, "return_on_equity": 0.23655885583823175 }, { "asset_turnover_ratio": 0.6820856489803001, "current_ratio": 1.699342450468229, "debt_to_equity_ratio": 0.6530855131771077, "profit_margin": 0.2224844330912246, "quarter": 3, "return_on_assets": 0.15175343893304208, "return_on_equity": 0.21780825912480972 }, { "asset_turnover_ratio": 0.6532871724029433, "current_ratio": 1.48651101359344, "debt_to_equity_ratio": 0.6283163818957557, "profit_margin": 0.23125524565075264, "quarter": 4, "return_on_assets": 0.15107608553452828, "return_on_equity": 0.21371277544552694 } ], "income_statement": [ { "depreciation": 2838195, "expenses": 39642999, "income_tax": 4258771, "marketing_expense": 6251295, "net_income": 16206548, "net_profit": 11947777, "operational_expense": 25790602, "product_revenue": 20376863, "quarter": 1, "rd_expense": 5395734, "revenue": 55849547, "salaries_expense": 16186106, "service_revenue": 35472684 }, { "depreciation": 3874897, "expenses": 39091602, "income_tax": 3337039, "marketing_expense": 7244410, "net_income": 16174100, "net_profit": 12837061, "operational_expense": 22019920, "product_revenue": 14200390, "quarter": 2, "rd_expense": 4207203, "revenue": 55265702, "salaries_expense": 16572686, "service_revenue": 41065312 }, { "depreciation": 2348506, "expenses": 38547875, "income_tax": 3972866, "marketing_expense": 7543715, "net_income": 16140086, "net_profit": 12167220, "operational_expense": 20295272, "product_revenue": 12541123, "quarter": 3, "rd_expense": 6577119, "revenue": 54687961, "salaries_expense": 14544267, "service_revenue": 42146838 }, { "depreciation": 2582086, "expenses": 38011710, "income_tax": 3589881, "marketing_expense": 7570010, "net_income": 16104550, "net_profit": 12514669, "operational_expense": 21403434, "product_revenue": 20164973, "quarter": 4, "rd_expense": 6985703, "revenue": 54116260, "salaries_expense": 12710157, "service_revenue": 33951287 } ], "market_conditions": { "gdp_growth": [ 0.04462190821261354, 0.028719851471417073, 0.03891963307455206, 0.026247198679164717 ], "inflation_rate": [ 0.008920610324001606, 0.002703950450214587, 0.010571418387620303, 0.007165102592620668 ], "interest_rate": [ 0.014073393119807204, 0.014837631070541325, 0.013929331980811109, 0.016931845232782055 ], "year": 2001 }, "random_event": { "description": "Mccullough, Lewis and Holland Award Nomination in 2001", "impact": 0.08, "type": "Award Nomination" }, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 189241, "billable_hours_per_employee": 149, "client_concentration": 0.22, "client_retention_rate": 0.63, "employee_utilization_rate": 0.61, "gross_billings": 96297825, "net_revenue": 74611815, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 109562 }, { "average_project_size": 51207, "billable_hours_per_employee": 132, "client_concentration": 0.27, "client_retention_rate": 0.89, "employee_utilization_rate": 0.67, "gross_billings": 82256232, "net_revenue": 72969274, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 107150 }, { "average_project_size": 86501, "billable_hours_per_employee": 129, "client_concentration": 0.17, "client_retention_rate": 0.69, "employee_utilization_rate": 0.77, "gross_billings": 87485712, "net_revenue": 71362892, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 104791 }, { "average_project_size": 89004, "billable_hours_per_employee": 80, "client_concentration": 0.17, "client_retention_rate": 0.79, "employee_utilization_rate": 0.62, "gross_billings": 78422937, "net_revenue": 69791875, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 102484 } ], "balance_sheet": [ { "assets": 83812933, "current_assets": 32014871, "current_liabilities": 22849937, "equity": 60314874, "fixed_assets": 51798062, "liabilities": 44702131, "long_term_liabilities": 21852194, "quarter": 1 }, { "assets": 86506057, "current_assets": 31034983, "current_liabilities": 24440486, "equity": 60424442, "fixed_assets": 55471074, "liabilities": 45827596, "long_term_liabilities": 21387110, "quarter": 2 }, { "assets": 89285717, "current_assets": 37865108, "current_liabilities": 27181334, "equity": 61097384, "fixed_assets": 51420609, "liabilities": 46981397, "long_term_liabilities": 19800063, "quarter": 3 }, { "assets": 92154694, "current_assets": 45316463, "current_liabilities": 21805868, "equity": 62710197, "fixed_assets": 46838231, "liabilities": 48164248, "long_term_liabilities": 26358380, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 76963, "financing_cash_flow": 20601, "investing_cash_flow": -306971, "net_cash_flow": 25342849, "operating_cash_flow": 25390383, "quarter": 1 }, { "change_in_working_capital": -2472, "financing_cash_flow": -50084, "investing_cash_flow": -222853, "net_cash_flow": 22173819, "operating_cash_flow": 22458376, "quarter": 2 }, { "change_in_working_capital": 65300, "financing_cash_flow": -11328, "investing_cash_flow": -447048, "net_cash_flow": 21742511, "operating_cash_flow": 21983495, "quarter": 3 }, { "change_in_working_capital": -36528, "financing_cash_flow": -104750, "investing_cash_flow": -314389, "net_cash_flow": 21273096, "operating_cash_flow": 21675230, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8902183986330606, "current_ratio": 1.4010923093573517, "debt_to_equity_ratio": 0.7411460562779257, "profit_margin": 0.2841918803342339, "quarter": 1, "return_on_assets": 0.25299284061566013, "return_on_equity": 0.3515562678618876 }, { "asset_turnover_ratio": 0.8435163563171074, "current_ratio": 1.2698185707109098, "debt_to_equity_ratio": 0.7584281208587743, "profit_margin": 0.2706067899209193, "quarter": 2, "return_on_assets": 0.2282612534287628, "return_on_equity": 0.326787974310131 }, { "asset_turnover_ratio": 0.7992643661023633, "current_ratio": 1.3930555431900435, "debt_to_equity_ratio": 0.7689592241788945, "profit_margin": 0.2633450449289527, "quarter": 3, "return_on_assets": 0.21048231040133777, "return_on_equity": 0.3075919584380241 }, { "asset_turnover_ratio": 0.7573339129095258, "current_ratio": 2.078177442879137, "debt_to_equity_ratio": 0.7680449162039787, "profit_margin": 0.2682224972462769, "quarter": 4, "return_on_assets": 0.20313399336988738, "return_on_equity": 0.2985120745195554 } ], "income_statement": [ { "depreciation": 4186311, "expenses": 47064106, "income_tax": 6343637, "marketing_expense": 8532000, "net_income": 27547709, "net_profit": 21204072, "operational_expense": 25155123, "product_revenue": 29806370, "quarter": 1, "rd_expense": 5159969, "revenue": 74611815, "salaries_expense": 22831005, "service_revenue": 44805445 }, { "depreciation": 2712395, "expenses": 45906533, "income_tax": 7316760, "marketing_expense": 4595135, "net_income": 27062741, "net_profit": 19745981, "operational_expense": 25893518, "product_revenue": 18929409, "quarter": 2, "rd_expense": 9048127, "revenue": 72969274, "salaries_expense": 18017548, "service_revenue": 54039865 }, { "depreciation": 3190431, "expenses": 44777431, "income_tax": 7792397, "marketing_expense": 7678685, "net_income": 26585461, "net_profit": 18793064, "operational_expense": 27964388, "product_revenue": 26989470, "quarter": 3, "rd_expense": 7282611, "revenue": 71362892, "salaries_expense": 20998613, "service_revenue": 44373422 }, { "depreciation": 2955479, "expenses": 43676101, "income_tax": 7396023, "marketing_expense": 8412646, "net_income": 26115774, "net_profit": 18719751, "operational_expense": 28785814, "product_revenue": 20891242, "quarter": 4, "rd_expense": 7703110, "revenue": 69791875, "salaries_expense": 19152404, "service_revenue": 48900633 } ], "market_conditions": { "gdp_growth": [ 0.06485983007897764, 0.052990473909674596, 0.04754477359750908, 0.054390355904825646 ], "inflation_rate": [ 0.010864149183193818, 0.01452330471493338, 0.0073579449054904725, 0.007496652638618568 ], "interest_rate": [ 0.016542310728785883, 0.015655849203644944, 0.011716033584693166, 0.015133855443895426 ], "year": 2002 }, "random_event": { "description": "Mccullough, Lewis and Holland Award Nomination in 2002", "impact": -0.06, "type": "Award Nomination" }, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 183655, "billable_hours_per_employee": 126, "client_concentration": 0.2, "client_retention_rate": 0.77, "employee_utilization_rate": 0.63, "gross_billings": 99700725, "net_revenue": 85369218, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 125359 }, { "average_project_size": 71065, "billable_hours_per_employee": 92, "client_concentration": 0.3, "client_retention_rate": 0.64, "employee_utilization_rate": 0.65, "gross_billings": 98754122, "net_revenue": 84978298, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 124785 }, { "average_project_size": 105808, "billable_hours_per_employee": 115, "client_concentration": 0.38, "client_retention_rate": 0.69, "employee_utilization_rate": 0.72, "gross_billings": 98192884, "net_revenue": 84589169, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 124213 }, { "average_project_size": 191053, "billable_hours_per_employee": 107, "client_concentration": 0.22, "client_retention_rate": 0.67, "employee_utilization_rate": 0.72, "gross_billings": 108513394, "net_revenue": 84201822, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 123644 } ], "balance_sheet": [ { "assets": 102318788, "current_assets": 48501191, "current_liabilities": 31009737, "equity": 72545227, "fixed_assets": 53817597, "liabilities": 55617899, "long_term_liabilities": 24608162, "quarter": 1 }, { "assets": 105794382, "current_assets": 50721693, "current_liabilities": 28388494, "equity": 74578255, "fixed_assets": 55072689, "liabilities": 56109026, "long_term_liabilities": 27720532, "quarter": 2 }, { "assets": 109388036, "current_assets": 46747671, "current_liabilities": 23579738, "equity": 78865254, "fixed_assets": 62640365, "liabilities": 56604490, "long_term_liabilities": 33024752, "quarter": 3 }, { "assets": 113103761, "current_assets": 42835277, "current_liabilities": 22915330, "equity": 82197043, "fixed_assets": 70268484, "liabilities": 57104329, "long_term_liabilities": 34188999, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 3736, "financing_cash_flow": -173888, "investing_cash_flow": -425107, "net_cash_flow": 29988927, "operating_cash_flow": 30476940, "quarter": 1 }, { "change_in_working_capital": -79918, "financing_cash_flow": -11158, "investing_cash_flow": -178694, "net_cash_flow": 27581976, "operating_cash_flow": 27868569, "quarter": 2 }, { "change_in_working_capital": -53971, "financing_cash_flow": -103356, "investing_cash_flow": -344161, "net_cash_flow": 30000101, "operating_cash_flow": 30336774, "quarter": 3 }, { "change_in_working_capital": 27147, "financing_cash_flow": 145782, "investing_cash_flow": -378446, "net_cash_flow": 28222556, "operating_cash_flow": 28828782, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8343454771962311, "current_ratio": 1.5640632811558512, "debt_to_equity_ratio": 0.7666651728858743, "profit_margin": 0.3027360283422064, "quarter": 1, "return_on_assets": 0.25258643603166997, "return_on_equity": 0.3562513905980334 }, { "asset_turnover_ratio": 0.8032401758346677, "current_ratio": 1.7866989703645428, "debt_to_equity_ratio": 0.7523510170625473, "profit_margin": 0.2929324261118998, "quarter": 2, "return_on_assets": 0.23529509345779817, "return_on_equity": 0.33378226669422606 }, { "asset_turnover_ratio": 0.7732945218981717, "current_ratio": 1.9825356414053457, "debt_to_equity_ratio": 0.7177367361297029, "profit_margin": 0.3083338955605534, "quarter": 3, "return_on_assets": 0.23843291235249894, "return_on_equity": 0.3307122804676442 }, { "asset_turnover_ratio": 0.7444652702574586, "current_ratio": 1.8692847539180104, "debt_to_equity_ratio": 0.6947248576813159, "profit_margin": 0.31112879006347394, "quarter": 4, "return_on_assets": 0.2316245787794802, "return_on_equity": 0.31871719521589115 } ], "income_statement": [ { "depreciation": 4632602, "expenses": 51916667, "income_tax": 7608213, "marketing_expense": 7814158, "net_income": 33452551, "net_profit": 25844338, "operational_expense": 35141196, "product_revenue": 32510432, "quarter": 1, "rd_expense": 9099918, "revenue": 85369218, "salaries_expense": 24689071, "service_revenue": 52858786 }, { "depreciation": 2975670, "expenses": 51563793, "income_tax": 8521606, "marketing_expense": 6573554, "net_income": 33414505, "net_profit": 24892899, "operational_expense": 31176232, "product_revenue": 27057510, "quarter": 2, "rd_expense": 8431219, "revenue": 84978298, "salaries_expense": 15903735, "service_revenue": 57920788 }, { "depreciation": 4255066, "expenses": 51213318, "income_tax": 7294143, "marketing_expense": 9092478, "net_income": 33375851, "net_profit": 26081708, "operational_expense": 32623450, "product_revenue": 32793291, "quarter": 3, "rd_expense": 5607588, "revenue": 84589169, "salaries_expense": 18905588, "service_revenue": 51795878 }, { "depreciation": 2631171, "expenses": 50865224, "income_tax": 7138987, "marketing_expense": 6907266, "net_income": 33336598, "net_profit": 26197611, "operational_expense": 28434142, "product_revenue": 30563697, "quarter": 4, "rd_expense": 6035137, "revenue": 84201822, "salaries_expense": 17703311, "service_revenue": 53638125 } ], "market_conditions": { "gdp_growth": [ 0.05011762717435887, 0.047300928890889916, 0.032390570590797085, 0.036960443313360666 ], "inflation_rate": [ 0.0038693533222575365, 0.0063533211034685864, 0.006079169696985288, 0.00788414246059799 ], "interest_rate": [ 0.02255915354752126, 0.02415699029367581, 0.02291457366251363, 0.021592831092680363 ], "year": 2003 }, "random_event": null, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 143264, "billable_hours_per_employee": 139, "client_concentration": 0.14, "client_retention_rate": 0.74, "employee_utilization_rate": 0.79, "gross_billings": 34416729, "net_revenue": 31114528, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 45689 }, { "average_project_size": 130806, "billable_hours_per_employee": 150, "client_concentration": 0.25, "client_retention_rate": 0.85, "employee_utilization_rate": 0.61, "gross_billings": 37853336, "net_revenue": 30405672, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 44649 }, { "average_project_size": 139445, "billable_hours_per_employee": 87, "client_concentration": 0.38, "client_retention_rate": 0.81, "employee_utilization_rate": 0.76, "gross_billings": 35432036, "net_revenue": 29712966, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 43631 }, { "average_project_size": 134080, "billable_hours_per_employee": 105, "client_concentration": 0.21, "client_retention_rate": 0.79, "employee_utilization_rate": 0.75, "gross_billings": 34602592, "net_revenue": 29036041, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 42637 } ], "balance_sheet": [ { "assets": 44885694, "current_assets": 18195928, "current_liabilities": 10669103, "equity": 26415279, "fixed_assets": 26689766, "liabilities": 24133905, "long_term_liabilities": 13464802, "quarter": 1 }, { "assets": 46127666, "current_assets": 14452078, "current_liabilities": 13297957, "equity": 27144010, "fixed_assets": 31675588, "liabilities": 24824941, "long_term_liabilities": 11526984, "quarter": 2 }, { "assets": 47404002, "current_assets": 20069699, "current_liabilities": 13265286, "equity": 27237412, "fixed_assets": 27334303, "liabilities": 25535764, "long_term_liabilities": 12270478, "quarter": 3 }, { "assets": 48715655, "current_assets": 17284729, "current_liabilities": 14789474, "equity": 27560105, "fixed_assets": 31430926, "liabilities": 26266941, "long_term_liabilities": 11477467, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -73938, "financing_cash_flow": -12023, "investing_cash_flow": -329274, "net_cash_flow": 6726549, "operating_cash_flow": 6953919, "quarter": 1 }, { "change_in_working_capital": -11634, "financing_cash_flow": 5829, "investing_cash_flow": -205534, "net_cash_flow": 7277453, "operating_cash_flow": 7472917, "quarter": 2 }, { "change_in_working_capital": 81563, "financing_cash_flow": -155950, "investing_cash_flow": -482366, "net_cash_flow": 7088261, "operating_cash_flow": 7050088, "quarter": 3 }, { "change_in_working_capital": 56941, "financing_cash_flow": -86530, "investing_cash_flow": -158146, "net_cash_flow": 6142018, "operating_cash_flow": 6589394, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6931947626787279, "current_ratio": 1.70547870800385, "debt_to_equity_ratio": 0.9136343023293451, "profit_margin": 0.18202075892007746, "quarter": 1, "return_on_assets": 0.12617583678220504, "return_on_equity": 0.21440205117651795 }, { "asset_turnover_ratio": 0.6591634616847946, "current_ratio": 1.0867893466643035, "debt_to_equity_ratio": 0.9145642445607705, "profit_margin": 0.19211168889804509, "quarter": 2, "return_on_assets": 0.1266330058841477, "return_on_equity": 0.2151960966710519 }, { "asset_turnover_ratio": 0.6268029015778035, "current_ratio": 1.512948835027002, "debt_to_equity_ratio": 0.93752534198183, "profit_margin": 0.180701381343081, "quarter": 3, "return_on_assets": 0.11326415014496033, "return_on_equity": 0.19712496914170846 }, { "asset_turnover_ratio": 0.596031008923107, "current_ratio": 1.168718306006015, "debt_to_equity_ratio": 0.953078408082988, "profit_margin": 0.17603608563577933, "quarter": 4, "return_on_assets": 0.10492296572836801, "return_on_equity": 0.18546340806756723 } ], "income_statement": [ { "depreciation": 1290429, "expenses": 23201634, "income_tax": 2249404, "marketing_expense": 3436895, "net_income": 7912894, "net_profit": 5663490, "operational_expense": 13465207, "product_revenue": 7233832, "quarter": 1, "rd_expense": 2772418, "revenue": 31114528, "salaries_expense": 8521577, "service_revenue": 23880696 }, { "depreciation": 1631632, "expenses": 22755749, "income_tax": 1808638, "marketing_expense": 3551886, "net_income": 7649923, "net_profit": 5841285, "operational_expense": 15141244, "product_revenue": 8674045, "quarter": 2, "rd_expense": 2380947, "revenue": 30405672, "salaries_expense": 10005381, "service_revenue": 21731627 }, { "depreciation": 1680914, "expenses": 22318433, "income_tax": 2025359, "marketing_expense": 4294093, "net_income": 7394533, "net_profit": 5369174, "operational_expense": 13977773, "product_revenue": 6527242, "quarter": 3, "rd_expense": 3818684, "revenue": 29712966, "salaries_expense": 6769960, "service_revenue": 23185724 }, { "depreciation": 1478003, "expenses": 21889521, "income_tax": 2035129, "marketing_expense": 2512235, "net_income": 7146520, "net_profit": 5111391, "operational_expense": 14572275, "product_revenue": 11436035, "quarter": 4, "rd_expense": 2244957, "revenue": 29036041, "salaries_expense": 6611045, "service_revenue": 17600006 } ], "market_conditions": { "gdp_growth": [ 0.036342746429620765, 0.054168260742886574, 0.05117060743594613, 0.04163874711277199 ], "inflation_rate": [ 0.00602870893913187, 0.007759304454683194, 0.008619437912628796, 0.014666775998104148 ], "interest_rate": [ 0.011295077547263221, 0.018121601795670177, 0.01378795897225537, 0.014762880741111022 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 191268, "billable_hours_per_employee": 144, "client_concentration": 0.22, "client_retention_rate": 0.77, "employee_utilization_rate": 0.73, "gross_billings": 69513272, "net_revenue": 58460980, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 85846 }, { "average_project_size": 110609, "billable_hours_per_employee": 132, "client_concentration": 0.35, "client_retention_rate": 0.65, "employee_utilization_rate": 0.64, "gross_billings": 66640669, "net_revenue": 57069462, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 83802 }, { "average_project_size": 125787, "billable_hours_per_employee": 86, "client_concentration": 0.32, "client_retention_rate": 0.72, "employee_utilization_rate": 0.63, "gross_billings": 64802830, "net_revenue": 55711066, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 81808 }, { "average_project_size": 190464, "billable_hours_per_employee": 87, "client_concentration": 0.23, "client_retention_rate": 0.72, "employee_utilization_rate": 0.63, "gross_billings": 62130446, "net_revenue": 54385003, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 79861 } ], "balance_sheet": [ { "assets": 67128618, "current_assets": 30190651, "current_liabilities": 16294324, "equity": 48310840, "fixed_assets": 36937967, "liabilities": 31598378, "long_term_liabilities": 15304054, "quarter": 1 }, { "assets": 68927596, "current_assets": 33539212, "current_liabilities": 14296570, "equity": 48049977, "fixed_assets": 35388384, "liabilities": 32169653, "long_term_liabilities": 17873083, "quarter": 2 }, { "assets": 70774785, "current_assets": 29645064, "current_liabilities": 15958442, "equity": 49326533, "fixed_assets": 41129721, "liabilities": 32751257, "long_term_liabilities": 16792815, "quarter": 3 }, { "assets": 72671476, "current_assets": 29171185, "current_liabilities": 13568652, "equity": 50202449, "fixed_assets": 43500291, "liabilities": 33343376, "long_term_liabilities": 19774724, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -23710, "financing_cash_flow": 79881, "investing_cash_flow": -265532, "net_cash_flow": 15543704, "operating_cash_flow": 15863644, "quarter": 1 }, { "change_in_working_capital": 437, "financing_cash_flow": 179966, "investing_cash_flow": -484863, "net_cash_flow": 13518396, "operating_cash_flow": 14082706, "quarter": 2 }, { "change_in_working_capital": 27905, "financing_cash_flow": 182097, "investing_cash_flow": -340336, "net_cash_flow": 13266987, "operating_cash_flow": 13437547, "quarter": 3 }, { "change_in_working_capital": -25617, "financing_cash_flow": 109376, "investing_cash_flow": -192577, "net_cash_flow": 13290314, "operating_cash_flow": 13402816, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8708801363972665, "current_ratio": 1.8528323727943548, "debt_to_equity_ratio": 0.654063932649484, "profit_margin": 0.21861761468931926, "quarter": 1, "return_on_assets": 0.19038973809947943, "return_on_equity": 0.2645493226778918 }, { "asset_turnover_ratio": 0.827962460782761, "current_ratio": 2.345962143367255, "debt_to_equity_ratio": 0.6695040249446945, "profit_margin": 0.19786473543416266, "quarter": 2, "return_on_assets": 0.16382457325219932, "return_on_equity": 0.23500602299976128 }, { "asset_turnover_ratio": 0.7871598055719986, "current_ratio": 1.8576414915691644, "debt_to_equity_ratio": 0.6639683555298728, "profit_margin": 0.20288617345789076, "quarter": 3, "return_on_assets": 0.15970384085236006, "return_on_equity": 0.2291465528298938 }, { "asset_turnover_ratio": 0.7483679428776154, "current_ratio": 2.149895582847876, "debt_to_equity_ratio": 0.6641782754462835, "profit_margin": 0.19995124391185562, "quarter": 4, "return_on_assets": 0.1496371010821357, "return_on_equity": 0.2166099307227024 } ], "income_statement": [ { "depreciation": 3083044, "expenses": 42007554, "income_tax": 3672826, "marketing_expense": 7693534, "net_income": 16453426, "net_profit": 12780600, "operational_expense": 23523344, "product_revenue": 22257835, "quarter": 1, "rd_expense": 8347892, "revenue": 58460980, "salaries_expense": 14601567, "service_revenue": 36203145 }, { "depreciation": 2790672, "expenses": 41116609, "income_tax": 4660819, "marketing_expense": 7903170, "net_income": 15952853, "net_profit": 11292034, "operational_expense": 25568860, "product_revenue": 15105284, "quarter": 2, "rd_expense": 7236287, "revenue": 57069462, "salaries_expense": 14899331, "service_revenue": 41964178 }, { "depreciation": 2134542, "expenses": 40244560, "income_tax": 4163501, "marketing_expense": 6448306, "net_income": 15466506, "net_profit": 11303005, "operational_expense": 25230128, "product_revenue": 11238114, "quarter": 3, "rd_expense": 6143606, "revenue": 55711066, "salaries_expense": 14220849, "service_revenue": 44472952 }, { "depreciation": 2528467, "expenses": 39391007, "income_tax": 4119647, "marketing_expense": 4230218, "net_income": 14993996, "net_profit": 10874349, "operational_expense": 27330350, "product_revenue": 20194273, "quarter": 4, "rd_expense": 6428920, "revenue": 54385003, "salaries_expense": 14009266, "service_revenue": 34190730 } ], "market_conditions": { "gdp_growth": [ 0.06443533362463069, 0.049333317862037734, 0.05992573032025392, 0.054874716357388734 ], "inflation_rate": [ 0.011422264035770145, 0.008552088386447035, 0.012209471138207535, 0.002859403476634286 ], "interest_rate": [ 0.016067890537400112, 0.017752828089450237, 0.016859512585062957, 0.017732041592935156 ], "year": 2005 }, "random_event": null, "year": 2005 } ]

{ "advertising_type": "Branding Services", "financial_health": "Poor", "founding_year": 1993, "industry": "Advertising", "location": "East Christophertown", "name": "Welch, Guerra and Turner", "num_employees": 358, "region": "Middle East & Africa", "revenue_size": "Large", "website": "www.welch,guerraandturner.com" }

[ { "advertising_kpis": [ { "average_project_size": 89395, "billable_hours_per_employee": 85, "client_concentration": 0.14, "client_retention_rate": 0.75, "employee_utilization_rate": 0.62, "gross_billings": 31350805, "net_revenue": 26660260, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 74470 }, { "average_project_size": 88580, "billable_hours_per_employee": 84, "client_concentration": 0.3, "client_retention_rate": 0.85, "employee_utilization_rate": 0.67, "gross_billings": 30926678, "net_revenue": 26556582, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 74180 }, { "average_project_size": 56707, "billable_hours_per_employee": 107, "client_concentration": 0.19, "client_retention_rate": 0.8, "employee_utilization_rate": 0.62, "gross_billings": 32625847, "net_revenue": 26453308, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 73892 }, { "average_project_size": 137919, "billable_hours_per_employee": 102, "client_concentration": 0.13, "client_retention_rate": 0.88, "employee_utilization_rate": 0.61, "gross_billings": 30971605, "net_revenue": 26350435, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 73605 } ], "balance_sheet": [ { "assets": 27235132, "current_assets": 11074560, "current_liabilities": 6277829, "equity": 22583262, "fixed_assets": 16160572, "liabilities": 12682369, "long_term_liabilities": 6404540, "quarter": 1 }, { "assets": 28057548, "current_assets": 10827246, "current_liabilities": 6894947, "equity": 23041276, "fixed_assets": 17230302, "liabilities": 12901463, "long_term_liabilities": 6006516, "quarter": 2 }, { "assets": 28904798, "current_assets": 9717960, "current_liabilities": 7364731, "equity": 23624761, "fixed_assets": 19186838, "liabilities": 13124343, "long_term_liabilities": 5759612, "quarter": 3 }, { "assets": 29777633, "current_assets": 13088547, "current_liabilities": 6512796, "equity": 24183864, "fixed_assets": 16689086, "liabilities": 13351072, "long_term_liabilities": 6838276, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -36450, "financing_cash_flow": 166344, "investing_cash_flow": -132972, "net_cash_flow": 9205572, "operating_cash_flow": 9520785, "quarter": 1 }, { "change_in_working_capital": -49274, "financing_cash_flow": 173564, "investing_cash_flow": -234023, "net_cash_flow": 8335349, "operating_cash_flow": 8867776, "quarter": 2 }, { "change_in_working_capital": 24856, "financing_cash_flow": 147406, "investing_cash_flow": -496381, "net_cash_flow": 9017753, "operating_cash_flow": 9284521, "quarter": 3 }, { "change_in_working_capital": -47822, "financing_cash_flow": -49109, "investing_cash_flow": -347428, "net_cash_flow": 8705496, "operating_cash_flow": 9087937, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9788922631254366, "current_ratio": 1.7640748099382764, "debt_to_equity_ratio": 0.5615826889844345, "profit_margin": 0.30121607966313907, "quarter": 1, "return_on_assets": 0.29485808991122203, "return_on_equity": 0.35559517486889186 }, { "asset_turnover_ratio": 0.9465040209500845, "current_ratio": 1.5703160589921865, "debt_to_equity_ratio": 0.5599283216780182, "profit_margin": 0.2969204018800311, "quarter": 2, "return_on_assets": 0.2810363542815644, "return_on_equity": 0.3422202398860202 }, { "asset_turnover_ratio": 0.9151874370476486, "current_ratio": 1.3195268096010566, "debt_to_equity_ratio": 0.5555333660306658, "profit_margin": 0.2965340289388382, "quarter": 3, "return_on_assets": 0.2713842179419486, "return_on_equity": 0.3320374754267355 }, { "asset_turnover_ratio": 0.884906970275307, "current_ratio": 2.009666355279668, "debt_to_equity_ratio": 0.5520652944459165, "profit_margin": 0.2943899408112238, "quarter": 4, "return_on_assets": 0.260507710602787, "return_on_equity": 0.32076358848197295 } ], "income_statement": [ { "depreciation": 1490286, "expenses": 16237427, "income_tax": 2392334, "marketing_expense": 3096476, "net_income": 10422833, "net_profit": 8030499, "operational_expense": 9065427, "product_revenue": 6784294, "quarter": 1, "rd_expense": 1726450, "revenue": 26660260, "salaries_expense": 5387119, "service_revenue": 19875966 }, { "depreciation": 982585, "expenses": 16135432, "income_tax": 2535959, "marketing_expense": 2245196, "net_income": 10421150, "net_profit": 7885191, "operational_expense": 9745358, "product_revenue": 6190255, "quarter": 2, "rd_expense": 3060714, "revenue": 26556582, "salaries_expense": 4857405, "service_revenue": 20366327 }, { "depreciation": 1440215, "expenses": 16034079, "income_tax": 2574923, "marketing_expense": 1641289, "net_income": 10419229, "net_profit": 7844306, "operational_expense": 10434223, "product_revenue": 6340757, "quarter": 3, "rd_expense": 2482939, "revenue": 26453308, "salaries_expense": 6683992, "service_revenue": 20112551 }, { "depreciation": 1330634, "expenses": 15933362, "income_tax": 2659770, "marketing_expense": 2415042, "net_income": 10417073, "net_profit": 7757303, "operational_expense": 10367975, "product_revenue": 7506420, "quarter": 4, "rd_expense": 1708442, "revenue": 26350435, "salaries_expense": 5326763, "service_revenue": 18844015 } ], "market_conditions": { "gdp_growth": [ -0.013446389607490328, -0.0006844091352648934, 0.0037686166662386986, -0.0069492581186678185 ], "inflation_rate": [ 0.02895187280851565, 0.027179553975580965, 0.02270454656695304, 0.028601515530125132 ], "interest_rate": [ 0.06145989800354295, 0.05419244276110102, 0.060118107424864814, 0.06226161853399314 ], "year": 1993 }, "random_event": null, "year": 1993 }, { "advertising_kpis": [ { "average_project_size": 80966, "billable_hours_per_employee": 108, "client_concentration": 0.3, "client_retention_rate": 0.79, "employee_utilization_rate": 0.78, "gross_billings": 94002289, "net_revenue": 74740483, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 208772 }, { "average_project_size": 183369, "billable_hours_per_employee": 120, "client_concentration": 0.33, "client_retention_rate": 0.61, "employee_utilization_rate": 0.78, "gross_billings": 84624878, "net_revenue": 74549906, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 208240 }, { "average_project_size": 181257, "billable_hours_per_employee": 113, "client_concentration": 0.13, "client_retention_rate": 0.67, "employee_utilization_rate": 0.67, "gross_billings": 87764043, "net_revenue": 74359815, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 207709 }, { "average_project_size": 161915, "billable_hours_per_employee": 120, "client_concentration": 0.37, "client_retention_rate": 0.81, "employee_utilization_rate": 0.74, "gross_billings": 88749643, "net_revenue": 74170210, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 207179 } ], "balance_sheet": [ { "assets": 76822421, "current_assets": 33646419, "current_liabilities": 16780196, "equity": 61316265, "fixed_assets": 43176002, "liabilities": 33195822, "long_term_liabilities": 16415626, "quarter": 1 }, { "assets": 78680137, "current_assets": 38040402, "current_liabilities": 19452586, "equity": 63269434, "fixed_assets": 40639735, "liabilities": 34127950, "long_term_liabilities": 14675364, "quarter": 2 }, { "assets": 80582775, "current_assets": 26557253, "current_liabilities": 17266219, "equity": 63838595, "fixed_assets": 54025522, "liabilities": 35086251, "long_term_liabilities": 17820032, "quarter": 3 }, { "assets": 82531424, "current_assets": 30320959, "current_liabilities": 15071117, "equity": 64189819, "fixed_assets": 52210465, "liabilities": 36071461, "long_term_liabilities": 21000344, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 25248, "financing_cash_flow": -148225, "investing_cash_flow": -172097, "net_cash_flow": 21862846, "operating_cash_flow": 22184337, "quarter": 1 }, { "change_in_working_capital": -4618, "financing_cash_flow": -195131, "investing_cash_flow": -457964, "net_cash_flow": 21131991, "operating_cash_flow": 21644103, "quarter": 2 }, { "change_in_working_capital": -25078, "financing_cash_flow": -40758, "investing_cash_flow": -414318, "net_cash_flow": 22969397, "operating_cash_flow": 23256421, "quarter": 3 }, { "change_in_working_capital": 21546, "financing_cash_flow": 42762, "investing_cash_flow": -226812, "net_cash_flow": 20581571, "operating_cash_flow": 20983306, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9728993440599848, "current_ratio": 2.0051266981625244, "debt_to_equity_ratio": 0.5413868897591855, "profit_margin": 0.23668118387728374, "quarter": 1, "return_on_assets": 0.23026696854555, "return_on_equity": 0.28849875314486295 }, { "asset_turnover_ratio": 0.9475060522581449, "current_ratio": 1.9555447280891085, "debt_to_equity_ratio": 0.5394065956082363, "profit_margin": 0.2510700281768296, "quarter": 2, "return_on_assets": 0.23789037123816906, "return_on_equity": 0.2958339567254545 }, { "asset_turnover_ratio": 0.9227755559423214, "current_ratio": 1.538104723448718, "debt_to_equity_ratio": 0.5496087594033046, "profit_margin": 0.24666644208299873, "quarter": 3, "return_on_assets": 0.22761776322545357, "return_on_equity": 0.28731946559914107 }, { "asset_turnover_ratio": 0.8986905399814742, "current_ratio": 2.011858775961994, "debt_to_equity_ratio": 0.5619498786871482, "profit_margin": 0.23904281786447687, "quarter": 4, "return_on_assets": 0.2148255190653199, "return_on_equity": 0.2762097833614393 } ], "income_statement": [ { "depreciation": 4494671, "expenses": 51031293, "income_tax": 6019524, "marketing_expense": 9029796, "net_income": 23709190, "net_profit": 17689666, "operational_expense": 25965295, "product_revenue": 22640030, "quarter": 1, "rd_expense": 7095404, "revenue": 74740483, "salaries_expense": 16116189, "service_revenue": 52100453 }, { "depreciation": 2926856, "expenses": 50995558, "income_tax": 4837101, "marketing_expense": 7678637, "net_income": 23554348, "net_profit": 18717247, "operational_expense": 35424484, "product_revenue": 17368522, "quarter": 2, "rd_expense": 9382811, "revenue": 74549906, "salaries_expense": 23758147, "service_revenue": 57181384 }, { "depreciation": 4914350, "expenses": 50959848, "income_tax": 5057896, "marketing_expense": 6181794, "net_income": 23399967, "net_profit": 18342071, "operational_expense": 25645570, "product_revenue": 15193406, "quarter": 3, "rd_expense": 9474766, "revenue": 74359815, "salaries_expense": 17313901, "service_revenue": 59166409 }, { "depreciation": 3253450, "expenses": 50924163, "income_tax": 5516191, "marketing_expense": 5214214, "net_income": 23246047, "net_profit": 17729856, "operational_expense": 27556474, "product_revenue": 18851491, "quarter": 4, "rd_expense": 6260854, "revenue": 74170210, "salaries_expense": 18573773, "service_revenue": 55318719 } ], "market_conditions": { "gdp_growth": [ 0.0003256939986031344, -0.00459127067069391, -0.01697661930594986, -0.002548314446620459 ], "inflation_rate": [ 0.04023576062875749, 0.03423628891251788, 0.040824679560353294, 0.03462820854105136 ], "interest_rate": [ 0.04933201419623566, 0.047190411736747095, 0.0519756285683258, 0.0444473856682887 ], "year": 1994 }, "random_event": null, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 58550, "billable_hours_per_employee": 130, "client_concentration": 0.31, "client_retention_rate": 0.84, "employee_utilization_rate": 0.71, "gross_billings": 82675318, "net_revenue": 72871065, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 203550 }, { "average_project_size": 175470, "billable_hours_per_employee": 91, "client_concentration": 0.24, "client_retention_rate": 0.79, "employee_utilization_rate": 0.61, "gross_billings": 82737327, "net_revenue": 71898589, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 200834 }, { "average_project_size": 132960, "billable_hours_per_employee": 102, "client_concentration": 0.28, "client_retention_rate": 0.86, "employee_utilization_rate": 0.66, "gross_billings": 90011532, "net_revenue": 70939091, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 198154 }, { "average_project_size": 141638, "billable_hours_per_employee": 109, "client_concentration": 0.27, "client_retention_rate": 0.7, "employee_utilization_rate": 0.69, "gross_billings": 83638779, "net_revenue": 69992398, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 195509 } ], "balance_sheet": [ { "assets": 86521368, "current_assets": 38984366, "current_liabilities": 28000974, "equity": 60072566, "fixed_assets": 47537002, "liabilities": 48623441, "long_term_liabilities": 20622467, "quarter": 1 }, { "assets": 89294609, "current_assets": 35810854, "current_liabilities": 20495464, "equity": 60359902, "fixed_assets": 53483755, "liabilities": 49119844, "long_term_liabilities": 28624380, "quarter": 2 }, { "assets": 92156739, "current_assets": 43652270, "current_liabilities": 27513191, "equity": 63380841, "fixed_assets": 48504469, "liabilities": 49621315, "long_term_liabilities": 22108124, "quarter": 3 }, { "assets": 95110609, "current_assets": 33409920, "current_liabilities": 25578624, "equity": 66595895, "fixed_assets": 61700689, "liabilities": 50127906, "long_term_liabilities": 24549282, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -71541, "financing_cash_flow": 71104, "investing_cash_flow": -359445, "net_cash_flow": 24991861, "operating_cash_flow": 25310553, "quarter": 1 }, { "change_in_working_capital": -59984, "financing_cash_flow": 181205, "investing_cash_flow": -316385, "net_cash_flow": 23395860, "operating_cash_flow": 23645952, "quarter": 2 }, { "change_in_working_capital": 80721, "financing_cash_flow": 160992, "investing_cash_flow": -358006, "net_cash_flow": 24630250, "operating_cash_flow": 24825459, "quarter": 3 }, { "change_in_working_capital": 44081, "financing_cash_flow": -132825, "investing_cash_flow": -489391, "net_cash_flow": 25362570, "operating_cash_flow": 25434598, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.84223200215697, "current_ratio": 1.3922503552912124, "debt_to_equity_ratio": 0.8094117537779225, "profit_margin": 0.30429964211446614, "quarter": 1, "return_on_assets": 0.25629089683371625, "return_on_equity": 0.3691308774790809 }, { "asset_turnover_ratio": 0.8051839837273939, "current_ratio": 1.7472575395219156, "debt_to_equity_ratio": 0.813782699647193, "profit_margin": 0.28074454979916225, "quarter": 2, "return_on_assets": 0.2260510150170432, "return_on_equity": 0.33441301809933355 }, { "asset_turnover_ratio": 0.7697656380831791, "current_ratio": 1.5865942267474535, "debt_to_equity_ratio": 0.7829071722162854, "profit_margin": 0.29384950816468736, "quarter": 3, "return_on_assets": 0.22619525415281894, "return_on_equity": 0.3288914547536534 }, { "asset_turnover_ratio": 0.7359052658363274, "current_ratio": 1.3061656483163442, "debt_to_equity_ratio": 0.7527176562459292, "profit_margin": 0.30879342067977156, "quarter": 4, "return_on_assets": 0.22724270433385618, "return_on_equity": 0.32454240610476065 } ], "income_statement": [ { "depreciation": 3135914, "expenses": 44732489, "income_tax": 5963937, "marketing_expense": 7398604, "net_income": 28138576, "net_profit": 22174639, "operational_expense": 29109189, "product_revenue": 23804693, "quarter": 1, "rd_expense": 7067753, "revenue": 72871065, "salaries_expense": 19484484, "service_revenue": 49066372 }, { "depreciation": 3460815, "expenses": 43988667, "income_tax": 7724785, "marketing_expense": 8134047, "net_income": 27909922, "net_profit": 20185137, "operational_expense": 22306739, "product_revenue": 19641961, "quarter": 2, "rd_expense": 7131596, "revenue": 71898589, "salaries_expense": 17909967, "service_revenue": 52256628 }, { "depreciation": 3980042, "expenses": 43257214, "income_tax": 6836460, "marketing_expense": 6935762, "net_income": 27681877, "net_profit": 20845417, "operational_expense": 29265150, "product_revenue": 21644080, "quarter": 3, "rd_expense": 6330137, "revenue": 70939091, "salaries_expense": 18268998, "service_revenue": 49295011 }, { "depreciation": 3821406, "expenses": 42537923, "income_tax": 5841283, "marketing_expense": 7536961, "net_income": 27454475, "net_profit": 21613192, "operational_expense": 25722411, "product_revenue": 26085996, "quarter": 4, "rd_expense": 5505999, "revenue": 69992398, "salaries_expense": 19525291, "service_revenue": 43906402 } ], "market_conditions": { "gdp_growth": [ -0.007728721845928406, -0.009363694563808006, -0.003741288635506655, -0.007635601769062481 ], "inflation_rate": [ 0.022875446635162163, 0.023669002904342717, 0.02330618801783866, 0.01829940125549461 ], "interest_rate": [ 0.052893553487431653, 0.047870542445810446, 0.047685658515958296, 0.0566049711221475 ], "year": 1995 }, "random_event": { "description": "Welch, Guerra and Turner Industry Recognition in 1995", "impact": -0.02, "type": "Industry Recognition" }, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 110732, "billable_hours_per_employee": 97, "client_concentration": 0.38, "client_retention_rate": 0.81, "employee_utilization_rate": 0.63, "gross_billings": 69704200, "net_revenue": 55892661, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 156125 }, { "average_project_size": 163954, "billable_hours_per_employee": 112, "client_concentration": 0.12, "client_retention_rate": 0.61, "employee_utilization_rate": 0.65, "gross_billings": 70724407, "net_revenue": 55158019, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 154073 }, { "average_project_size": 95717, "billable_hours_per_employee": 158, "client_concentration": 0.27, "client_retention_rate": 0.81, "employee_utilization_rate": 0.73, "gross_billings": 69059164, "net_revenue": 54433033, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 152048 }, { "average_project_size": 182199, "billable_hours_per_employee": 140, "client_concentration": 0.29, "client_retention_rate": 0.74, "employee_utilization_rate": 0.64, "gross_billings": 68747001, "net_revenue": 53717577, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 150049 } ], "balance_sheet": [ { "assets": 72583881, "current_assets": 23976908, "current_liabilities": 17083029, "equity": 48620698, "fixed_assets": 48606973, "liabilities": 39405978, "long_term_liabilities": 22322949, "quarter": 1 }, { "assets": 74039566, "current_assets": 29288658, "current_liabilities": 17174522, "equity": 49965137, "fixed_assets": 44750908, "liabilities": 40001988, "long_term_liabilities": 22827466, "quarter": 2 }, { "assets": 75524445, "current_assets": 25989907, "current_liabilities": 23744831, "equity": 50602794, "fixed_assets": 49534538, "liabilities": 40607012, "long_term_liabilities": 16862181, "quarter": 3 }, { "assets": 77039105, "current_assets": 35427220, "current_liabilities": 21525910, "equity": 51643567, "fixed_assets": 41611885, "liabilities": 41221187, "long_term_liabilities": 19695277, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 28222, "financing_cash_flow": 26593, "investing_cash_flow": -156959, "net_cash_flow": 18387347, "operating_cash_flow": 18841794, "quarter": 1 }, { "change_in_working_capital": -24759, "financing_cash_flow": -197690, "investing_cash_flow": -441709, "net_cash_flow": 18613825, "operating_cash_flow": 18984991, "quarter": 2 }, { "change_in_working_capital": -21687, "financing_cash_flow": -71728, "investing_cash_flow": -408419, "net_cash_flow": 18719007, "operating_cash_flow": 18945312, "quarter": 3 }, { "change_in_working_capital": 19397, "financing_cash_flow": 69317, "investing_cash_flow": -151184, "net_cash_flow": 17807130, "operating_cash_flow": 18046204, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7700423321260542, "current_ratio": 1.4035513257045926, "debt_to_equity_ratio": 0.8104774225989104, "profit_margin": 0.2762937874795405, "quarter": 1, "return_on_assets": 0.21275791246268574, "return_on_equity": 0.31761771499043473 }, { "asset_turnover_ratio": 0.7449803122833, "current_ratio": 1.705355060245636, "debt_to_equity_ratio": 0.8005979849509869, "profit_margin": 0.288762346595515, "quarter": 2, "return_on_assets": 0.21512226314238525, "return_on_equity": 0.3187734479743346 }, { "asset_turnover_ratio": 0.720733968981831, "current_ratio": 1.0945500938709567, "debt_to_equity_ratio": 0.8024658085085183, "profit_margin": 0.2881588648569335, "quarter": 3, "return_on_assets": 0.2076858823656367, "return_on_equity": 0.3099702557925952 }, { "asset_turnover_ratio": 0.6972767531502345, "current_ratio": 1.6457943009145724, "debt_to_equity_ratio": 0.7981862871710623, "profit_margin": 0.29460839233310915, "quarter": 4, "return_on_assets": 0.2054235832568408, "return_on_equity": 0.30643989018032003 } ], "income_statement": [ { "depreciation": 3398999, "expenses": 34349056, "income_tax": 6100810, "marketing_expense": 5196774, "net_income": 21543605, "net_profit": 15442795, "operational_expense": 19976722, "product_revenue": 11731167, "quarter": 1, "rd_expense": 6593330, "revenue": 55892661, "salaries_expense": 10951363, "service_revenue": 44161494 }, { "depreciation": 3057432, "expenses": 33560548, "income_tax": 5669912, "marketing_expense": 4118699, "net_income": 21597471, "net_profit": 15927559, "operational_expense": 20319862, "product_revenue": 18101993, "quarter": 2, "rd_expense": 4560749, "revenue": 55158019, "salaries_expense": 15269575, "service_revenue": 37056026 }, { "depreciation": 3259951, "expenses": 32790141, "income_tax": 5957531, "marketing_expense": 3293792, "net_income": 21642892, "net_profit": 15685361, "operational_expense": 16442990, "product_revenue": 13135121, "quarter": 3, "rd_expense": 5572763, "revenue": 54433033, "salaries_expense": 10601019, "service_revenue": 41297912 }, { "depreciation": 2220555, "expenses": 32037420, "income_tax": 5854508, "marketing_expense": 6386584, "net_income": 21680157, "net_profit": 15825649, "operational_expense": 18897710, "product_revenue": 19240112, "quarter": 4, "rd_expense": 3311796, "revenue": 53717577, "salaries_expense": 10803492, "service_revenue": 34477465 } ], "market_conditions": { "gdp_growth": [ -0.000009338607487429512, -0.0038444233892929603, -0.0078008125678138765, 0.004290101920757525 ], "inflation_rate": [ 0.02593045176923533, 0.02435295825352285, 0.02743858985456837, 0.025585000532435606 ], "interest_rate": [ 0.047148989200238016, 0.04859795170267401, 0.04355987922832119, 0.04232112193724634 ], "year": 1996 }, "random_event": null, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 73449, "billable_hours_per_employee": 157, "client_concentration": 0.28, "client_retention_rate": 0.79, "employee_utilization_rate": 0.76, "gross_billings": 43013423, "net_revenue": 36064037, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 100738 }, { "average_project_size": 84583, "billable_hours_per_employee": 116, "client_concentration": 0.1, "client_retention_rate": 0.65, "employee_utilization_rate": 0.61, "gross_billings": 45663307, "net_revenue": 35595206, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 99428 }, { "average_project_size": 101642, "billable_hours_per_employee": 158, "client_concentration": 0.27, "client_retention_rate": 0.83, "employee_utilization_rate": 0.76, "gross_billings": 44273072, "net_revenue": 35132470, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 98135 }, { "average_project_size": 91426, "billable_hours_per_employee": 117, "client_concentration": 0.26, "client_retention_rate": 0.76, "employee_utilization_rate": 0.6, "gross_billings": 41817550, "net_revenue": 34675749, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 96860 } ], "balance_sheet": [ { "assets": 44844956, "current_assets": 15402064, "current_liabilities": 13360736, "equity": 25881697, "fixed_assets": 29442892, "liabilities": 25985642, "long_term_liabilities": 12624906, "quarter": 1 }, { "assets": 46414181, "current_assets": 17856137, "current_liabilities": 15745473, "equity": 26712172, "fixed_assets": 28558044, "liabilities": 26506716, "long_term_liabilities": 10761243, "quarter": 2 }, { "assets": 48038316, "current_assets": 16989673, "current_liabilities": 12875632, "equity": 28326370, "fixed_assets": 31048643, "liabilities": 27038239, "long_term_liabilities": 14162607, "quarter": 3 }, { "assets": 49719283, "current_assets": 15523895, "current_liabilities": 14531670, "equity": 29608868, "fixed_assets": 34195388, "liabilities": 27580420, "long_term_liabilities": 13048750, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -13925, "financing_cash_flow": 14954, "investing_cash_flow": -485209, "net_cash_flow": 8620942, "operating_cash_flow": 8914039, "quarter": 1 }, { "change_in_working_capital": -13557, "financing_cash_flow": 117611, "investing_cash_flow": -187277, "net_cash_flow": 8030307, "operating_cash_flow": 8391900, "quarter": 2 }, { "change_in_working_capital": 29628, "financing_cash_flow": 89825, "investing_cash_flow": -223292, "net_cash_flow": 9676508, "operating_cash_flow": 9879956, "quarter": 3 }, { "change_in_working_capital": 26713, "financing_cash_flow": -97702, "investing_cash_flow": -256488, "net_cash_flow": 8535602, "operating_cash_flow": 8769507, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8041938317433068, "current_ratio": 1.1527855950450634, "debt_to_equity_ratio": 1.0040161586004195, "profit_margin": 0.19471982573664728, "quarter": 1, "return_on_assets": 0.15659248277554336, "return_on_equity": 0.2713262194515298 }, { "asset_turnover_ratio": 0.7669036754090307, "current_ratio": 1.1340489421943691, "debt_to_equity_ratio": 0.9923085251173136, "profit_margin": 0.19116919845891606, "quarter": 2, "return_on_assets": 0.14660836092314114, "return_on_equity": 0.25474180834115623 }, { "asset_turnover_ratio": 0.731342664051754, "current_ratio": 1.3195214805766429, "debt_to_equity_ratio": 0.9545253768838012, "profit_margin": 0.2085333880595358, "quarter": 3, "return_on_assets": 0.15250936356719916, "return_on_equity": 0.25863861130105975 }, { "asset_turnover_ratio": 0.6974305924725422, "current_ratio": 1.06828017702026, "debt_to_equity_ratio": 0.9314918760149831, "profit_margin": 0.21542447432065562, "quarter": 4, "return_on_assets": 0.15024361875854084, "return_on_equity": 0.25228944922852165 } ], "income_statement": [ { "depreciation": 1891656, "expenses": 26539960, "income_tax": 2501694, "marketing_expense": 3563985, "net_income": 9524077, "net_profit": 7022383, "operational_expense": 18547745, "product_revenue": 7960846, "quarter": 1, "rd_expense": 2660092, "revenue": 36064037, "salaries_expense": 13139706, "service_revenue": 28103191 }, { "depreciation": 1587193, "expenses": 26121621, "income_tax": 2668878, "marketing_expense": 4223628, "net_income": 9473585, "net_profit": 6804707, "operational_expense": 16478052, "product_revenue": 10328418, "quarter": 2, "rd_expense": 4551981, "revenue": 35595206, "salaries_expense": 8856626, "service_revenue": 25266788 }, { "depreciation": 2553663, "expenses": 25709876, "income_tax": 2096301, "marketing_expense": 4732024, "net_income": 9422594, "net_profit": 7326293, "operational_expense": 17495122, "product_revenue": 10569298, "quarter": 3, "rd_expense": 3541734, "revenue": 35132470, "salaries_expense": 10920448, "service_revenue": 24563172 }, { "depreciation": 1299502, "expenses": 25304622, "income_tax": 1901122, "marketing_expense": 3329151, "net_income": 9371127, "net_profit": 7470005, "operational_expense": 13918887, "product_revenue": 8304523, "quarter": 4, "rd_expense": 4702259, "revenue": 34675749, "salaries_expense": 10835961, "service_revenue": 26371226 } ], "market_conditions": { "gdp_growth": [ -0.02134850274556066, -0.019913702982425396, -0.006460580459901328, -0.020183508586205677 ], "inflation_rate": [ 0.023093073402171087, 0.02569977662069953, 0.02200671912045968, 0.019462976929578664 ], "interest_rate": [ 0.04544946114688976, 0.046556920178777494, 0.039860354991095165, 0.03872536955939135 ], "year": 1997 }, "random_event": { "description": "Welch, Guerra and Turner Senior Leadership Change in 1997", "impact": -0.01, "type": "Senior Leadership Change" }, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 116751, "billable_hours_per_employee": 116, "client_concentration": 0.39, "client_retention_rate": 0.72, "employee_utilization_rate": 0.72, "gross_billings": 54295048, "net_revenue": 42904648, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 119845 }, { "average_project_size": 97441, "billable_hours_per_employee": 156, "client_concentration": 0.36, "client_retention_rate": 0.85, "employee_utilization_rate": 0.77, "gross_billings": 47930715, "net_revenue": 42857019, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 119712 }, { "average_project_size": 112825, "billable_hours_per_employee": 116, "client_concentration": 0.22, "client_retention_rate": 0.83, "employee_utilization_rate": 0.8, "gross_billings": 53705027, "net_revenue": 42809444, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 119579 }, { "average_project_size": 168585, "billable_hours_per_employee": 102, "client_concentration": 0.3, "client_retention_rate": 0.67, "employee_utilization_rate": 0.69, "gross_billings": 55418101, "net_revenue": 42761922, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 119447 } ], "balance_sheet": [ { "assets": 64065001, "current_assets": 19340813, "current_liabilities": 18616253, "equity": 41165911, "fixed_assets": 44724188, "liabilities": 33168986, "long_term_liabilities": 14552733, "quarter": 1 }, { "assets": 65459075, "current_assets": 28705312, "current_liabilities": 17156667, "equity": 42772082, "fixed_assets": 36753763, "liabilities": 33842845, "long_term_liabilities": 16686178, "quarter": 2 }, { "assets": 66883483, "current_assets": 24775513, "current_liabilities": 18354103, "equity": 42880495, "fixed_assets": 42107970, "liabilities": 34530393, "long_term_liabilities": 16176290, "quarter": 3 }, { "assets": 68338888, "current_assets": 27255280, "current_liabilities": 15668897, "equity": 44081303, "fixed_assets": 41083608, "liabilities": 35231910, "long_term_liabilities": 19563013, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 22774, "financing_cash_flow": 5470, "investing_cash_flow": -363270, "net_cash_flow": 11679453, "operating_cash_flow": 12105682, "quarter": 1 }, { "change_in_working_capital": 46758, "financing_cash_flow": 180666, "investing_cash_flow": -362441, "net_cash_flow": 12183643, "operating_cash_flow": 12804589, "quarter": 2 }, { "change_in_working_capital": 20460, "financing_cash_flow": -172992, "investing_cash_flow": -281010, "net_cash_flow": 12906507, "operating_cash_flow": 13002191, "quarter": 3 }, { "change_in_working_capital": 69667, "financing_cash_flow": -69203, "investing_cash_flow": -240099, "net_cash_flow": 11849659, "operating_cash_flow": 12514573, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.669704945450637, "current_ratio": 1.0389208290196743, "debt_to_equity_ratio": 0.8057391466449024, "profit_margin": 0.23936558109042172, "quarter": 1, "return_on_assets": 0.1603043134269209, "return_on_equity": 0.24947573734005304 }, { "asset_turnover_ratio": 0.654714705333065, "current_ratio": 1.673128702678673, "debt_to_equity_ratio": 0.7912367931960852, "profit_margin": 0.260303965611794, "quarter": 2, "return_on_assets": 0.17042483414255397, "return_on_equity": 0.2608208784412225 }, { "asset_turnover_ratio": 0.6400600279743206, "current_ratio": 1.349862371372766, "debt_to_equity_ratio": 0.8052703915847986, "profit_margin": 0.24591314477244788, "quarter": 3, "return_on_assets": 0.15739917432230616, "return_on_equity": 0.24550567804779305 }, { "asset_turnover_ratio": 0.6257333598989787, "current_ratio": 1.7394510921860038, "debt_to_equity_ratio": 0.7992483797495732, "profit_margin": 0.2566377862996897, "quarter": 4, "return_on_assets": 0.16058682429834095, "return_on_equity": 0.2489564566637243 } ], "income_statement": [ { "depreciation": 1835786, "expenses": 28893313, "income_tax": 3741439, "marketing_expense": 5542503, "net_income": 14011335, "net_profit": 10269896, "operational_expense": 17644414, "product_revenue": 13043156, "quarter": 1, "rd_expense": 4612381, "revenue": 42904648, "salaries_expense": 9132298, "service_revenue": 29861492 }, { "depreciation": 1648737, "expenses": 28709799, "income_tax": 2991368, "marketing_expense": 5615469, "net_income": 14147220, "net_profit": 11155852, "operational_expense": 18410316, "product_revenue": 15645323, "quarter": 2, "rd_expense": 5608559, "revenue": 42857019, "salaries_expense": 13252747, "service_revenue": 27211696 }, { "depreciation": 2474786, "expenses": 28527452, "income_tax": 3754587, "marketing_expense": 3633144, "net_income": 14281992, "net_profit": 10527405, "operational_expense": 15051913, "product_revenue": 10443035, "quarter": 3, "rd_expense": 3362455, "revenue": 42809444, "salaries_expense": 13114002, "service_revenue": 32366409 }, { "depreciation": 1540248, "expenses": 28346262, "income_tax": 3441335, "marketing_expense": 3834543, "net_income": 14415660, "net_profit": 10974325, "operational_expense": 15257894, "product_revenue": 16573360, "quarter": 4, "rd_expense": 3807508, "revenue": 42761922, "salaries_expense": 11126672, "service_revenue": 26188562 } ], "market_conditions": { "gdp_growth": [ 0.0033862380974892265, 0.006379195994491384, 0.004213796069426394, 0.010251700920269046 ], "inflation_rate": [ 0.01900866162163545, 0.021224034438666675, 0.020503903858529973, 0.019307183986170415 ], "interest_rate": [ 0.04817649429214089, 0.05022314297835965, 0.054440325144547275, 0.05313545364045131 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 165709, "billable_hours_per_employee": 138, "client_concentration": 0.38, "client_retention_rate": 0.79, "employee_utilization_rate": 0.78, "gross_billings": 115935706, "net_revenue": 93830923, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 262098 }, { "average_project_size": 63254, "billable_hours_per_employee": 108, "client_concentration": 0.35, "client_retention_rate": 0.68, "employee_utilization_rate": 0.71, "gross_billings": 115857010, "net_revenue": 93145881, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 260184 }, { "average_project_size": 91154, "billable_hours_per_employee": 102, "client_concentration": 0.28, "client_retention_rate": 0.79, "employee_utilization_rate": 0.62, "gross_billings": 119039940, "net_revenue": 92465841, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 258284 }, { "average_project_size": 198201, "billable_hours_per_employee": 83, "client_concentration": 0.14, "client_retention_rate": 0.88, "employee_utilization_rate": 0.78, "gross_billings": 105555279, "net_revenue": 91790765, "new_client_acquisition": 4, "organic_growth": -0.05, "quarter": 4, "revenue_per_employee": 256399 } ], "balance_sheet": [ { "assets": 104873281, "current_assets": 36909319, "current_liabilities": 20040217, "equity": 73299716, "fixed_assets": 67963962, "liabilities": 47824518, "long_term_liabilities": 27784301, "quarter": 1 }, { "assets": 107347485, "current_assets": 48790992, "current_liabilities": 24252366, "equity": 74513591, "fixed_assets": 58556493, "liabilities": 48544864, "long_term_liabilities": 24292498, "quarter": 2 }, { "assets": 109880061, "current_assets": 48417613, "current_liabilities": 21815384, "equity": 76178411, "fixed_assets": 61462448, "liabilities": 49276060, "long_term_liabilities": 27460676, "quarter": 3 }, { "assets": 112472386, "current_assets": 54533560, "current_liabilities": 28527250, "equity": 78440882, "fixed_assets": 57938826, "liabilities": 50018270, "long_term_liabilities": 21491020, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 49243, "financing_cash_flow": 147909, "investing_cash_flow": -373571, "net_cash_flow": 19669146, "operating_cash_flow": 19886780, "quarter": 1 }, { "change_in_working_capital": -33083, "financing_cash_flow": 153578, "investing_cash_flow": -421551, "net_cash_flow": 22348731, "operating_cash_flow": 22372986, "quarter": 2 }, { "change_in_working_capital": 79226, "financing_cash_flow": -93860, "investing_cash_flow": -110871, "net_cash_flow": 19594038, "operating_cash_flow": 19962652, "quarter": 3 }, { "change_in_working_capital": -1351, "financing_cash_flow": 46804, "investing_cash_flow": -460068, "net_cash_flow": 22649913, "operating_cash_flow": 23099122, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8947076138487552, "current_ratio": 1.8417624419935172, "debt_to_equity_ratio": 0.6524516138643702, "profit_margin": 0.17319400129955026, "quarter": 1, "return_on_assets": 0.15495799163563884, "return_on_equity": 0.22170553839526472 }, { "asset_turnover_ratio": 0.8677043621469102, "current_ratio": 2.011803384461541, "debt_to_equity_ratio": 0.6514900617257864, "profit_margin": 0.16867058243831523, "quarter": 2, "return_on_assets": 0.14635620014758613, "return_on_equity": 0.2108470386295032 }, { "asset_turnover_ratio": 0.8415161054561118, "current_ratio": 2.2194252001248294, "debt_to_equity_ratio": 0.6468507199500394, "profit_margin": 0.16843420047409724, "quarter": 3, "return_on_assets": 0.1417400924085763, "return_on_equity": 0.20444650650431656 }, { "asset_turnover_ratio": 0.8161182336791539, "current_ratio": 1.911630458596605, "debt_to_equity_ratio": 0.6376556296243584, "profit_margin": 0.17416529865504443, "quarter": 4, "return_on_assets": 0.14213947590655718, "return_on_equity": 0.20380655587222998 } ], "income_statement": [ { "depreciation": 3635827, "expenses": 72578854, "income_tax": 5001116, "marketing_expense": 12906209, "net_income": 21252069, "net_profit": 16250953, "operational_expense": 47045957, "product_revenue": 21357853, "quarter": 1, "rd_expense": 13320320, "revenue": 93830923, "salaries_expense": 29374673, "service_revenue": 72473070 }, { "depreciation": 6662016, "expenses": 72222840, "income_tax": 5212071, "marketing_expense": 10187122, "net_income": 20923041, "net_profit": 15710970, "operational_expense": 42217350, "product_revenue": 25119421, "quarter": 2, "rd_expense": 11522495, "revenue": 93145881, "salaries_expense": 25114518, "service_revenue": 68026460 }, { "depreciation": 4388242, "expenses": 71868573, "income_tax": 5022858, "marketing_expense": 7707152, "net_income": 20597268, "net_profit": 15574410, "operational_expense": 41435557, "product_revenue": 34955562, "quarter": 3, "rd_expense": 9571837, "revenue": 92465841, "salaries_expense": 25867435, "service_revenue": 57510279 }, { "depreciation": 7112356, "expenses": 71516044, "income_tax": 4287955, "marketing_expense": 13574918, "net_income": 20274721, "net_profit": 15986766, "operational_expense": 42559783, "product_revenue": 24090182, "quarter": 4, "rd_expense": 10331311, "revenue": 91790765, "salaries_expense": 33401818, "service_revenue": 67700583 } ], "market_conditions": { "gdp_growth": [ -0.02662208214917795, -0.018034309513925945, -0.026544313660592248, -0.009992002019261216 ], "inflation_rate": [ 0.03773202227213879, 0.03856531280824452, 0.039994549113938946, 0.03848949113590332 ], "interest_rate": [ 0.050533879637121526, 0.05578278259839259, 0.055307805821790665, 0.05456809636610891 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 124910, "billable_hours_per_employee": 118, "client_concentration": 0.17, "client_retention_rate": 0.68, "employee_utilization_rate": 0.67, "gross_billings": 90311811, "net_revenue": 78043087, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 217997 }, { "average_project_size": 183590, "billable_hours_per_employee": 124, "client_concentration": 0.12, "client_retention_rate": 0.75, "employee_utilization_rate": 0.73, "gross_billings": 87783141, "net_revenue": 76538748, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 213795 }, { "average_project_size": 52629, "billable_hours_per_employee": 110, "client_concentration": 0.31, "client_retention_rate": 0.87, "employee_utilization_rate": 0.65, "gross_billings": 93091429, "net_revenue": 75063406, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 209674 }, { "average_project_size": 122217, "billable_hours_per_employee": 110, "client_concentration": 0.36, "client_retention_rate": 0.84, "employee_utilization_rate": 0.75, "gross_billings": 88621956, "net_revenue": 73616503, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 205633 } ], "balance_sheet": [ { "assets": 80963137, "current_assets": 24414352, "current_liabilities": 20715978, "equity": 51092860, "fixed_assets": 56548785, "liabilities": 44951664, "long_term_liabilities": 24235686, "quarter": 1 }, { "assets": 82056956, "current_assets": 38751256, "current_liabilities": 21452305, "equity": 52838749, "fixed_assets": 43305700, "liabilities": 45606783, "long_term_liabilities": 24154478, "quarter": 2 }, { "assets": 83165551, "current_assets": 39621868, "current_liabilities": 26830861, "equity": 52078288, "fixed_assets": 43543683, "liabilities": 46271449, "long_term_liabilities": 19440588, "quarter": 3 }, { "assets": 84289124, "current_assets": 25303932, "current_liabilities": 24526401, "equity": 52363999, "fixed_assets": 58985192, "liabilities": 46945801, "long_term_liabilities": 22419400, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 44601, "financing_cash_flow": 198675, "investing_cash_flow": -387823, "net_cash_flow": 18493635, "operating_cash_flow": 18523930, "quarter": 1 }, { "change_in_working_capital": -80172, "financing_cash_flow": 93149, "investing_cash_flow": -214576, "net_cash_flow": 19975991, "operating_cash_flow": 20299870, "quarter": 2 }, { "change_in_working_capital": -84868, "financing_cash_flow": 161009, "investing_cash_flow": -495530, "net_cash_flow": 18381496, "operating_cash_flow": 18434521, "quarter": 3 }, { "change_in_working_capital": 93521, "financing_cash_flow": -26519, "investing_cash_flow": -256898, "net_cash_flow": 18116794, "operating_cash_flow": 18293753, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.963933586219615, "current_ratio": 1.178527608013486, "debt_to_equity_ratio": 0.8798032445237945, "profit_margin": 0.19324436769140102, "quarter": 1, "return_on_assets": 0.1862747363655141, "return_on_equity": 0.2951760187235555 }, { "asset_turnover_ratio": 0.9327514903185051, "current_ratio": 1.8063912479334971, "debt_to_equity_ratio": 0.8631313924559417, "profit_margin": 0.2141212970977785, "quarter": 2, "return_on_assets": 0.1997219589768843, "return_on_equity": 0.31016207442761373 }, { "asset_turnover_ratio": 0.9025781119396419, "current_ratio": 1.4767274147482632, "debt_to_equity_ratio": 0.8884978899459982, "profit_margin": 0.20228479906707136, "quarter": 3, "return_on_assets": 0.18257783201604713, "return_on_equity": 0.29156461518089843 }, { "asset_turnover_ratio": 0.8733808053337937, "current_ratio": 1.0317017975853857, "debt_to_equity_ratio": 0.8965281853282443, "profit_margin": 0.20403952086667307, "quarter": 4, "return_on_assets": 0.17820420105445633, "return_on_equity": 0.2868512009558323 } ], "income_statement": [ { "depreciation": 3442543, "expenses": 57425198, "income_tax": 5536502, "marketing_expense": 7214912, "net_income": 20617889, "net_profit": 15081387, "operational_expense": 29270078, "product_revenue": 19749334, "quarter": 1, "rd_expense": 8217369, "revenue": 78043087, "salaries_expense": 19271879, "service_revenue": 58293753 }, { "depreciation": 3911294, "expenses": 55848988, "income_tax": 4301184, "marketing_expense": 6544517, "net_income": 20689760, "net_profit": 16388576, "operational_expense": 37852119, "product_revenue": 24322383, "quarter": 2, "rd_expense": 7855396, "revenue": 76538748, "salaries_expense": 20561720, "service_revenue": 52216365 }, { "depreciation": 3250335, "expenses": 54316043, "income_tax": 5563177, "marketing_expense": 6225777, "net_income": 20747363, "net_profit": 15184186, "operational_expense": 28339149, "product_revenue": 19113461, "quarter": 3, "rd_expense": 8591347, "revenue": 75063406, "salaries_expense": 16432847, "service_revenue": 55949945 }, { "depreciation": 3273077, "expenses": 52825174, "income_tax": 5770653, "marketing_expense": 10160061, "net_income": 20791329, "net_profit": 15020676, "operational_expense": 26616288, "product_revenue": 23948048, "quarter": 4, "rd_expense": 9232639, "revenue": 73616503, "salaries_expense": 17997221, "service_revenue": 49668455 } ], "market_conditions": { "gdp_growth": [ -0.002970489298554691, 0.012558989243122229, 0.0028664473373025065, 0.010383510218199733 ], "inflation_rate": [ 0.03271902070015655, 0.02286667332815442, 0.030803885354235637, 0.03143895262759633 ], "interest_rate": [ 0.04778156384258668, 0.0433322724579566, 0.04708135781201315, 0.04263753569997803 ], "year": 2000 }, "random_event": { "description": "Welch, Guerra and Turner Introduction of New Service in 2000", "impact": -0.09, "type": "Introduction of New Service" }, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 116922, "billable_hours_per_employee": 138, "client_concentration": 0.16, "client_retention_rate": 0.85, "employee_utilization_rate": 0.69, "gross_billings": 101790147, "net_revenue": 83127550, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 232200 }, { "average_project_size": 57885, "billable_hours_per_employee": 118, "client_concentration": 0.38, "client_retention_rate": 0.8, "employee_utilization_rate": 0.77, "gross_billings": 97740330, "net_revenue": 84499463, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 236032 }, { "average_project_size": 188410, "billable_hours_per_employee": 134, "client_concentration": 0.15, "client_retention_rate": 0.88, "employee_utilization_rate": 0.71, "gross_billings": 97674302, "net_revenue": 85894018, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 239927 }, { "average_project_size": 108042, "billable_hours_per_employee": 158, "client_concentration": 0.28, "client_retention_rate": 0.74, "employee_utilization_rate": 0.74, "gross_billings": 101069129, "net_revenue": 87311589, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 243887 } ], "balance_sheet": [ { "assets": 116264610, "current_assets": 39356934, "current_liabilities": 19755911, "equity": 81092284, "fixed_assets": 76907676, "liabilities": 49009780, "long_term_liabilities": 29253869, "quarter": 1 }, { "assets": 120255424, "current_assets": 39405556, "current_liabilities": 27238704, "equity": 84360576, "fixed_assets": 80849868, "liabilities": 50122773, "long_term_liabilities": 22884069, "quarter": 2 }, { "assets": 124383224, "current_assets": 42495001, "current_liabilities": 25447647, "equity": 86800943, "fixed_assets": 81888223, "liabilities": 51261041, "long_term_liabilities": 25813394, "quarter": 3 }, { "assets": 128652712, "current_assets": 63116089, "current_liabilities": 28245511, "equity": 90693060, "fixed_assets": 65536623, "liabilities": 52425158, "long_term_liabilities": 24179647, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -23439, "financing_cash_flow": -31576, "investing_cash_flow": -163870, "net_cash_flow": 16952936, "operating_cash_flow": 17502844, "quarter": 1 }, { "change_in_working_capital": -74473, "financing_cash_flow": 110161, "investing_cash_flow": -329961, "net_cash_flow": 18030762, "operating_cash_flow": 18369991, "quarter": 2 }, { "change_in_working_capital": 81227, "financing_cash_flow": 182776, "investing_cash_flow": -443133, "net_cash_flow": 18927715, "operating_cash_flow": 19187885, "quarter": 3 }, { "change_in_working_capital": 81532, "financing_cash_flow": 83112, "investing_cash_flow": -175036, "net_cash_flow": 18576802, "operating_cash_flow": 18779584, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7149858413493152, "current_ratio": 1.9921599160878989, "debt_to_equity_ratio": 0.6043704478714645, "profit_margin": 0.16646050557246064, "quarter": 1, "return_on_assets": 0.11901690462815813, "return_on_equity": 0.17063835567882144 }, { "asset_turnover_ratio": 0.7026665425087187, "current_ratio": 1.4466751428408635, "debt_to_equity_ratio": 0.5941492504745345, "profit_margin": 0.16837888070365606, "quarter": 2, "return_on_assets": 0.11831420593552604, "return_on_equity": 0.16865609120544647 }, { "asset_turnover_ratio": 0.6905595082500836, "current_ratio": 1.6698990283856106, "debt_to_equity_ratio": 0.5905585726182722, "profit_margin": 0.15925160236420655, "quarter": 3, "return_on_assets": 0.10997270821666433, "return_on_equity": 0.15758768888029245 }, { "asset_turnover_ratio": 0.678661084113019, "current_ratio": 2.234552917098933, "debt_to_equity_ratio": 0.5780503822453449, "profit_margin": 0.16567681525072234, "quarter": 4, "return_on_assets": 0.11243840705044757, "return_on_equity": 0.15949959125869168 } ], "income_statement": [ { "depreciation": 3665390, "expenses": 64509053, "income_tax": 4781043, "marketing_expense": 12745380, "net_income": 18618497, "net_profit": 13837454, "operational_expense": 42312269, "product_revenue": 18341217, "quarter": 1, "rd_expense": 8038944, "revenue": 83127550, "salaries_expense": 29891239, "service_revenue": 64786333 }, { "depreciation": 4142066, "expenses": 65573959, "income_tax": 4697579, "marketing_expense": 7178255, "net_income": 18925504, "net_profit": 14227925, "operational_expense": 32953534, "product_revenue": 23258473, "quarter": 2, "rd_expense": 11788110, "revenue": 84499463, "salaries_expense": 26456985, "service_revenue": 61240990 }, { "depreciation": 5509125, "expenses": 66656444, "income_tax": 5558814, "marketing_expense": 9983504, "net_income": 19237574, "net_profit": 13678760, "operational_expense": 43944079, "product_revenue": 19025547, "quarter": 3, "rd_expense": 11054464, "revenue": 85894018, "salaries_expense": 22774914, "service_revenue": 66868471 }, { "depreciation": 4314078, "expenses": 67756800, "income_tax": 5089283, "marketing_expense": 7018282, "net_income": 19554789, "net_profit": 14465506, "operational_expense": 43081413, "product_revenue": 17656112, "quarter": 4, "rd_expense": 9452835, "revenue": 87311589, "salaries_expense": 28902428, "service_revenue": 69655477 } ], "market_conditions": { "gdp_growth": [ -0.0013347351401432582, 0.013144754850177834, 0.014203481989353535, 0.008642321876358779 ], "inflation_rate": [ 0.03863398138369495, 0.036207180245400185, 0.03788320855129425, 0.0406296839790343 ], "interest_rate": [ 0.03850334674543733, 0.037204016498693794, 0.040661777623980384, 0.038583411780959614 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 100455, "billable_hours_per_employee": 97, "client_concentration": 0.18, "client_retention_rate": 0.85, "employee_utilization_rate": 0.65, "gross_billings": 114015776, "net_revenue": 90840694, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 253745 }, { "average_project_size": 167177, "billable_hours_per_employee": 106, "client_concentration": 0.3, "client_retention_rate": 0.81, "employee_utilization_rate": 0.79, "gross_billings": 109928084, "net_revenue": 90543405, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 252915 }, { "average_project_size": 168594, "billable_hours_per_employee": 129, "client_concentration": 0.14, "client_retention_rate": 0.78, "employee_utilization_rate": 0.72, "gross_billings": 113770194, "net_revenue": 90247089, "new_client_acquisition": 2, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 252087 }, { "average_project_size": 138152, "billable_hours_per_employee": 83, "client_concentration": 0.1, "client_retention_rate": 0.77, "employee_utilization_rate": 0.62, "gross_billings": 113056555, "net_revenue": 89951743, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 251262 } ], "balance_sheet": [ { "assets": 107922741, "current_assets": 48782273, "current_liabilities": 34459100, "equity": 63729401, "fixed_assets": 59140468, "liabilities": 58243372, "long_term_liabilities": 23784272, "quarter": 1 }, { "assets": 110709028, "current_assets": 33370905, "current_liabilities": 33950707, "equity": 65856360, "fixed_assets": 77338123, "liabilities": 59631092, "long_term_liabilities": 25680385, "quarter": 2 }, { "assets": 113567250, "current_assets": 46660308, "current_liabilities": 31461895, "equity": 66952910, "fixed_assets": 66906942, "liabilities": 61051876, "long_term_liabilities": 29589981, "quarter": 3 }, { "assets": 116499264, "current_assets": 41712756, "current_liabilities": 34918159, "equity": 68613891, "fixed_assets": 74786508, "liabilities": 62506512, "long_term_liabilities": 27588353, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -96080, "financing_cash_flow": -127557, "investing_cash_flow": -483146, "net_cash_flow": 19433436, "operating_cash_flow": 19541361, "quarter": 1 }, { "change_in_working_capital": 29800, "financing_cash_flow": -99007, "investing_cash_flow": -379536, "net_cash_flow": 20304807, "operating_cash_flow": 20580325, "quarter": 2 }, { "change_in_working_capital": -53520, "financing_cash_flow": 156461, "investing_cash_flow": -175690, "net_cash_flow": 18015386, "operating_cash_flow": 18090927, "quarter": 3 }, { "change_in_working_capital": -87700, "financing_cash_flow": -118736, "investing_cash_flow": -331611, "net_cash_flow": 17857005, "operating_cash_flow": 18130531, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8417196705558099, "current_ratio": 1.4156571994045115, "debt_to_equity_ratio": 0.9139168278076236, "profit_margin": 0.1546667179799397, "quarter": 1, "return_on_assets": 0.1301860189040232, "return_on_equity": 0.22046389546325723 }, { "asset_turnover_ratio": 0.8178502389163782, "current_ratio": 0.9829222407651187, "debt_to_equity_ratio": 0.9054720303399701, "profit_margin": 0.16321922065996966, "quarter": 2, "return_on_assets": 0.13348887861250122, "return_on_equity": 0.22440389963854668 }, { "asset_turnover_ratio": 0.7946576940094966, "current_ratio": 1.483073667368097, "debt_to_equity_ratio": 0.9118629197745102, "profit_margin": 0.15997785812238222, "quarter": 3, "return_on_assets": 0.12712763582811065, "return_on_equity": 0.21563716946731665 }, { "asset_turnover_ratio": 0.7721228436258619, "current_ratio": 1.1945863468918851, "debt_to_equity_ratio": 0.9109891756466632, "profit_margin": 0.16254425442317444, "quarter": 4, "return_on_assets": 0.12550413194026702, "return_on_equity": 0.21309298724947692 } ], "income_statement": [ { "depreciation": 5491329, "expenses": 70819281, "income_tax": 5971381, "marketing_expense": 7546796, "net_income": 20021413, "net_profit": 14050032, "operational_expense": 40188946, "product_revenue": 28989957, "quarter": 1, "rd_expense": 11821168, "revenue": 90840694, "salaries_expense": 31144690, "service_revenue": 61850737 }, { "depreciation": 5801901, "expenses": 70385161, "income_tax": 5379820, "marketing_expense": 11978839, "net_income": 20158244, "net_profit": 14778424, "operational_expense": 46114271, "product_revenue": 19706278, "quarter": 2, "rd_expense": 9686256, "revenue": 90543405, "salaries_expense": 23371231, "service_revenue": 70837127 }, { "depreciation": 3653391, "expenses": 69953703, "income_tax": 5855850, "marketing_expense": 10234863, "net_income": 20293386, "net_profit": 14437536, "operational_expense": 39341478, "product_revenue": 35035784, "quarter": 3, "rd_expense": 12862623, "revenue": 90247089, "salaries_expense": 26156108, "service_revenue": 55211305 }, { "depreciation": 3509392, "expenses": 69524889, "income_tax": 5805715, "marketing_expense": 11134416, "net_income": 20426854, "net_profit": 14621139, "operational_expense": 43078076, "product_revenue": 26543395, "quarter": 4, "rd_expense": 9290711, "revenue": 89951743, "salaries_expense": 33473966, "service_revenue": 63408348 } ], "market_conditions": { "gdp_growth": [ -0.008498723390691002, -0.010265675418822073, -0.0008960894942977322, -0.0025269067247445914 ], "inflation_rate": [ 0.028388888208308063, 0.02865725358110162, 0.03148346496487888, 0.028804921357931123 ], "interest_rate": [ 0.05620038484943185, 0.05967293079456894, 0.05208895479383723, 0.057948124983436836 ], "year": 2002 }, "random_event": { "description": "Welch, Guerra and Turner New Ad Campaign Launch in 2002", "impact": 0.03, "type": "New Ad Campaign Launch" }, "year": 2002 } ]

{ "advertising_type": "Branding Services", "financial_health": "Poor", "founding_year": 2004, "industry": "Advertising", "location": "Sanchezhaven", "name": "Olson-Williams", "num_employees": 863, "region": "Europe", "revenue_size": "Medium", "website": "www.olson-williams.com" }

[ { "advertising_kpis": [ { "average_project_size": 115761, "billable_hours_per_employee": 160, "client_concentration": 0.34, "client_retention_rate": 0.6, "employee_utilization_rate": 0.65, "gross_billings": 14844280, "net_revenue": 12690936, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 14706 }, { "average_project_size": 177533, "billable_hours_per_employee": 158, "client_concentration": 0.3, "client_retention_rate": 0.89, "employee_utilization_rate": 0.62, "gross_billings": 13778084, "net_revenue": 12458435, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 14436 }, { "average_project_size": 158471, "billable_hours_per_employee": 147, "client_concentration": 0.1, "client_retention_rate": 0.78, "employee_utilization_rate": 0.79, "gross_billings": 15181987, "net_revenue": 12230194, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 14172 }, { "average_project_size": 130057, "billable_hours_per_employee": 152, "client_concentration": 0.19, "client_retention_rate": 0.77, "employee_utilization_rate": 0.79, "gross_billings": 14595414, "net_revenue": 12006135, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 13912 } ], "balance_sheet": [ { "assets": 16952811, "current_assets": 6369768, "current_liabilities": 4484316, "equity": 10148401, "fixed_assets": 10583043, "liabilities": 8723833, "long_term_liabilities": 4239517, "quarter": 1 }, { "assets": 17368823, "current_assets": 7372276, "current_liabilities": 4136872, "equity": 10416266, "fixed_assets": 9996547, "liabilities": 8891750, "long_term_liabilities": 4754878, "quarter": 2 }, { "assets": 17795043, "current_assets": 5899712, "current_liabilities": 4009789, "equity": 10382076, "fixed_assets": 11895331, "liabilities": 9062898, "long_term_liabilities": 5053109, "quarter": 3 }, { "assets": 18231722, "current_assets": 6344445, "current_liabilities": 4546220, "equity": 10572980, "fixed_assets": 11887277, "liabilities": 9237342, "long_term_liabilities": 4691122, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 25948, "financing_cash_flow": -47597, "investing_cash_flow": -402993, "net_cash_flow": 2351238, "operating_cash_flow": 2620308, "quarter": 1 }, { "change_in_working_capital": 28152, "financing_cash_flow": 175964, "investing_cash_flow": -341328, "net_cash_flow": 2888355, "operating_cash_flow": 2852274, "quarter": 2 }, { "change_in_working_capital": -37939, "financing_cash_flow": 174849, "investing_cash_flow": -398641, "net_cash_flow": 1636696, "operating_cash_flow": 2146731, "quarter": 3 }, { "change_in_working_capital": 49946, "financing_cash_flow": 154762, "investing_cash_flow": -333717, "net_cash_flow": 1713236, "operating_cash_flow": 2140596, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7486036386532003, "current_ratio": 1.4204547583176566, "debt_to_equity_ratio": 0.859626358871708, "profit_margin": 0.15124361197629552, "quarter": 1, "return_on_assets": 0.11322151824850758, "return_on_equity": 0.18913551011632276 }, { "asset_turnover_ratio": 0.7172872335678704, "current_ratio": 1.7820894627631698, "debt_to_equity_ratio": 0.853640834441056, "profit_margin": 0.15565301741350338, "quarter": 2, "return_on_assets": 0.1116479222570234, "return_on_equity": 0.1861696888309112 }, { "asset_turnover_ratio": 0.6872809467220731, "current_ratio": 1.4713272942790756, "debt_to_equity_ratio": 0.8729369732989818, "profit_margin": 0.13490636370935735, "quarter": 3, "return_on_assets": 0.09271857336899944, "return_on_equity": 0.15892110595221995 }, { "asset_turnover_ratio": 0.658529951257484, "current_ratio": 1.3955428905772267, "debt_to_equity_ratio": 0.8736744039996293, "profit_margin": 0.13148277942901693, "quarter": 4, "return_on_assets": 0.08658534832858904, "return_on_equity": 0.14930511549251016 } ], "income_statement": [ { "depreciation": 700885, "expenses": 10143096, "income_tax": 628417, "marketing_expense": 1226742, "net_income": 2547840, "net_profit": 1919423, "operational_expense": 6413083, "product_revenue": 3504130, "quarter": 1, "rd_expense": 1203820, "revenue": 12690936, "salaries_expense": 4641610, "service_revenue": 9186806 }, { "depreciation": 913081, "expenses": 10013094, "income_tax": 506148, "marketing_expense": 1803444, "net_income": 2445341, "net_profit": 1939193, "operational_expense": 5241642, "product_revenue": 3932774, "quarter": 2, "rd_expense": 1745608, "revenue": 12458435, "salaries_expense": 3235328, "service_revenue": 8525661 }, { "depreciation": 496800, "expenses": 9884759, "income_tax": 695504, "marketing_expense": 1370346, "net_income": 2345435, "net_profit": 1649931, "operational_expense": 6494604, "product_revenue": 3727545, "quarter": 3, "rd_expense": 1512199, "revenue": 12230194, "salaries_expense": 3313423, "service_revenue": 8502649 }, { "depreciation": 561996, "expenses": 9758069, "income_tax": 669466, "marketing_expense": 1002403, "net_income": 2248066, "net_profit": 1578600, "operational_expense": 6262610, "product_revenue": 3502076, "quarter": 4, "rd_expense": 1002562, "revenue": 12006135, "salaries_expense": 3282125, "service_revenue": 8504059 } ], "market_conditions": { "gdp_growth": [ 0.026145593695106592, 0.026063542707487418, 0.01765654760077287, 0.018243398832357392 ], "inflation_rate": [ 0.01250126889855924, 0.010376535511614823, 0.015067395490331332, 0.016331804039802028 ], "interest_rate": [ 0.03577745423426158, 0.03818073112173917, 0.03156883122936989, 0.03762195074576968 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 163845, "billable_hours_per_employee": 81, "client_concentration": 0.22, "client_retention_rate": 0.63, "employee_utilization_rate": 0.68, "gross_billings": 9811608, "net_revenue": 7609765, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 8818 }, { "average_project_size": 168524, "billable_hours_per_employee": 148, "client_concentration": 0.14, "client_retention_rate": 0.79, "employee_utilization_rate": 0.65, "gross_billings": 8684235, "net_revenue": 7514661, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 8708 }, { "average_project_size": 161080, "billable_hours_per_employee": 129, "client_concentration": 0.36, "client_retention_rate": 0.87, "employee_utilization_rate": 0.66, "gross_billings": 9277625, "net_revenue": 7420745, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 8599 }, { "average_project_size": 85914, "billable_hours_per_employee": 154, "client_concentration": 0.13, "client_retention_rate": 0.89, "employee_utilization_rate": 0.76, "gross_billings": 8447245, "net_revenue": 7328003, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 8491 } ], "balance_sheet": [ { "assets": 8189738, "current_assets": 3567676, "current_liabilities": 2357786, "equity": 5859977, "fixed_assets": 4622062, "liabilities": 4756426, "long_term_liabilities": 2398640, "quarter": 1 }, { "assets": 8404410, "current_assets": 3950565, "current_liabilities": 2867511, "equity": 5856595, "fixed_assets": 4453845, "liabilities": 4808613, "long_term_liabilities": 1941102, "quarter": 2 }, { "assets": 8624710, "current_assets": 2767833, "current_liabilities": 2546165, "equity": 5892155, "fixed_assets": 5856877, "liabilities": 4861373, "long_term_liabilities": 2315208, "quarter": 3 }, { "assets": 8850784, "current_assets": 3430580, "current_liabilities": 2127594, "equity": 6196703, "fixed_assets": 5420204, "liabilities": 4914712, "long_term_liabilities": 2787118, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -16485, "financing_cash_flow": -112041, "investing_cash_flow": -413134, "net_cash_flow": 2721717, "operating_cash_flow": 2850789, "quarter": 1 }, { "change_in_working_capital": 94235, "financing_cash_flow": -54731, "investing_cash_flow": -474331, "net_cash_flow": 2244849, "operating_cash_flow": 2502453, "quarter": 2 }, { "change_in_working_capital": -37189, "financing_cash_flow": -137058, "investing_cash_flow": -104461, "net_cash_flow": 2304615, "operating_cash_flow": 2498583, "quarter": 3 }, { "change_in_working_capital": 27602, "financing_cash_flow": 24932, "investing_cash_flow": -461347, "net_cash_flow": 2052162, "operating_cash_flow": 2507065, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9291829604317012, "current_ratio": 1.5131466553792414, "debt_to_equity_ratio": 0.8116799775835297, "profit_margin": 0.3188882968133707, "quarter": 1, "return_on_assets": 0.2963055716800708, "return_on_equity": 0.4141082806297704 }, { "asset_turnover_ratio": 0.8941330801329302, "current_ratio": 1.3776982895619232, "debt_to_equity_ratio": 0.8210595064196858, "profit_margin": 0.3008516285698051, "quarter": 2, "return_on_assets": 0.2690013933161281, "return_on_equity": 0.3860260099938616 }, { "asset_turnover_ratio": 0.8604051614489067, "current_ratio": 1.08705955819831, "debt_to_equity_ratio": 0.8250585736458053, "profit_margin": 0.2868738920418368, "quarter": 3, "return_on_assets": 0.2468277773977328, "return_on_equity": 0.36129701272284925 }, { "asset_turnover_ratio": 0.8279495918101718, "current_ratio": 1.6124222948551274, "debt_to_equity_ratio": 0.7931172431533349, "profit_margin": 0.3084920953225592, "quarter": 4, "return_on_assets": 0.25541590439897754, "return_on_equity": 0.36481190078014064 } ], "income_statement": [ { "depreciation": 424124, "expenses": 4566152, "income_tax": 616948, "marketing_expense": 591269, "net_income": 3043613, "net_profit": 2426665, "operational_expense": 2671504, "product_revenue": 2375854, "quarter": 1, "rd_expense": 783154, "revenue": 7609765, "salaries_expense": 1964633, "service_revenue": 5233911 }, { "depreciation": 241655, "expenses": 4499794, "income_tax": 754069, "marketing_expense": 836500, "net_income": 3014867, "net_profit": 2260798, "operational_expense": 2979849, "product_revenue": 2114902, "quarter": 2, "rd_expense": 581360, "revenue": 7514661, "salaries_expense": 1738341, "service_revenue": 5399759 }, { "depreciation": 369765, "expenses": 4434400, "income_tax": 857527, "marketing_expense": 725138, "net_income": 2986345, "net_profit": 2128818, "operational_expense": 3057351, "product_revenue": 2328384, "quarter": 3, "rd_expense": 584532, "revenue": 7420745, "salaries_expense": 2015515, "service_revenue": 5092361 }, { "depreciation": 246434, "expenses": 4369957, "income_tax": 697415, "marketing_expense": 468219, "net_income": 2958046, "net_profit": 2260631, "operational_expense": 2922805, "product_revenue": 2192658, "quarter": 4, "rd_expense": 661293, "revenue": 7328003, "salaries_expense": 1946173, "service_revenue": 5135345 } ], "market_conditions": { "gdp_growth": [ 0.029321948702539874, 0.026105819875819863, 0.0295003833338061, 0.011510438179386155 ], "inflation_rate": [ 0.013972272061538712, 0.012604435301900722, 0.01755655073155463, 0.01471335521717754 ], "interest_rate": [ 0.02947910918412306, 0.03866940056878179, 0.03767667279137167, 0.03554205234463105 ], "year": 2005 }, "random_event": null, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 157945, "billable_hours_per_employee": 108, "client_concentration": 0.26, "client_retention_rate": 0.81, "employee_utilization_rate": 0.77, "gross_billings": 11930195, "net_revenue": 10663901, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 12357 }, { "average_project_size": 105761, "billable_hours_per_employee": 112, "client_concentration": 0.17, "client_retention_rate": 0.85, "employee_utilization_rate": 0.71, "gross_billings": 12388260, "net_revenue": 10340365, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 11982 }, { "average_project_size": 121148, "billable_hours_per_employee": 144, "client_concentration": 0.21, "client_retention_rate": 0.77, "employee_utilization_rate": 0.69, "gross_billings": 11231077, "net_revenue": 10026646, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 11618 }, { "average_project_size": 67609, "billable_hours_per_employee": 160, "client_concentration": 0.15, "client_retention_rate": 0.75, "employee_utilization_rate": 0.75, "gross_billings": 12625930, "net_revenue": 9722444, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 11266 } ], "balance_sheet": [ { "assets": 12103783, "current_assets": 4469893, "current_liabilities": 3267448, "equity": 7828522, "fixed_assets": 7633890, "liabilities": 6743925, "long_term_liabilities": 3476477, "quarter": 1 }, { "assets": 12319920, "current_assets": 4284915, "current_liabilities": 3232689, "equity": 7751265, "fixed_assets": 8035005, "liabilities": 6853332, "long_term_liabilities": 3620643, "quarter": 2 }, { "assets": 12539917, "current_assets": 5476547, "current_liabilities": 3490073, "equity": 7902501, "fixed_assets": 7063370, "liabilities": 6964514, "long_term_liabilities": 3474441, "quarter": 3 }, { "assets": 12763842, "current_assets": 4624816, "current_liabilities": 3633657, "equity": 7944233, "fixed_assets": 8139026, "liabilities": 7077499, "long_term_liabilities": 3443842, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -47317, "financing_cash_flow": 142222, "investing_cash_flow": -226759, "net_cash_flow": 2628153, "operating_cash_flow": 3144601, "quarter": 1 }, { "change_in_working_capital": 15514, "financing_cash_flow": 112043, "investing_cash_flow": -279267, "net_cash_flow": 2634364, "operating_cash_flow": 3000859, "quarter": 2 }, { "change_in_working_capital": 17986, "financing_cash_flow": -30599, "investing_cash_flow": -368071, "net_cash_flow": 2404422, "operating_cash_flow": 2993466, "quarter": 3 }, { "change_in_working_capital": 47780, "financing_cash_flow": 77182, "investing_cash_flow": -379948, "net_cash_flow": 2570579, "operating_cash_flow": 2932492, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8810386802208863, "current_ratio": 1.3680073868046254, "debt_to_equity_ratio": 0.8614557128408147, "profit_margin": 0.2314972729022897, "quarter": 1, "return_on_assets": 0.20395805179256765, "return_on_equity": 0.31534228300054595 }, { "asset_turnover_ratio": 0.8393207910440977, "current_ratio": 1.3254955858729374, "debt_to_equity_ratio": 0.8841565860540183, "profit_margin": 0.2209474230358406, "quarter": 2, "return_on_assets": 0.18544576588159664, "return_on_equity": 0.2947489216276311 }, { "asset_turnover_ratio": 0.7995783385169136, "current_ratio": 1.5691783524298775, "debt_to_equity_ratio": 0.8813050450737051, "profit_margin": 0.23209136933726393, "quarter": 3, "return_on_assets": 0.18557523147880484, "return_on_equity": 0.2944761411608806 }, { "asset_turnover_ratio": 0.7617176709019118, "current_ratio": 1.2727717558371634, "debt_to_equity_ratio": 0.8908977115852468, "profit_margin": 0.23223481667778184, "quarter": 4, "return_on_assets": 0.17689736366213246, "return_on_equity": 0.284217494627864 } ], "income_statement": [ { "depreciation": 675937, "expenses": 7397751, "income_tax": 797486, "marketing_expense": 763477, "net_income": 3266150, "net_profit": 2468664, "operational_expense": 4551782, "product_revenue": 2819734, "quarter": 1, "rd_expense": 1146992, "revenue": 10663901, "salaries_expense": 2843164, "service_revenue": 7844167 }, { "depreciation": 716182, "expenses": 7200484, "income_tax": 855204, "marketing_expense": 1071468, "net_income": 3139881, "net_profit": 2284677, "operational_expense": 3971346, "product_revenue": 2467457, "quarter": 2, "rd_expense": 905550, "revenue": 10340365, "salaries_expense": 2933444, "service_revenue": 7872908 }, { "depreciation": 666368, "expenses": 7008478, "income_tax": 691070, "marketing_expense": 1291970, "net_income": 3018168, "net_profit": 2327098, "operational_expense": 4859888, "product_revenue": 2270189, "quarter": 3, "rd_expense": 1253080, "revenue": 10026646, "salaries_expense": 3109873, "service_revenue": 7756457 }, { "depreciation": 674602, "expenses": 6821591, "income_tax": 642963, "marketing_expense": 963060, "net_income": 2900853, "net_profit": 2257890, "operational_expense": 3669643, "product_revenue": 3514780, "quarter": 4, "rd_expense": 825466, "revenue": 9722444, "salaries_expense": 3082535, "service_revenue": 6207664 } ], "market_conditions": { "gdp_growth": [ 0.03133850269938341, 0.015765120796240838, 0.0271509418302235, 0.014784860307956647 ], "inflation_rate": [ 0.0095261981768976, 0.012744872662610197, 0.007525666557217736, 0.013754743722722559 ], "interest_rate": [ 0.03896351203598382, 0.03414276653319752, 0.03785029513318231, 0.03813777843261114 ], "year": 2006 }, "random_event": { "description": "Olson-Williams Partnership with Major Brand in 2006", "impact": -0.06, "type": "Partnership with Major Brand" }, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 180736, "billable_hours_per_employee": 136, "client_concentration": 0.22, "client_retention_rate": 0.75, "employee_utilization_rate": 0.61, "gross_billings": 17057424, "net_revenue": 13915623, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 16125 }, { "average_project_size": 67447, "billable_hours_per_employee": 142, "client_concentration": 0.16, "client_retention_rate": 0.7, "employee_utilization_rate": 0.63, "gross_billings": 15589064, "net_revenue": 13946882, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 16161 }, { "average_project_size": 167271, "billable_hours_per_employee": 127, "client_concentration": 0.31, "client_retention_rate": 0.77, "employee_utilization_rate": 0.8, "gross_billings": 16147000, "net_revenue": 13978211, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 16197 }, { "average_project_size": 127090, "billable_hours_per_employee": 89, "client_concentration": 0.3, "client_retention_rate": 0.74, "employee_utilization_rate": 0.64, "gross_billings": 17073549, "net_revenue": 14009611, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 16234 } ], "balance_sheet": [ { "assets": 17883805, "current_assets": 8247774, "current_liabilities": 4398823, "equity": 10156384, "fixed_assets": 9636031, "liabilities": 10014396, "long_term_liabilities": 5615573, "quarter": 1 }, { "assets": 18343191, "current_assets": 5837017, "current_liabilities": 5640941, "equity": 10821011, "fixed_assets": 12506174, "liabilities": 10097868, "long_term_liabilities": 4456927, "quarter": 2 }, { "assets": 18814378, "current_assets": 6373720, "current_liabilities": 4800099, "equity": 11031446, "fixed_assets": 12440658, "liabilities": 10182035, "long_term_liabilities": 5381936, "quarter": 3 }, { "assets": 19297668, "current_assets": 9372542, "current_liabilities": 4445311, "equity": 11570273, "fixed_assets": 9925126, "liabilities": 10266904, "long_term_liabilities": 5821593, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -152, "financing_cash_flow": -194885, "investing_cash_flow": -362916, "net_cash_flow": 2667952, "operating_cash_flow": 2910303, "quarter": 1 }, { "change_in_working_capital": -60537, "financing_cash_flow": -41363, "investing_cash_flow": -426831, "net_cash_flow": 3316286, "operating_cash_flow": 3338404, "quarter": 2 }, { "change_in_working_capital": 1825, "financing_cash_flow": 27232, "investing_cash_flow": -299659, "net_cash_flow": 2830202, "operating_cash_flow": 3315482, "quarter": 3 }, { "change_in_working_capital": 91206, "financing_cash_flow": 183802, "investing_cash_flow": -160456, "net_cash_flow": 2924704, "operating_cash_flow": 3182290, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7781131028883395, "current_ratio": 1.8749956522460667, "debt_to_equity_ratio": 0.9860198275291678, "profit_margin": 0.1643458578893665, "quarter": 1, "return_on_assets": 0.12787966542914106, "return_on_equity": 0.22517610598417703 }, { "asset_turnover_ratio": 0.7603301955477648, "current_ratio": 1.0347594488224572, "debt_to_equity_ratio": 0.9331723255802993, "profit_margin": 0.1846784105580014, "quarter": 2, "return_on_assets": 0.14041657201301563, "return_on_equity": 0.23802655777727239 }, { "asset_turnover_ratio": 0.7429536602273006, "current_ratio": 1.327830946820055, "debt_to_equity_ratio": 0.9230009375017564, "profit_margin": 0.17163162009787947, "quarter": 3, "return_on_assets": 0.1275143403624611, "return_on_equity": 0.21747856083418257 }, { "asset_turnover_ratio": 0.7259742990707478, "current_ratio": 2.108410862592066, "debt_to_equity_ratio": 0.8873519233297261, "profit_margin": 0.1812690587911399, "quarter": 4, "return_on_assets": 0.13159667789911195, "return_on_equity": 0.21948565949999624 } ], "income_statement": [ { "depreciation": 623328, "expenses": 10663185, "income_tax": 965463, "marketing_expense": 1257378, "net_income": 3252438, "net_profit": 2286975, "operational_expense": 7420388, "product_revenue": 5268387, "quarter": 1, "rd_expense": 1878178, "revenue": 13915623, "salaries_expense": 3871674, "service_revenue": 8647236 }, { "depreciation": 762716, "expenses": 10706008, "income_tax": 665186, "marketing_expense": 1938297, "net_income": 3240874, "net_profit": 2575688, "operational_expense": 5841032, "product_revenue": 3695216, "quarter": 2, "rd_expense": 1897933, "revenue": 13946882, "salaries_expense": 5210573, "service_revenue": 10251666 }, { "depreciation": 916379, "expenses": 10749004, "income_tax": 830104, "marketing_expense": 1101507, "net_income": 3229207, "net_profit": 2399103, "operational_expense": 6184113, "product_revenue": 4910991, "quarter": 3, "rd_expense": 2011890, "revenue": 13978211, "salaries_expense": 4567428, "service_revenue": 9067220 }, { "depreciation": 642781, "expenses": 10792173, "income_tax": 677929, "marketing_expense": 1596180, "net_income": 3217438, "net_profit": 2539509, "operational_expense": 6072661, "product_revenue": 2802380, "quarter": 4, "rd_expense": 1079891, "revenue": 14009611, "salaries_expense": 4930291, "service_revenue": 11207231 } ], "market_conditions": { "gdp_growth": [ 0.01995367981264691, 0.013208508266523866, 0.016450688826827313, 0.012895007053644651 ], "inflation_rate": [ 0.011189124941106417, 0.0071529946396519505, 0.015152361889652487, 0.014608577160273285 ], "interest_rate": [ 0.029808484726413554, 0.02743804370561963, 0.026263096660910784, 0.031876438961527254 ], "year": 2007 }, "random_event": { "description": "Olson-Williams Industry Recognition in 2007", "impact": 0.02, "type": "Industry Recognition" }, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 128674, "billable_hours_per_employee": 121, "client_concentration": 0.26, "client_retention_rate": 0.72, "employee_utilization_rate": 0.74, "gross_billings": 23790404, "net_revenue": 18838742, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 21829 }, { "average_project_size": 141942, "billable_hours_per_employee": 99, "client_concentration": 0.3, "client_retention_rate": 0.67, "employee_utilization_rate": 0.77, "gross_billings": 22163627, "net_revenue": 18626343, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 21583 }, { "average_project_size": 199010, "billable_hours_per_employee": 89, "client_concentration": 0.18, "client_retention_rate": 0.68, "employee_utilization_rate": 0.68, "gross_billings": 21362246, "net_revenue": 18416339, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 21340 }, { "average_project_size": 72717, "billable_hours_per_employee": 160, "client_concentration": 0.34, "client_retention_rate": 0.81, "employee_utilization_rate": 0.77, "gross_billings": 20399424, "net_revenue": 18208703, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 21099 } ], "balance_sheet": [ { "assets": 25187661, "current_assets": 11753538, "current_liabilities": 6105609, "equity": 19144180, "fixed_assets": 13434123, "liabilities": 11771129, "long_term_liabilities": 5665520, "quarter": 1 }, { "assets": 26012344, "current_assets": 8903808, "current_liabilities": 5476318, "equity": 19488044, "fixed_assets": 17108536, "liabilities": 12036612, "long_term_liabilities": 6560294, "quarter": 2 }, { "assets": 26864028, "current_assets": 12397596, "current_liabilities": 5542315, "equity": 19450057, "fixed_assets": 14466432, "liabilities": 12308082, "long_term_liabilities": 6765767, "quarter": 3 }, { "assets": 27743598, "current_assets": 9244926, "current_liabilities": 5229566, "equity": 20201192, "fixed_assets": 18498672, "liabilities": 12585674, "long_term_liabilities": 7356108, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -77367, "financing_cash_flow": -100436, "investing_cash_flow": -128780, "net_cash_flow": 6271415, "operating_cash_flow": 6869020, "quarter": 1 }, { "change_in_working_capital": 11146, "financing_cash_flow": 137012, "investing_cash_flow": -175423, "net_cash_flow": 6019044, "operating_cash_flow": 6320045, "quarter": 2 }, { "change_in_working_capital": 4799, "financing_cash_flow": 195697, "investing_cash_flow": -145525, "net_cash_flow": 5709527, "operating_cash_flow": 5965545, "quarter": 3 }, { "change_in_working_capital": 13979, "financing_cash_flow": 128416, "investing_cash_flow": -198683, "net_cash_flow": 5256646, "operating_cash_flow": 5684510, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7479353481849704, "current_ratio": 1.9250394186722406, "debt_to_equity_ratio": 0.6148672338016045, "profit_margin": 0.30403558793893987, "quarter": 1, "return_on_assets": 0.22739896332573317, "return_on_equity": 0.2991848175267888 }, { "asset_turnover_ratio": 0.7160578454598324, "current_ratio": 1.6258749035392028, "debt_to_equity_ratio": 0.6176408468700091, "profit_margin": 0.2959417208198088, "quarter": 2, "return_on_assets": 0.21191139099190753, "return_on_equity": 0.2828560937157162 }, { "asset_turnover_ratio": 0.6855390040540458, "current_ratio": 2.2368984801477363, "debt_to_equity_ratio": 0.6328044180024768, "profit_margin": 0.26574831186589254, "quarter": 3, "return_on_assets": 0.18218083304558796, "return_on_equity": 0.25162450680735793 }, { "asset_turnover_ratio": 0.6563208924812132, "current_ratio": 1.7678189738880816, "debt_to_equity_ratio": 0.6230164041805057, "profit_margin": 0.27697019386828375, "quarter": 4, "return_on_assets": 0.18178132483032663, "return_on_equity": 0.24965200073342206 } ], "income_statement": [ { "depreciation": 1141372, "expenses": 11630253, "income_tax": 1480841, "marketing_expense": 1946530, "net_income": 7208489, "net_profit": 5727648, "operational_expense": 5991921, "product_revenue": 4828216, "quarter": 1, "rd_expense": 1313951, "revenue": 18838742, "salaries_expense": 5528307, "service_revenue": 14010526 }, { "depreciation": 807733, "expenses": 11588231, "income_tax": 1525800, "marketing_expense": 1634383, "net_income": 7038112, "net_profit": 5512312, "operational_expense": 6920201, "product_revenue": 4844941, "quarter": 2, "rd_expense": 1582512, "revenue": 18626343, "salaries_expense": 4285985, "service_revenue": 13781402 }, { "depreciation": 1071434, "expenses": 11546362, "income_tax": 1975866, "marketing_expense": 1165627, "net_income": 6869977, "net_profit": 4894111, "operational_expense": 5943273, "product_revenue": 5092794, "quarter": 3, "rd_expense": 1298361, "revenue": 18416339, "salaries_expense": 4889604, "service_revenue": 13323545 }, { "depreciation": 641242, "expenses": 11504644, "income_tax": 1660791, "marketing_expense": 1986284, "net_income": 6704059, "net_profit": 5043268, "operational_expense": 7418867, "product_revenue": 4114392, "quarter": 4, "rd_expense": 1219308, "revenue": 18208703, "salaries_expense": 3898756, "service_revenue": 14094311 } ], "market_conditions": { "gdp_growth": [ 0.01628943128086794, 0.034603423328855985, 0.020254262082205196, 0.027050896827235178 ], "inflation_rate": [ 0.017591345470678647, 0.01836385644587478, 0.02029007199730071, 0.016575528548276295 ], "interest_rate": [ 0.02648727477936478, 0.02439020046576912, 0.027913928953455704, 0.029655481229910227 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 71487, "billable_hours_per_employee": 128, "client_concentration": 0.13, "client_retention_rate": 0.68, "employee_utilization_rate": 0.66, "gross_billings": 16716467, "net_revenue": 15005890, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 17388 }, { "average_project_size": 72899, "billable_hours_per_employee": 107, "client_concentration": 0.27, "client_retention_rate": 0.81, "employee_utilization_rate": 0.65, "gross_billings": 19112229, "net_revenue": 14963419, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 17339 }, { "average_project_size": 58268, "billable_hours_per_employee": 149, "client_concentration": 0.3, "client_retention_rate": 0.86, "employee_utilization_rate": 0.75, "gross_billings": 16712324, "net_revenue": 14921069, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 17290 }, { "average_project_size": 101915, "billable_hours_per_employee": 139, "client_concentration": 0.36, "client_retention_rate": 0.83, "employee_utilization_rate": 0.67, "gross_billings": 19021486, "net_revenue": 14878839, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 17241 } ], "balance_sheet": [ { "assets": 16789687, "current_assets": 7686699, "current_liabilities": 4190881, "equity": 13237128, "fixed_assets": 9102988, "liabilities": 7716218, "long_term_liabilities": 3525337, "quarter": 1 }, { "assets": 16999060, "current_assets": 5399787, "current_liabilities": 4269081, "equity": 13131715, "fixed_assets": 11599273, "liabilities": 7900534, "long_term_liabilities": 3631453, "quarter": 2 }, { "assets": 17211044, "current_assets": 7124071, "current_liabilities": 4552971, "equity": 13469233, "fixed_assets": 10086973, "liabilities": 8089253, "long_term_liabilities": 3536282, "quarter": 3 }, { "assets": 17425672, "current_assets": 8516351, "current_liabilities": 4038227, "equity": 13507593, "fixed_assets": 8909321, "liabilities": 8282480, "long_term_liabilities": 4244253, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 14847, "financing_cash_flow": 89998, "investing_cash_flow": -486963, "net_cash_flow": 4719403, "operating_cash_flow": 4865399, "quarter": 1 }, { "change_in_working_capital": 51396, "financing_cash_flow": -27162, "investing_cash_flow": -393509, "net_cash_flow": 4226540, "operating_cash_flow": 4567946, "quarter": 2 }, { "change_in_working_capital": -42471, "financing_cash_flow": -64109, "investing_cash_flow": -369460, "net_cash_flow": 5187050, "operating_cash_flow": 5217576, "quarter": 3 }, { "change_in_working_capital": 12393, "financing_cash_flow": -113817, "investing_cash_flow": -464779, "net_cash_flow": 4609962, "operating_cash_flow": 5177075, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8937563874776224, "current_ratio": 1.8341487147929039, "debt_to_equity_ratio": 0.5829223680544602, "profit_margin": 0.27746831410866, "quarter": 1, "return_on_assets": 0.24798907805726217, "return_on_equity": 0.31454398567423386 }, { "asset_turnover_ratio": 0.8802497902825215, "current_ratio": 1.2648593456062323, "debt_to_equity_ratio": 0.6016376383435066, "profit_margin": 0.2695365945443351, "quarter": 2, "return_on_assets": 0.237259530821116, "return_on_equity": 0.3071334551503745 }, { "asset_turnover_ratio": 0.8669473507824395, "current_ratio": 1.564708187247404, "debt_to_equity_ratio": 0.6005726532461054, "profit_margin": 0.2913626362829634, "quarter": 3, "return_on_assets": 0.2525960656425026, "return_on_equity": 0.3227683417459628 }, { "asset_turnover_ratio": 0.8538459234168989, "current_ratio": 2.1089332026159004, "debt_to_equity_ratio": 0.6131721617611665, "profit_margin": 0.29332940560752085, "quarter": 4, "return_on_assets": 0.25045811719628375, "return_on_equity": 0.323107233094749 } ], "income_statement": [ { "depreciation": 701740, "expenses": 9224037, "income_tax": 1618194, "marketing_expense": 1803204, "net_income": 5781853, "net_profit": 4163659, "operational_expense": 5786942, "product_revenue": 5804823, "quarter": 1, "rd_expense": 1577200, "revenue": 15005890, "salaries_expense": 3434921, "service_revenue": 9201067 }, { "depreciation": 534757, "expenses": 9228711, "income_tax": 1701519, "marketing_expense": 1596356, "net_income": 5734708, "net_profit": 4033189, "operational_expense": 4753891, "product_revenue": 5046322, "quarter": 2, "rd_expense": 991419, "revenue": 14963419, "salaries_expense": 2991115, "service_revenue": 9917097 }, { "depreciation": 870134, "expenses": 9233389, "income_tax": 1340238, "marketing_expense": 1211481, "net_income": 5687680, "net_profit": 4347442, "operational_expense": 4783707, "product_revenue": 4393613, "quarter": 3, "rd_expense": 1578043, "revenue": 14921069, "salaries_expense": 2836614, "service_revenue": 10527456 }, { "depreciation": 812674, "expenses": 9238068, "income_tax": 1276370, "marketing_expense": 1136360, "net_income": 5640771, "net_profit": 4364401, "operational_expense": 6157660, "product_revenue": 4167379, "quarter": 4, "rd_expense": 1654536, "revenue": 14878839, "salaries_expense": 4036618, "service_revenue": 10711460 } ], "market_conditions": { "gdp_growth": [ 0.026559416026409627, 0.025605255878337785, 0.02750077876809663, 0.03563119431219296 ], "inflation_rate": [ 0.014678485539390218, 0.01822270321743267, 0.01687757063634228, 0.02389934329395677 ], "interest_rate": [ 0.037810202480075536, 0.03591387256713942, 0.03683584543426654, 0.03261253810301194 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 72851, "billable_hours_per_employee": 135, "client_concentration": 0.13, "client_retention_rate": 0.66, "employee_utilization_rate": 0.63, "gross_billings": 23443894, "net_revenue": 19679335, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 22803 }, { "average_project_size": 80923, "billable_hours_per_employee": 92, "client_concentration": 0.24, "client_retention_rate": 0.61, "employee_utilization_rate": 0.68, "gross_billings": 22808416, "net_revenue": 19464144, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 22554 }, { "average_project_size": 117297, "billable_hours_per_employee": 152, "client_concentration": 0.25, "client_retention_rate": 0.82, "employee_utilization_rate": 0.79, "gross_billings": 24901888, "net_revenue": 19251308, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 22307 }, { "average_project_size": 127974, "billable_hours_per_employee": 104, "client_concentration": 0.11, "client_retention_rate": 0.7, "employee_utilization_rate": 0.66, "gross_billings": 24346243, "net_revenue": 19040798, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 22063 } ], "balance_sheet": [ { "assets": 21704006, "current_assets": 10528156, "current_liabilities": 4843847, "equity": 15709710, "fixed_assets": 11175850, "liabilities": 10212519, "long_term_liabilities": 5368672, "quarter": 1 }, { "assets": 22469292, "current_assets": 7404837, "current_liabilities": 5722689, "equity": 16353298, "fixed_assets": 15064455, "liabilities": 10434632, "long_term_liabilities": 4711943, "quarter": 2 }, { "assets": 23261563, "current_assets": 7732970, "current_liabilities": 6346264, "equity": 17098955, "fixed_assets": 15528593, "liabilities": 10661576, "long_term_liabilities": 4315312, "quarter": 3 }, { "assets": 24081769, "current_assets": 11016580, "current_liabilities": 4463434, "equity": 17654496, "fixed_assets": 13065189, "liabilities": 10893456, "long_term_liabilities": 6430022, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -93225, "financing_cash_flow": 170976, "investing_cash_flow": -295340, "net_cash_flow": 5492100, "operating_cash_flow": 5563177, "quarter": 1 }, { "change_in_working_capital": -28861, "financing_cash_flow": 28961, "investing_cash_flow": -442163, "net_cash_flow": 5111139, "operating_cash_flow": 5401841, "quarter": 2 }, { "change_in_working_capital": 49629, "financing_cash_flow": 41151, "investing_cash_flow": -207394, "net_cash_flow": 5135945, "operating_cash_flow": 5644458, "quarter": 3 }, { "change_in_working_capital": 48922, "financing_cash_flow": 188715, "investing_cash_flow": -443812, "net_cash_flow": 5314543, "operating_cash_flow": 5434576, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9067144102337605, "current_ratio": 2.1735112607809453, "debt_to_equity_ratio": 0.6500768632902836, "profit_margin": 0.21434784254650882, "quarter": 1, "return_on_assets": 0.1943522776394367, "return_on_equity": 0.2685105581197871 }, { "asset_turnover_ratio": 0.8662553319437034, "current_ratio": 1.2939436338406647, "debt_to_equity_ratio": 0.6380750843040958, "profit_margin": 0.22187659524097234, "quarter": 2, "return_on_assets": 0.1922017836610072, "return_on_equity": 0.26408361175831324 }, { "asset_turnover_ratio": 0.827601653422859, "current_ratio": 1.218507455725132, "debt_to_equity_ratio": 0.6235220807353432, "profit_margin": 0.2336967441381126, "quarter": 3, "return_on_assets": 0.1934078118482408, "return_on_equity": 0.2631136230255007 }, { "asset_turnover_ratio": 0.7906727284029674, "current_ratio": 2.4681848101708237, "debt_to_equity_ratio": 0.6170357964339509, "profit_margin": 0.23455860410892443, "quarter": 4, "return_on_assets": 0.18545909148119477, "return_on_equity": 0.25297708866908464 } ], "income_statement": [ { "depreciation": 1344954, "expenses": 13848941, "income_tax": 1612171, "marketing_expense": 2533052, "net_income": 5830394, "net_profit": 4218223, "operational_expense": 8332910, "product_revenue": 6039300, "quarter": 1, "rd_expense": 2164467, "revenue": 19679335, "salaries_expense": 4972574, "service_revenue": 13640035 }, { "depreciation": 1083203, "expenses": 13664920, "income_tax": 1480586, "marketing_expense": 1513797, "net_income": 5799224, "net_profit": 4318638, "operational_expense": 9310446, "product_revenue": 7623459, "quarter": 2, "rd_expense": 2705594, "revenue": 19464144, "salaries_expense": 4240065, "service_revenue": 11840685 }, { "depreciation": 1145490, "expenses": 13483344, "income_tax": 1268996, "marketing_expense": 1855399, "net_income": 5767964, "net_profit": 4498968, "operational_expense": 7028276, "product_revenue": 6644510, "quarter": 3, "rd_expense": 1646924, "revenue": 19251308, "salaries_expense": 6585430, "service_revenue": 12606798 }, { "depreciation": 968393, "expenses": 13304181, "income_tax": 1270434, "marketing_expense": 2030527, "net_income": 5736617, "net_profit": 4466183, "operational_expense": 7161846, "product_revenue": 6096015, "quarter": 4, "rd_expense": 2105019, "revenue": 19040798, "salaries_expense": 5331217, "service_revenue": 12944783 } ], "market_conditions": { "gdp_growth": [ 0.027120396888856008, 0.01726749410935497, 0.023837660024006696, 0.02064619023162835 ], "inflation_rate": [ 0.009089611229046949, 0.013433266557234437, 0.015687864569371195, 0.012640271047632433 ], "interest_rate": [ 0.03278393332196042, 0.026401159513170354, 0.028531424440882715, 0.03147143121642946 ], "year": 2010 }, "random_event": { "description": "Olson-Williams Industry Recognition in 2010", "impact": -0.02, "type": "Industry Recognition" }, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 145017, "billable_hours_per_employee": 154, "client_concentration": 0.39, "client_retention_rate": 0.82, "employee_utilization_rate": 0.76, "gross_billings": 12983428, "net_revenue": 11389518, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 13198 }, { "average_project_size": 77738, "billable_hours_per_employee": 141, "client_concentration": 0.19, "client_retention_rate": 0.82, "employee_utilization_rate": 0.76, "gross_billings": 12906201, "net_revenue": 11201880, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 12980 }, { "average_project_size": 133714, "billable_hours_per_employee": 131, "client_concentration": 0.27, "client_retention_rate": 0.87, "employee_utilization_rate": 0.8, "gross_billings": 13536650, "net_revenue": 11017333, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 12766 }, { "average_project_size": 154957, "billable_hours_per_employee": 141, "client_concentration": 0.19, "client_retention_rate": 0.64, "employee_utilization_rate": 0.69, "gross_billings": 12714721, "net_revenue": 10835827, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 12556 } ], "balance_sheet": [ { "assets": 12232443, "current_assets": 4373752, "current_liabilities": 2540564, "equity": 9156388, "fixed_assets": 7858691, "liabilities": 5604344, "long_term_liabilities": 3063780, "quarter": 1 }, { "assets": 12656973, "current_assets": 4917380, "current_liabilities": 2456464, "equity": 9442865, "fixed_assets": 7739593, "liabilities": 5750247, "long_term_liabilities": 3293783, "quarter": 2 }, { "assets": 13096237, "current_assets": 5612491, "current_liabilities": 2737605, "equity": 9580269, "fixed_assets": 7483746, "liabilities": 5899948, "long_term_liabilities": 3162343, "quarter": 3 }, { "assets": 13550745, "current_assets": 6120065, "current_liabilities": 2631972, "equity": 9804696, "fixed_assets": 7430680, "liabilities": 6053547, "long_term_liabilities": 3421575, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 36635, "financing_cash_flow": 30477, "investing_cash_flow": -372635, "net_cash_flow": 2633072, "operating_cash_flow": 3014019, "quarter": 1 }, { "change_in_working_capital": -37894, "financing_cash_flow": 73836, "investing_cash_flow": -433726, "net_cash_flow": 2846362, "operating_cash_flow": 3185039, "quarter": 2 }, { "change_in_working_capital": 45475, "financing_cash_flow": -161091, "investing_cash_flow": -303872, "net_cash_flow": 2660024, "operating_cash_flow": 2920279, "quarter": 3 }, { "change_in_working_capital": 85908, "financing_cash_flow": -136350, "investing_cash_flow": -321053, "net_cash_flow": 2923739, "operating_cash_flow": 3038880, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9310910339005871, "current_ratio": 1.721567337016505, "debt_to_equity_ratio": 0.6120693006893111, "profit_margin": 0.22198384514603692, "quarter": 1, "return_on_assets": 0.20668716788625133, "return_on_equity": 0.2761229646450107 }, { "asset_turnover_ratio": 0.8850362562991957, "current_ratio": 2.0018123611825778, "debt_to_equity_ratio": 0.608951520539582, "profit_margin": 0.22640297878570384, "quarter": 2, "return_on_assets": 0.20037484475948555, "return_on_equity": 0.2685772803063477 }, { "asset_turnover_ratio": 0.8412594396390353, "current_ratio": 2.050146387079217, "debt_to_equity_ratio": 0.6158436678552555, "profit_margin": 0.21638449160064419, "quarter": 3, "return_on_assets": 0.18203549615053546, "return_on_equity": 0.24884269951083837 }, { "asset_turnover_ratio": 0.7996480636304498, "current_ratio": 2.3252773965680484, "debt_to_equity_ratio": 0.6174130233104627, "profit_margin": 0.21295079738722297, "quarter": 4, "return_on_assets": 0.1702856927792531, "return_on_equity": 0.23534620553253258 } ], "income_statement": [ { "depreciation": 485730, "expenses": 7820793, "income_tax": 1040436, "marketing_expense": 975740, "net_income": 3568725, "net_profit": 2528289, "operational_expense": 4519864, "product_revenue": 3372153, "quarter": 1, "rd_expense": 1544407, "revenue": 11389518, "salaries_expense": 2351172, "service_revenue": 8017365 }, { "depreciation": 648900, "expenses": 7766234, "income_tax": 899507, "marketing_expense": 1395601, "net_income": 3435646, "net_profit": 2536139, "operational_expense": 5317848, "product_revenue": 2865693, "quarter": 2, "rd_expense": 1541595, "revenue": 11201880, "salaries_expense": 2694383, "service_revenue": 8336187 }, { "depreciation": 536299, "expenses": 7712056, "income_tax": 921297, "marketing_expense": 945326, "net_income": 3305277, "net_profit": 2383980, "operational_expense": 4100479, "product_revenue": 4220562, "quarter": 3, "rd_expense": 1245782, "revenue": 11017333, "salaries_expense": 2593461, "service_revenue": 6796771 }, { "depreciation": 731382, "expenses": 7658255, "income_tax": 870074, "marketing_expense": 782204, "net_income": 3177572, "net_profit": 2307498, "operational_expense": 4982452, "product_revenue": 3713935, "quarter": 4, "rd_expense": 1142016, "revenue": 10835827, "salaries_expense": 2973173, "service_revenue": 7121892 } ], "market_conditions": { "gdp_growth": [ 0.007757389831381615, 0.0037088262729087895, 0.01470208271304395, 0.006099659145478242 ], "inflation_rate": [ 0.016217643657203046, 0.01335586826138272, 0.014998150671895603, 0.017959797362554385 ], "interest_rate": [ 0.030018798491371495, 0.039389225626836125, 0.03417412997567298, 0.035018720288859516 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 88404, "billable_hours_per_employee": 123, "client_concentration": 0.19, "client_retention_rate": 0.61, "employee_utilization_rate": 0.78, "gross_billings": 16869810, "net_revenue": 14089559, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 16326 }, { "average_project_size": 51066, "billable_hours_per_employee": 134, "client_concentration": 0.29, "client_retention_rate": 0.87, "employee_utilization_rate": 0.74, "gross_billings": 16542627, "net_revenue": 14132850, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 16376 }, { "average_project_size": 171390, "billable_hours_per_employee": 80, "client_concentration": 0.38, "client_retention_rate": 0.64, "employee_utilization_rate": 0.69, "gross_billings": 16171956, "net_revenue": 14176275, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 16427 }, { "average_project_size": 186480, "billable_hours_per_employee": 102, "client_concentration": 0.17, "client_retention_rate": 0.64, "employee_utilization_rate": 0.63, "gross_billings": 17346175, "net_revenue": 14219834, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 16477 } ], "balance_sheet": [ { "assets": 15904762, "current_assets": 5020704, "current_liabilities": 4929751, "equity": 11083322, "fixed_assets": 10884058, "liabilities": 8378506, "long_term_liabilities": 3448755, "quarter": 1 }, { "assets": 16432233, "current_assets": 5741387, "current_liabilities": 4784444, "equity": 11381396, "fixed_assets": 10690846, "liabilities": 8549024, "long_term_liabilities": 3764580, "quarter": 2 }, { "assets": 16977198, "current_assets": 6594318, "current_liabilities": 5157394, "equity": 11578110, "fixed_assets": 10382880, "liabilities": 8723013, "long_term_liabilities": 3565619, "quarter": 3 }, { "assets": 17540235, "current_assets": 7664975, "current_liabilities": 4572657, "equity": 12102009, "fixed_assets": 9875260, "liabilities": 8900542, "long_term_liabilities": 4327885, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 63732, "financing_cash_flow": 12674, "investing_cash_flow": -236963, "net_cash_flow": 4156111, "operating_cash_flow": 4141013, "quarter": 1 }, { "change_in_working_capital": -3852, "financing_cash_flow": -139532, "investing_cash_flow": -423569, "net_cash_flow": 3641463, "operating_cash_flow": 4291796, "quarter": 2 }, { "change_in_working_capital": 48771, "financing_cash_flow": -70013, "investing_cash_flow": -376032, "net_cash_flow": 3556568, "operating_cash_flow": 3868186, "quarter": 3 }, { "change_in_working_capital": -69989, "financing_cash_flow": -31304, "investing_cash_flow": -188333, "net_cash_flow": 3889218, "operating_cash_flow": 4214182, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8858704707432906, "current_ratio": 1.0184498162280406, "debt_to_equity_ratio": 0.7559562015792738, "profit_margin": 0.2524611309693937, "quarter": 1, "return_on_assets": 0.22364786093624037, "return_on_equity": 0.3209386138921165 }, { "asset_turnover_ratio": 0.8600687441566828, "current_ratio": 1.2000113283800584, "debt_to_equity_ratio": 0.7511401940500093, "profit_margin": 0.24752169590705342, "quarter": 2, "return_on_assets": 0.21288567415031176, "return_on_equity": 0.30736009888417903 }, { "asset_turnover_ratio": 0.8350185348606997, "current_ratio": 1.2786143544588604, "debt_to_equity_ratio": 0.7534056076509896, "profit_margin": 0.23447097351031918, "quarter": 3, "return_on_assets": 0.19578760876794862, "return_on_equity": 0.2870870116107033 }, { "asset_turnover_ratio": 0.8106980322669565, "current_ratio": 1.6762628379955025, "debt_to_equity_ratio": 0.7354598728194632, "profit_margin": 0.24348498020441026, "quarter": 4, "return_on_assets": 0.19739279433827425, "return_on_equity": 0.2860943170675216 } ], "income_statement": [ { "depreciation": 583947, "expenses": 9592961, "income_tax": 939532, "marketing_expense": 1125907, "net_income": 4496598, "net_profit": 3557066, "operational_expense": 5956143, "product_revenue": 3151578, "quarter": 1, "rd_expense": 1119502, "revenue": 14089559, "salaries_expense": 3944966, "service_revenue": 10937981 }, { "depreciation": 793609, "expenses": 9620661, "income_tax": 1014002, "marketing_expense": 1862229, "net_income": 4512189, "net_profit": 3498187, "operational_expense": 6356686, "product_revenue": 4082971, "quarter": 2, "rd_expense": 987692, "revenue": 14132850, "salaries_expense": 4563524, "service_revenue": 10049879 }, { "depreciation": 544261, "expenses": 9648441, "income_tax": 1203909, "marketing_expense": 1310104, "net_income": 4527834, "net_profit": 3323925, "operational_expense": 5174367, "product_revenue": 4847028, "quarter": 3, "rd_expense": 1158925, "revenue": 14176275, "salaries_expense": 3896563, "service_revenue": 9329247 }, { "depreciation": 751866, "expenses": 9676301, "income_tax": 1081217, "marketing_expense": 968670, "net_income": 4543533, "net_profit": 3462316, "operational_expense": 5191230, "product_revenue": 4697086, "quarter": 4, "rd_expense": 1216798, "revenue": 14219834, "salaries_expense": 4004612, "service_revenue": 9522748 } ], "market_conditions": { "gdp_growth": [ 0.014392134199587106, 0.023379536331865205, 0.03037773135894791, 0.0190629383490743 ], "inflation_rate": [ 0.019561007691297844, 0.01954851811804967, 0.01847106162089548, 0.015591765559791908 ], "interest_rate": [ 0.027554347365987292, 0.029355236947609883, 0.032186614370949954, 0.03608567479376536 ], "year": 2012 }, "random_event": null, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 65451, "billable_hours_per_employee": 108, "client_concentration": 0.28, "client_retention_rate": 0.63, "employee_utilization_rate": 0.65, "gross_billings": 16790534, "net_revenue": 14403735, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 16690 }, { "average_project_size": 65347, "billable_hours_per_employee": 140, "client_concentration": 0.18, "client_retention_rate": 0.67, "employee_utilization_rate": 0.79, "gross_billings": 18044937, "net_revenue": 14395306, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 16681 }, { "average_project_size": 162612, "billable_hours_per_employee": 153, "client_concentration": 0.25, "client_retention_rate": 0.66, "employee_utilization_rate": 0.67, "gross_billings": 17400886, "net_revenue": 14386882, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 16671 }, { "average_project_size": 190690, "billable_hours_per_employee": 139, "client_concentration": 0.23, "client_retention_rate": 0.69, "employee_utilization_rate": 0.62, "gross_billings": 17602371, "net_revenue": 14378463, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 16661 } ], "balance_sheet": [ { "assets": 15708667, "current_assets": 5420821, "current_liabilities": 3724296, "equity": 11855696, "fixed_assets": 10287846, "liabilities": 7563123, "long_term_liabilities": 3838827, "quarter": 1 }, { "assets": 16154056, "current_assets": 7939547, "current_liabilities": 4132002, "equity": 11935365, "fixed_assets": 8214509, "liabilities": 7623530, "long_term_liabilities": 3491528, "quarter": 2 }, { "assets": 16612074, "current_assets": 6207663, "current_liabilities": 4597425, "equity": 12450975, "fixed_assets": 10404411, "liabilities": 7684419, "long_term_liabilities": 3086994, "quarter": 3 }, { "assets": 17083077, "current_assets": 6193810, "current_liabilities": 3883888, "equity": 13088497, "fixed_assets": 10889267, "liabilities": 7745795, "long_term_liabilities": 3861907, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -59624, "financing_cash_flow": -116505, "investing_cash_flow": -241484, "net_cash_flow": 4008506, "operating_cash_flow": 4355287, "quarter": 1 }, { "change_in_working_capital": 19150, "financing_cash_flow": 141285, "investing_cash_flow": -469958, "net_cash_flow": 3788063, "operating_cash_flow": 3984675, "quarter": 2 }, { "change_in_working_capital": -9331, "financing_cash_flow": 85227, "investing_cash_flow": -369298, "net_cash_flow": 4002441, "operating_cash_flow": 4414141, "quarter": 3 }, { "change_in_working_capital": 7757, "financing_cash_flow": 65702, "investing_cash_flow": -263584, "net_cash_flow": 4001340, "operating_cash_flow": 4292059, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9169291703745455, "current_ratio": 1.4555290449523883, "debt_to_equity_ratio": 0.6379315900137791, "profit_margin": 0.25758263394876396, "quarter": 1, "return_on_assets": 0.23618503084953038, "return_on_equity": 0.3129425720767469 }, { "asset_turnover_ratio": 0.8911264143197225, "current_ratio": 1.9214770467197257, "debt_to_equity_ratio": 0.6387345506400517, "profit_margin": 0.23652425311417485, "quarter": 2, "return_on_assets": 0.21077300957728512, "return_on_equity": 0.2852731357608251 }, { "asset_turnover_ratio": 0.8660497178136818, "current_ratio": 1.350247801758593, "debt_to_equity_ratio": 0.6171740767289309, "profit_margin": 0.24489809536215004, "quarter": 3, "return_on_assets": 0.21209392638149818, "return_on_equity": 0.2829754296350286 }, { "asset_turnover_ratio": 0.8416787561163601, "current_ratio": 1.5947447506210273, "debt_to_equity_ratio": 0.591801717187237, "profit_margin": 0.260891237123189, "quarter": 4, "return_on_assets": 0.2195866119435041, "return_on_equity": 0.28660395460227406 } ], "income_statement": [ { "depreciation": 645135, "expenses": 9580420, "income_tax": 1113163, "marketing_expense": 1286595, "net_income": 4823315, "net_profit": 3710152, "operational_expense": 6328186, "product_revenue": 5590650, "quarter": 1, "rd_expense": 1650326, "revenue": 14403735, "salaries_expense": 3703211, "service_revenue": 8813085 }, { "depreciation": 579836, "expenses": 9559902, "income_tax": 1430565, "marketing_expense": 1274340, "net_income": 4835404, "net_profit": 3404839, "operational_expense": 5856913, "product_revenue": 3395846, "quarter": 2, "rd_expense": 1195286, "revenue": 14395306, "salaries_expense": 4176163, "service_revenue": 10999460 }, { "depreciation": 890821, "expenses": 9539428, "income_tax": 1324134, "marketing_expense": 1610030, "net_income": 4847454, "net_profit": 3523320, "operational_expense": 5129386, "product_revenue": 4596160, "quarter": 3, "rd_expense": 1169477, "revenue": 14386882, "salaries_expense": 3930179, "service_revenue": 9790722 }, { "depreciation": 540844, "expenses": 9518999, "income_tax": 1108249, "marketing_expense": 1095740, "net_income": 4859464, "net_profit": 3751215, "operational_expense": 5326482, "product_revenue": 4243660, "quarter": 4, "rd_expense": 1093537, "revenue": 14378463, "salaries_expense": 3976256, "service_revenue": 10134803 } ], "market_conditions": { "gdp_growth": [ 0.014822898691980684, 0.012202043646695377, 0.017221819405042492, 0.01810930068901914 ], "inflation_rate": [ 0.014341775290177508, 0.009186661254985882, 0.01691349899852512, 0.008725056673744323 ], "interest_rate": [ 0.030180104938133473, 0.028915237747860943, 0.029355713089342705, 0.03501018620320029 ], "year": 2013 }, "random_event": null, "year": 2013 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Good", "founding_year": 1991, "industry": "Advertising", "location": "East Markview", "name": "Ibarra Group", "num_employees": 418, "region": "Middle East & Africa", "revenue_size": "Small", "website": "www.ibarragroup.com" }

[ { "advertising_kpis": [ { "average_project_size": 96212, "billable_hours_per_employee": 101, "client_concentration": 0.25, "client_retention_rate": 0.88, "employee_utilization_rate": 0.78, "gross_billings": 6052084, "net_revenue": 4899693, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 11722 }, { "average_project_size": 53537, "billable_hours_per_employee": 151, "client_concentration": 0.4, "client_retention_rate": 0.62, "employee_utilization_rate": 0.65, "gross_billings": 6123038, "net_revenue": 5030157, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 12034 }, { "average_project_size": 113062, "billable_hours_per_employee": 111, "client_concentration": 0.24, "client_retention_rate": 0.81, "employee_utilization_rate": 0.66, "gross_billings": 6706159, "net_revenue": 5164095, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 12354 }, { "average_project_size": 72814, "billable_hours_per_employee": 97, "client_concentration": 0.34, "client_retention_rate": 0.76, "employee_utilization_rate": 0.7, "gross_billings": 6800215, "net_revenue": 5301600, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 12683 } ], "balance_sheet": [ { "assets": 7057890, "current_assets": 3029828, "current_liabilities": 1880239, "equity": 4584562, "fixed_assets": 4028062, "liabilities": 3570379, "long_term_liabilities": 1690140, "quarter": 1 }, { "assets": 7194706, "current_assets": 3039971, "current_liabilities": 1881041, "equity": 4792406, "fixed_assets": 4154735, "liabilities": 3664350, "long_term_liabilities": 1783309, "quarter": 2 }, { "assets": 7334174, "current_assets": 2304806, "current_liabilities": 2168548, "equity": 4791464, "fixed_assets": 5029368, "liabilities": 3760794, "long_term_liabilities": 1592246, "quarter": 3 }, { "assets": 7476346, "current_assets": 2369330, "current_liabilities": 1861048, "equity": 4823324, "fixed_assets": 5107016, "liabilities": 3859776, "long_term_liabilities": 1998728, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -45757, "financing_cash_flow": 113573, "investing_cash_flow": -256731, "net_cash_flow": 1268528, "operating_cash_flow": 1423306, "quarter": 1 }, { "change_in_working_capital": -65539, "financing_cash_flow": 155407, "investing_cash_flow": -312901, "net_cash_flow": 986824, "operating_cash_flow": 1467486, "quarter": 2 }, { "change_in_working_capital": 15744, "financing_cash_flow": -42782, "investing_cash_flow": -342307, "net_cash_flow": 1570727, "operating_cash_flow": 1462622, "quarter": 3 }, { "change_in_working_capital": 85056, "financing_cash_flow": 172733, "investing_cash_flow": -374938, "net_cash_flow": 1208120, "operating_cash_flow": 1550985, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6942149849317573, "current_ratio": 1.6114057840519211, "debt_to_equity_ratio": 0.7787830113323803, "profit_margin": 0.22390198732859384, "quarter": 1, "return_on_assets": 0.15543611475951027, "return_on_equity": 0.23929243404277226 }, { "asset_turnover_ratio": 0.6991469839073341, "current_ratio": 1.6161109725944305, "debt_to_equity_ratio": 0.7646159361289506, "profit_margin": 0.2508967413939565, "quarter": 2, "return_on_assets": 0.17541370001776307, "return_on_equity": 0.2633437150358296 }, { "asset_turnover_ratio": 0.7041140556523475, "current_ratio": 1.0628337486650052, "debt_to_equity_ratio": 0.7848945541487946, "profit_margin": 0.2358755987254301, "quarter": 3, "return_on_assets": 0.1660833244479883, "return_on_equity": 0.25421958716584325 }, { "asset_turnover_ratio": 0.7091164587620744, "current_ratio": 1.2731160077547705, "debt_to_equity_ratio": 0.8002315415675995, "profit_margin": 0.22762071827372868, "quarter": 4, "return_on_assets": 0.16140959768314628, "return_on_equity": 0.2501913618077492 } ], "income_statement": [ { "depreciation": 326255, "expenses": 3344644, "income_tax": 457998, "marketing_expense": 492097, "net_income": 1555049, "net_profit": 1097051, "operational_expense": 2041997, "product_revenue": 1626746, "quarter": 1, "rd_expense": 467860, "revenue": 4899693, "salaries_expense": 1415069, "service_revenue": 3272947 }, { "depreciation": 205436, "expenses": 3437242, "income_tax": 330865, "marketing_expense": 618192, "net_income": 1592915, "net_profit": 1262050, "operational_expense": 1984707, "product_revenue": 1952021, "quarter": 2, "rd_expense": 398804, "revenue": 5030157, "salaries_expense": 1131549, "service_revenue": 3078136 }, { "depreciation": 244538, "expenses": 3532404, "income_tax": 413607, "marketing_expense": 691827, "net_income": 1631691, "net_profit": 1218084, "operational_expense": 2329028, "product_revenue": 1669174, "quarter": 3, "rd_expense": 703285, "revenue": 5164095, "salaries_expense": 1389134, "service_revenue": 3494921 }, { "depreciation": 344231, "expenses": 3630201, "income_tax": 464645, "marketing_expense": 420738, "net_income": 1671399, "net_profit": 1206754, "operational_expense": 2409745, "product_revenue": 1949930, "quarter": 4, "rd_expense": 523514, "revenue": 5301600, "salaries_expense": 1627983, "service_revenue": 3351670 } ], "market_conditions": { "gdp_growth": [ 0.010346678692199695, -0.0007188007940890015, 0.014234049807285829, 0.012083343146765015 ], "inflation_rate": [ 0.034107219864514926, 0.036448144275771685, 0.03635078685244998, 0.039888245003060874 ], "interest_rate": [ 0.05429080025874615, 0.061929908181915225, 0.056311836780008576, 0.05891332133007682 ], "year": 1991 }, "random_event": null, "year": 1991 }, { "advertising_kpis": [ { "average_project_size": 113758, "billable_hours_per_employee": 101, "client_concentration": 0.27, "client_retention_rate": 0.81, "employee_utilization_rate": 0.61, "gross_billings": 5906195, "net_revenue": 4808400, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 11503 }, { "average_project_size": 151455, "billable_hours_per_employee": 94, "client_concentration": 0.1, "client_retention_rate": 0.76, "employee_utilization_rate": 0.76, "gross_billings": 5713985, "net_revenue": 4934925, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 11806 }, { "average_project_size": 60505, "billable_hours_per_employee": 116, "client_concentration": 0.13, "client_retention_rate": 0.8, "employee_utilization_rate": 0.62, "gross_billings": 5856762, "net_revenue": 5064780, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 12117 }, { "average_project_size": 180447, "billable_hours_per_employee": 114, "client_concentration": 0.38, "client_retention_rate": 0.79, "employee_utilization_rate": 0.68, "gross_billings": 5874294, "net_revenue": 5198052, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 12436 } ], "balance_sheet": [ { "assets": 5685493, "current_assets": 2438032, "current_liabilities": 1316496, "equity": 3747884, "fixed_assets": 3247461, "liabilities": 2728248, "long_term_liabilities": 1411752, "quarter": 1 }, { "assets": 5873100, "current_assets": 2843810, "current_liabilities": 1594281, "equity": 3974427, "fixed_assets": 3029290, "liabilities": 2752724, "long_term_liabilities": 1158443, "quarter": 2 }, { "assets": 6066899, "current_assets": 2364767, "current_liabilities": 1502893, "equity": 4129335, "fixed_assets": 3702132, "liabilities": 2777419, "long_term_liabilities": 1274526, "quarter": 3 }, { "assets": 6267092, "current_assets": 2405756, "current_liabilities": 1499530, "equity": 4356476, "fixed_assets": 3861336, "liabilities": 2802336, "long_term_liabilities": 1302806, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 45240, "financing_cash_flow": -177170, "investing_cash_flow": -239228, "net_cash_flow": 895328, "operating_cash_flow": 1117125, "quarter": 1 }, { "change_in_working_capital": 27256, "financing_cash_flow": -70012, "investing_cash_flow": -377252, "net_cash_flow": 931933, "operating_cash_flow": 1218064, "quarter": 2 }, { "change_in_working_capital": 76990, "financing_cash_flow": -152782, "investing_cash_flow": -290569, "net_cash_flow": 637480, "operating_cash_flow": 1156647, "quarter": 3 }, { "change_in_working_capital": -89341, "financing_cash_flow": 198795, "investing_cash_flow": -348590, "net_cash_flow": 1196508, "operating_cash_flow": 1273995, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8457314079887179, "current_ratio": 1.851909918450189, "debt_to_equity_ratio": 0.7279435542828967, "profit_margin": 0.16442870809416854, "quarter": 1, "return_on_assets": 0.13906252281024706, "return_on_equity": 0.2109561021632473 }, { "asset_turnover_ratio": 0.8402589773714052, "current_ratio": 1.7837570666651612, "debt_to_equity_ratio": 0.6926090226339545, "profit_margin": 0.17306260986742453, "quarter": 2, "return_on_assets": 0.1454174115884286, "return_on_equity": 0.21488657358658242 }, { "asset_turnover_ratio": 0.834821875228185, "current_ratio": 1.573476621422816, "debt_to_equity_ratio": 0.6726068483181916, "profit_margin": 0.16582260236377494, "quarter": 3, "return_on_assets": 0.13843233586054424, "return_on_equity": 0.2033874703796132 }, { "asset_turnover_ratio": 0.8294200882961348, "current_ratio": 1.6043400265416496, "debt_to_equity_ratio": 0.6432575320052263, "profit_margin": 0.1715488802343647, "quarter": 4, "return_on_assets": 0.14228608739108983, "return_on_equity": 0.20468837656858432 } ], "income_statement": [ { "depreciation": 326486, "expenses": 3747435, "income_tax": 270326, "marketing_expense": 582218, "net_income": 1060965, "net_profit": 790639, "operational_expense": 2402530, "product_revenue": 1073757, "quarter": 1, "rd_expense": 601877, "revenue": 4808400, "salaries_expense": 1186648, "service_revenue": 3734643 }, { "depreciation": 364013, "expenses": 3840921, "income_tax": 239953, "marketing_expense": 635977, "net_income": 1094004, "net_profit": 854051, "operational_expense": 2050794, "product_revenue": 1395883, "quarter": 2, "rd_expense": 738184, "revenue": 4934925, "salaries_expense": 1159068, "service_revenue": 3539042 }, { "depreciation": 316792, "expenses": 3936739, "income_tax": 288186, "marketing_expense": 407343, "net_income": 1128041, "net_profit": 839855, "operational_expense": 2656560, "product_revenue": 1323527, "quarter": 3, "rd_expense": 537241, "revenue": 5064780, "salaries_expense": 1438238, "service_revenue": 3741253 }, { "depreciation": 382275, "expenses": 4034948, "income_tax": 271384, "marketing_expense": 631691, "net_income": 1163104, "net_profit": 891720, "operational_expense": 2382813, "product_revenue": 1074955, "quarter": 4, "rd_expense": 748273, "revenue": 5198052, "salaries_expense": 1632342, "service_revenue": 4123097 } ], "market_conditions": { "gdp_growth": [ 0.006856328084639495, 0.01247054101114912, 0.01505879889234, 0.012139368529883605 ], "inflation_rate": [ 0.03999780812021012, 0.0390010465884309, 0.03053370703186143, 0.040252929876440885 ], "interest_rate": [ 0.04577417077417771, 0.04846074169605482, 0.0434633878424005, 0.04394731955101479 ], "year": 1992 }, "random_event": null, "year": 1992 }, { "advertising_kpis": [ { "average_project_size": 54122, "billable_hours_per_employee": 82, "client_concentration": 0.38, "client_retention_rate": 0.66, "employee_utilization_rate": 0.77, "gross_billings": 2900762, "net_revenue": 2574199, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 6158 }, { "average_project_size": 103381, "billable_hours_per_employee": 142, "client_concentration": 0.38, "client_retention_rate": 0.82, "employee_utilization_rate": 0.75, "gross_billings": 3167866, "net_revenue": 2651824, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 6344 }, { "average_project_size": 187835, "billable_hours_per_employee": 107, "client_concentration": 0.17, "client_retention_rate": 0.88, "employee_utilization_rate": 0.75, "gross_billings": 3481650, "net_revenue": 2731789, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 6535 }, { "average_project_size": 180407, "billable_hours_per_employee": 136, "client_concentration": 0.31, "client_retention_rate": 0.72, "employee_utilization_rate": 0.79, "gross_billings": 3424272, "net_revenue": 2814166, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 6732 } ], "balance_sheet": [ { "assets": 3069730, "current_assets": 1355485, "current_liabilities": 743892, "equity": 2017034, "fixed_assets": 1714245, "liabilities": 1576492, "long_term_liabilities": 832600, "quarter": 1 }, { "assets": 3113941, "current_assets": 1362998, "current_liabilities": 905689, "equity": 2075885, "fixed_assets": 1750943, "liabilities": 1620253, "long_term_liabilities": 714564, "quarter": 2 }, { "assets": 3158788, "current_assets": 1310222, "current_liabilities": 807500, "equity": 2080652, "fixed_assets": 1848566, "liabilities": 1665229, "long_term_liabilities": 857729, "quarter": 3 }, { "assets": 3204281, "current_assets": 1403078, "current_liabilities": 978185, "equity": 2149920, "fixed_assets": 1801203, "liabilities": 1711454, "long_term_liabilities": 733269, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -45353, "financing_cash_flow": -190078, "investing_cash_flow": -375575, "net_cash_flow": 534682, "operating_cash_flow": 706088, "quarter": 1 }, { "change_in_working_capital": -45581, "financing_cash_flow": -134355, "investing_cash_flow": -315167, "net_cash_flow": 155149, "operating_cash_flow": 690580, "quarter": 2 }, { "change_in_working_capital": -34725, "financing_cash_flow": 102851, "investing_cash_flow": -362861, "net_cash_flow": 506457, "operating_cash_flow": 743032, "quarter": 3 }, { "change_in_working_capital": 89995, "financing_cash_flow": 175849, "investing_cash_flow": -386684, "net_cash_flow": 260098, "operating_cash_flow": 817659, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.838575053832096, "current_ratio": 1.822152946933157, "debt_to_equity_ratio": 0.7815892047432021, "profit_margin": 0.20347921819564066, "quarter": 1, "return_on_assets": 0.17063259635212216, "return_on_equity": 0.25968625219009694 }, { "asset_turnover_ratio": 0.851597380939459, "current_ratio": 1.5049293962938712, "debt_to_equity_ratio": 0.7805119262386886, "profit_margin": 0.2195458672973772, "quarter": 2, "return_on_assets": 0.18696468558652846, "return_on_equity": 0.2804572507629276 }, { "asset_turnover_ratio": 0.8648218873821225, "current_ratio": 1.6225659442724458, "debt_to_equity_ratio": 0.8003399895801893, "profit_margin": 0.21491154697526055, "quarter": 3, "return_on_assets": 0.1858602096753565, "return_on_equity": 0.2821678012469168 }, { "asset_turnover_ratio": 0.8782519385784205, "current_ratio": 1.4343687543767283, "debt_to_equity_ratio": 0.7960547369204436, "profit_margin": 0.23349475475149653, "quarter": 4, "return_on_assets": 0.2050672210083947, "return_on_equity": 0.30563602366599685 } ], "income_statement": [ { "depreciation": 182292, "expenses": 1830617, "income_tax": 219786, "marketing_expense": 215066, "net_income": 743582, "net_profit": 523796, "operational_expense": 962641, "product_revenue": 703445, "quarter": 1, "rd_expense": 225608, "revenue": 2574199, "salaries_expense": 633145, "service_revenue": 1870754 }, { "depreciation": 108383, "expenses": 1870024, "income_tax": 199603, "marketing_expense": 279157, "net_income": 781800, "net_profit": 582197, "operational_expense": 1283652, "product_revenue": 730264, "quarter": 2, "rd_expense": 352117, "revenue": 2651824, "salaries_expense": 613742, "service_revenue": 1921560 }, { "depreciation": 155939, "expenses": 1910279, "income_tax": 234417, "marketing_expense": 221194, "net_income": 821510, "net_profit": 587093, "operational_expense": 1265513, "product_revenue": 581163, "quarter": 3, "rd_expense": 375704, "revenue": 2731789, "salaries_expense": 824213, "service_revenue": 2150626 }, { "depreciation": 160566, "expenses": 1951401, "income_tax": 205672, "marketing_expense": 371659, "net_income": 862765, "net_profit": 657093, "operational_expense": 1214151, "product_revenue": 878212, "quarter": 4, "rd_expense": 298536, "revenue": 2814166, "salaries_expense": 688606, "service_revenue": 1935954 } ], "market_conditions": { "gdp_growth": [ 0.007756505391132049, 0.009060196503454394, 0.01105833735000006, 0.0007601501960459679 ], "inflation_rate": [ 0.03177815857498331, 0.03267458484399258, 0.027846491843282806, 0.034098447807582546 ], "interest_rate": [ 0.0517692029382323, 0.050075157304306984, 0.05129353222387255, 0.05122598883297717 ], "year": 1993 }, "random_event": null, "year": 1993 }, { "advertising_kpis": [ { "average_project_size": 167594, "billable_hours_per_employee": 89, "client_concentration": 0.17, "client_retention_rate": 0.62, "employee_utilization_rate": 0.6, "gross_billings": 3742696, "net_revenue": 3240967, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 7754 }, { "average_project_size": 94681, "billable_hours_per_employee": 133, "client_concentration": 0.29, "client_retention_rate": 0.9, "employee_utilization_rate": 0.71, "gross_billings": 4116280, "net_revenue": 3387586, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 8104 }, { "average_project_size": 192713, "billable_hours_per_employee": 115, "client_concentration": 0.19, "client_retention_rate": 0.86, "employee_utilization_rate": 0.75, "gross_billings": 3999112, "net_revenue": 3540839, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 8471 }, { "average_project_size": 155671, "billable_hours_per_employee": 129, "client_concentration": 0.11, "client_retention_rate": 0.75, "employee_utilization_rate": 0.61, "gross_billings": 4754800, "net_revenue": 3701024, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 8854 } ], "balance_sheet": [ { "assets": 4240440, "current_assets": 1343687, "current_liabilities": 776924, "equity": 3153993, "fixed_assets": 2896753, "liabilities": 1816946, "long_term_liabilities": 1040022, "quarter": 1 }, { "assets": 4346551, "current_assets": 1436723, "current_liabilities": 1062030, "equity": 3321505, "fixed_assets": 2909828, "liabilities": 1866362, "long_term_liabilities": 804332, "quarter": 2 }, { "assets": 4455317, "current_assets": 2204417, "current_liabilities": 898014, "equity": 3345196, "fixed_assets": 2250900, "liabilities": 1917121, "long_term_liabilities": 1019107, "quarter": 3 }, { "assets": 4566805, "current_assets": 1578344, "current_liabilities": 1177225, "equity": 3481165, "fixed_assets": 2988461, "liabilities": 1969261, "long_term_liabilities": 792036, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 64219, "financing_cash_flow": 193927, "investing_cash_flow": -151922, "net_cash_flow": 764859, "operating_cash_flow": 911722, "quarter": 1 }, { "change_in_working_capital": 18510, "financing_cash_flow": -192040, "investing_cash_flow": -162325, "net_cash_flow": 331052, "operating_cash_flow": 1025220, "quarter": 2 }, { "change_in_working_capital": -25463, "financing_cash_flow": 87173, "investing_cash_flow": -414760, "net_cash_flow": 659845, "operating_cash_flow": 1028547, "quarter": 3 }, { "change_in_working_capital": 34024, "financing_cash_flow": 59970, "investing_cash_flow": -308257, "net_cash_flow": 671815, "operating_cash_flow": 1032361, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7642996953146372, "current_ratio": 1.7294960639650725, "debt_to_equity_ratio": 0.5760780065142821, "profit_margin": 0.22539538353830815, "quarter": 1, "return_on_assets": 0.17226962296365472, "return_on_equity": 0.2316108501191981 }, { "asset_turnover_ratio": 0.7793733468214223, "current_ratio": 1.3528083010837735, "debt_to_equity_ratio": 0.5619025110604982, "profit_margin": 0.24835266174792314, "quarter": 2, "return_on_assets": 0.1935594451784875, "return_on_equity": 0.253293612383543 }, { "asset_turnover_ratio": 0.7947445714861591, "current_ratio": 2.4547690793239303, "debt_to_equity_ratio": 0.5730967632389851, "profit_margin": 0.22791208524307374, "quarter": 3, "return_on_assets": 0.1811318925230236, "return_on_equity": 0.24124146985707265 }, { "asset_turnover_ratio": 0.8104186625003695, "current_ratio": 1.3407326551848626, "debt_to_equity_ratio": 0.5656902215206691, "profit_margin": 0.2387504106971476, "quarter": 4, "return_on_assets": 0.19348778850859627, "return_on_equity": 0.25382910606075837 } ], "income_statement": [ { "depreciation": 181223, "expenses": 2215481, "income_tax": 294987, "marketing_expense": 276503, "net_income": 1025486, "net_profit": 730499, "operational_expense": 1419234, "product_revenue": 822798, "quarter": 1, "rd_expense": 438190, "revenue": 3240967, "salaries_expense": 1065447, "service_revenue": 2418169 }, { "depreciation": 183904, "expenses": 2314519, "income_tax": 231751, "marketing_expense": 332912, "net_income": 1073067, "net_profit": 841316, "operational_expense": 1553539, "product_revenue": 1086697, "quarter": 2, "rd_expense": 241769, "revenue": 3387586, "salaries_expense": 929033, "service_revenue": 2300889 }, { "depreciation": 221547, "expenses": 2417985, "income_tax": 315854, "marketing_expense": 426437, "net_income": 1122854, "net_profit": 807000, "operational_expense": 1247391, "product_revenue": 1245173, "quarter": 3, "rd_expense": 429356, "revenue": 3540839, "salaries_expense": 1075497, "service_revenue": 2295666 }, { "depreciation": 148740, "expenses": 2526077, "income_tax": 291326, "marketing_expense": 431808, "net_income": 1174947, "net_profit": 883621, "operational_expense": 1493018, "product_revenue": 1162085, "quarter": 4, "rd_expense": 282882, "revenue": 3701024, "salaries_expense": 1069186, "service_revenue": 2538939 } ], "market_conditions": { "gdp_growth": [ -0.012445005943915765, -0.018698871284231523, -0.00893006919597339, -0.016317324802089098 ], "inflation_rate": [ 0.03381115093319177, 0.03434025891830383, 0.02793971888810816, 0.031177864587717874 ], "interest_rate": [ 0.05647673734173836, 0.05822877322769561, 0.0532592965591646, 0.05507917983488017 ], "year": 1994 }, "random_event": { "description": "Ibarra Group Data Privacy Regulation Impact in 1994", "impact": -0.04, "type": "Data Privacy Regulation Impact" }, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 93828, "billable_hours_per_employee": 109, "client_concentration": 0.35, "client_retention_rate": 0.81, "employee_utilization_rate": 0.73, "gross_billings": 6314572, "net_revenue": 4880400, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 11676 }, { "average_project_size": 154785, "billable_hours_per_employee": 98, "client_concentration": 0.14, "client_retention_rate": 0.85, "employee_utilization_rate": 0.76, "gross_billings": 6422312, "net_revenue": 4986625, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 11930 }, { "average_project_size": 127230, "billable_hours_per_employee": 112, "client_concentration": 0.32, "client_retention_rate": 0.69, "employee_utilization_rate": 0.73, "gross_billings": 6268995, "net_revenue": 5095162, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 12189 }, { "average_project_size": 78198, "billable_hours_per_employee": 129, "client_concentration": 0.29, "client_retention_rate": 0.77, "employee_utilization_rate": 0.74, "gross_billings": 6001840, "net_revenue": 5206062, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 12455 } ], "balance_sheet": [ { "assets": 5121721, "current_assets": 1571452, "current_liabilities": 939043, "equity": 3908365, "fixed_assets": 3550269, "liabilities": 2229835, "long_term_liabilities": 1290792, "quarter": 1 }, { "assets": 5301320, "current_assets": 2646831, "current_liabilities": 1162891, "equity": 4087538, "fixed_assets": 2654489, "liabilities": 2274189, "long_term_liabilities": 1111298, "quarter": 2 }, { "assets": 5487217, "current_assets": 2609727, "current_liabilities": 1311570, "equity": 4246038, "fixed_assets": 2877490, "liabilities": 2319425, "long_term_liabilities": 1007855, "quarter": 3 }, { "assets": 5679632, "current_assets": 2253440, "current_liabilities": 1106828, "equity": 4458707, "fixed_assets": 3426192, "liabilities": 2365561, "long_term_liabilities": 1258733, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -70941, "financing_cash_flow": 174548, "investing_cash_flow": -413860, "net_cash_flow": 809830, "operating_cash_flow": 1231402, "quarter": 1 }, { "change_in_working_capital": -10604, "financing_cash_flow": 10018, "investing_cash_flow": -410371, "net_cash_flow": 871496, "operating_cash_flow": 1339308, "quarter": 2 }, { "change_in_working_capital": -55136, "financing_cash_flow": -55286, "investing_cash_flow": -121786, "net_cash_flow": 1328377, "operating_cash_flow": 1436748, "quarter": 3 }, { "change_in_working_capital": -82708, "financing_cash_flow": -84953, "investing_cash_flow": -415762, "net_cash_flow": 1159091, "operating_cash_flow": 1444256, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9528828298144315, "current_ratio": 1.6734611727045514, "debt_to_equity_ratio": 0.5705288528579087, "profit_margin": 0.2082778050979428, "quarter": 1, "return_on_assets": 0.19846434430926635, "return_on_equity": 0.2600778074719224 }, { "asset_turnover_ratio": 0.940638369311794, "current_ratio": 2.2760783254836436, "debt_to_equity_ratio": 0.5563713413795787, "profit_margin": 0.21265023939036923, "quarter": 2, "return_on_assets": 0.20002697441391956, "return_on_equity": 0.25942437721679895 }, { "asset_turnover_ratio": 0.9285512127550268, "current_ratio": 1.9897733250989273, "debt_to_equity_ratio": 0.5462562982243683, "profit_margin": 0.2116215343103909, "quarter": 3, "return_on_assets": 0.196501432328993, "return_on_equity": 0.25394167456815037 }, { "asset_turnover_ratio": 0.9166195978894407, "current_ratio": 2.0359441575384793, "debt_to_equity_ratio": 0.5305486545763155, "profit_margin": 0.21986599468081633, "quarter": 4, "return_on_assets": 0.20153347963389176, "return_on_equity": 0.2567192686130755 } ], "income_statement": [ { "depreciation": 214923, "expenses": 3485650, "income_tax": 378271, "marketing_expense": 645174, "net_income": 1394750, "net_profit": 1016479, "operational_expense": 2039167, "product_revenue": 1475214, "quarter": 1, "rd_expense": 668231, "revenue": 4880400, "salaries_expense": 1406925, "service_revenue": 3405186 }, { "depreciation": 278901, "expenses": 3566435, "income_tax": 359783, "marketing_expense": 434283, "net_income": 1420190, "net_profit": 1060407, "operational_expense": 2119293, "product_revenue": 1074524, "quarter": 2, "rd_expense": 681678, "revenue": 4986625, "salaries_expense": 1677153, "service_revenue": 3912101 }, { "depreciation": 358502, "expenses": 3649092, "income_tax": 367824, "marketing_expense": 512872, "net_income": 1446070, "net_profit": 1078246, "operational_expense": 1908116, "product_revenue": 1600673, "quarter": 3, "rd_expense": 454449, "revenue": 5095162, "salaries_expense": 1335831, "service_revenue": 3494489 }, { "depreciation": 299620, "expenses": 3733666, "income_tax": 327760, "marketing_expense": 383433, "net_income": 1472396, "net_profit": 1144636, "operational_expense": 2599340, "product_revenue": 1663522, "quarter": 4, "rd_expense": 445129, "revenue": 5206062, "salaries_expense": 1644143, "service_revenue": 3542540 } ], "market_conditions": { "gdp_growth": [ 0.0010877625938873212, 0.008806879218378073, 0.0074324949966205495, 0.014530286363549605 ], "inflation_rate": [ 0.024894817776961092, 0.02246305886157763, 0.026505516531069237, 0.019132712904628486 ], "interest_rate": [ 0.05255147871570493, 0.059858156319923264, 0.061465618532481524, 0.05733260332325898 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 107544, "billable_hours_per_employee": 116, "client_concentration": 0.37, "client_retention_rate": 0.66, "employee_utilization_rate": 0.77, "gross_billings": 4431733, "net_revenue": 3686723, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 8820 }, { "average_project_size": 98487, "billable_hours_per_employee": 131, "client_concentration": 0.16, "client_retention_rate": 0.65, "employee_utilization_rate": 0.76, "gross_billings": 4228345, "net_revenue": 3779636, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 9042 }, { "average_project_size": 177789, "billable_hours_per_employee": 129, "client_concentration": 0.15, "client_retention_rate": 0.84, "employee_utilization_rate": 0.63, "gross_billings": 4387379, "net_revenue": 3874890, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 9270 }, { "average_project_size": 147825, "billable_hours_per_employee": 152, "client_concentration": 0.21, "client_retention_rate": 0.72, "employee_utilization_rate": 0.67, "gross_billings": 4529048, "net_revenue": 3972546, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 9504 } ], "balance_sheet": [ { "assets": 5197576, "current_assets": 2206969, "current_liabilities": 1286605, "equity": 3900320, "fixed_assets": 2990607, "liabilities": 2169105, "long_term_liabilities": 882500, "quarter": 1 }, { "assets": 5337722, "current_assets": 2497429, "current_liabilities": 1155450, "equity": 4053480, "fixed_assets": 2840293, "liabilities": 2192305, "long_term_liabilities": 1036855, "quarter": 2 }, { "assets": 5481647, "current_assets": 1930486, "current_liabilities": 1252522, "equity": 4226244, "fixed_assets": 3551161, "liabilities": 2215752, "long_term_liabilities": 963230, "quarter": 3 }, { "assets": 5629453, "current_assets": 1996310, "current_liabilities": 1137170, "equity": 4365474, "fixed_assets": 3633143, "liabilities": 2239451, "long_term_liabilities": 1102281, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -41564, "financing_cash_flow": -21515, "investing_cash_flow": -373833, "net_cash_flow": 702920, "operating_cash_flow": 999169, "quarter": 1 }, { "change_in_working_capital": 74433, "financing_cash_flow": -3270, "investing_cash_flow": -499967, "net_cash_flow": 894814, "operating_cash_flow": 1162744, "quarter": 2 }, { "change_in_working_capital": -1409, "financing_cash_flow": -130959, "investing_cash_flow": -433573, "net_cash_flow": 989700, "operating_cash_flow": 1209114, "quarter": 3 }, { "change_in_working_capital": -51029, "financing_cash_flow": -151174, "investing_cash_flow": -261635, "net_cash_flow": 872297, "operating_cash_flow": 1202441, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7093158426158656, "current_ratio": 1.7153430928684406, "debt_to_equity_ratio": 0.556135137629733, "profit_margin": 0.23648345698876752, "quarter": 1, "return_on_assets": 0.16774146255870043, "return_on_equity": 0.22353268449768224 }, { "asset_turnover_ratio": 0.7080990729753255, "current_ratio": 2.161434073304773, "debt_to_equity_ratio": 0.5408451503399548, "profit_margin": 0.24025144220237082, "quarter": 2, "return_on_assets": 0.17012182350448374, "return_on_equity": 0.22402059464953572 }, { "asset_turnover_ratio": 0.7068842630691105, "current_ratio": 1.5412791152570573, "debt_to_equity_ratio": 0.5242839741387388, "profit_margin": 0.2478390354306832, "quarter": 3, "return_on_assets": 0.17519351392017765, "return_on_equity": 0.22723463198054822 }, { "asset_turnover_ratio": 0.7056717588724872, "current_ratio": 1.755507092167398, "debt_to_equity_ratio": 0.512991487293247, "profit_margin": 0.24555335545516654, "quarter": 4, "return_on_assets": 0.17328006824108844, "return_on_equity": 0.2234515656260924 } ], "income_statement": [ { "depreciation": 127320, "expenses": 2510875, "income_tax": 303999, "marketing_expense": 451040, "net_income": 1175848, "net_profit": 871849, "operational_expense": 1411002, "product_revenue": 1251439, "quarter": 1, "rd_expense": 286272, "revenue": 3686723, "salaries_expense": 1117232, "service_revenue": 2435284 }, { "depreciation": 254681, "expenses": 2575606, "income_tax": 295967, "marketing_expense": 370301, "net_income": 1204030, "net_profit": 908063, "operational_expense": 1392087, "product_revenue": 814142, "quarter": 2, "rd_expense": 316614, "revenue": 3779636, "salaries_expense": 1162090, "service_revenue": 2965494 }, { "depreciation": 248765, "expenses": 2642006, "income_tax": 272535, "marketing_expense": 432111, "net_income": 1232884, "net_profit": 960349, "operational_expense": 1414603, "product_revenue": 1539167, "quarter": 3, "rd_expense": 449366, "revenue": 3874890, "salaries_expense": 909140, "service_revenue": 2335723 }, { "depreciation": 226969, "expenses": 2710117, "income_tax": 286957, "marketing_expense": 475561, "net_income": 1262429, "net_profit": 975472, "operational_expense": 1522422, "product_revenue": 1046705, "quarter": 4, "rd_expense": 439557, "revenue": 3972546, "salaries_expense": 1275593, "service_revenue": 2925841 } ], "market_conditions": { "gdp_growth": [ 0.006400512685578579, 0.00602610673579005, 0.013423733772151161, 0.0017124272472632523 ], "inflation_rate": [ 0.021733215927969132, 0.021920772282066462, 0.019090861315860998, 0.02169409748461064 ], "interest_rate": [ 0.04482528914690233, 0.04498591995886724, 0.050933546361996665, 0.047134073515584594 ], "year": 1996 }, "random_event": { "description": "Ibarra Group Industry Recognition in 1996", "impact": 0, "type": "Industry Recognition" }, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 172682, "billable_hours_per_employee": 154, "client_concentration": 0.38, "client_retention_rate": 0.81, "employee_utilization_rate": 0.76, "gross_billings": 1293625, "net_revenue": 1119166, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 2677 }, { "average_project_size": 187666, "billable_hours_per_employee": 157, "client_concentration": 0.11, "client_retention_rate": 0.69, "employee_utilization_rate": 0.75, "gross_billings": 1284443, "net_revenue": 1166788, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 2791 }, { "average_project_size": 106882, "billable_hours_per_employee": 100, "client_concentration": 0.13, "client_retention_rate": 0.68, "employee_utilization_rate": 0.61, "gross_billings": 1443994, "net_revenue": 1216436, "new_client_acquisition": 4, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 2910 }, { "average_project_size": 155441, "billable_hours_per_employee": 123, "client_concentration": 0.17, "client_retention_rate": 0.63, "employee_utilization_rate": 0.68, "gross_billings": 1600792, "net_revenue": 1268197, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 3034 } ], "balance_sheet": [ { "assets": 1668947, "current_assets": 736512, "current_liabilities": 370815, "equity": 1163703, "fixed_assets": 932435, "liabilities": 685001, "long_term_liabilities": 314186, "quarter": 1 }, { "assets": 1708660, "current_assets": 847316, "current_liabilities": 318474, "equity": 1205617, "fixed_assets": 861344, "liabilities": 702203, "long_term_liabilities": 383729, "quarter": 2 }, { "assets": 1749318, "current_assets": 571868, "current_liabilities": 312359, "equity": 1222408, "fixed_assets": 1177450, "liabilities": 719836, "long_term_liabilities": 407477, "quarter": 3 }, { "assets": 1790943, "current_assets": 793452, "current_liabilities": 397666, "equity": 1253768, "fixed_assets": 997491, "liabilities": 737913, "long_term_liabilities": 340247, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 72142, "financing_cash_flow": -118816, "investing_cash_flow": -422829, "net_cash_flow": 138637, "operating_cash_flow": 244467, "quarter": 1 }, { "change_in_working_capital": 48015, "financing_cash_flow": -194625, "investing_cash_flow": -448501, "net_cash_flow": 97162, "operating_cash_flow": 251050, "quarter": 2 }, { "change_in_working_capital": 25550, "financing_cash_flow": 76521, "investing_cash_flow": -397741, "net_cash_flow": 97519, "operating_cash_flow": 243316, "quarter": 3 }, { "change_in_working_capital": 43285, "financing_cash_flow": -194175, "investing_cash_flow": -110159, "net_cash_flow": 291848, "operating_cash_flow": 291264, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6705821095577031, "current_ratio": 1.98619796933781, "debt_to_equity_ratio": 0.5886390255933001, "profit_margin": 0.16061692367352118, "quarter": 1, "return_on_assets": 0.10770683550765842, "return_on_equity": 0.1544698260638668 }, { "asset_turnover_ratio": 0.6828672761111046, "current_ratio": 2.6605499978020184, "debt_to_equity_ratio": 0.582442848765404, "profit_margin": 0.17069081958333476, "quarter": 2, "return_on_assets": 0.11655917502604381, "return_on_equity": 0.16519342378217958 }, { "asset_turnover_ratio": 0.6953772841758903, "current_ratio": 1.8308036586107652, "debt_to_equity_ratio": 0.58886721945537, "profit_margin": 0.15859938377358118, "quarter": 3, "return_on_assets": 0.11028640876044264, "return_on_equity": 0.1578245561220149 }, { "asset_turnover_ratio": 0.7081168970760097, "current_ratio": 1.995272414538834, "debt_to_equity_ratio": 0.5885562560218477, "profit_margin": 0.15828613377890027, "quarter": 4, "return_on_assets": 0.11208508590167303, "return_on_equity": 0.16010777113469157 } ], "income_statement": [ { "depreciation": 64710, "expenses": 874027, "income_tax": 65382, "marketing_expense": 168102, "net_income": 245139, "net_profit": 179757, "operational_expense": 524284, "product_revenue": 338259, "quarter": 1, "rd_expense": 127604, "revenue": 1119166, "salaries_expense": 417349, "service_revenue": 780907 }, { "depreciation": 51890, "expenses": 910851, "income_tax": 56777, "marketing_expense": 181024, "net_income": 255937, "net_profit": 199160, "operational_expense": 562340, "product_revenue": 410039, "quarter": 2, "rd_expense": 96040, "revenue": 1166788, "salaries_expense": 333522, "service_revenue": 756749 }, { "depreciation": 50390, "expenses": 949227, "income_tax": 74283, "marketing_expense": 115797, "net_income": 267209, "net_profit": 192926, "operational_expense": 638060, "product_revenue": 378983, "quarter": 3, "rd_expense": 98260, "revenue": 1216436, "salaries_expense": 354779, "service_revenue": 837453 }, { "depreciation": 90526, "expenses": 989219, "income_tax": 78240, "marketing_expense": 188668, "net_income": 278978, "net_profit": 200738, "operational_expense": 672057, "product_revenue": 329487, "quarter": 4, "rd_expense": 175638, "revenue": 1268197, "salaries_expense": 392128, "service_revenue": 938710 } ], "market_conditions": { "gdp_growth": [ -0.006131631655526484, -0.018452896213277982, -0.017699322139571823, -0.010972921890597398 ], "inflation_rate": [ 0.029358370968763297, 0.036801264419351276, 0.03331985085427873, 0.03308027857872807 ], "interest_rate": [ 0.047111275298383624, 0.04776197796724889, 0.052335117504123244, 0.04894085793046532 ], "year": 1997 }, "random_event": null, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 98263, "billable_hours_per_employee": 139, "client_concentration": 0.37, "client_retention_rate": 0.67, "employee_utilization_rate": 0.62, "gross_billings": 6290954, "net_revenue": 4884127, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 11685 }, { "average_project_size": 105787, "billable_hours_per_employee": 103, "client_concentration": 0.21, "client_retention_rate": 0.82, "employee_utilization_rate": 0.65, "gross_billings": 5577923, "net_revenue": 5025932, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 12024 }, { "average_project_size": 89544, "billable_hours_per_employee": 125, "client_concentration": 0.25, "client_retention_rate": 0.69, "employee_utilization_rate": 0.8, "gross_billings": 6522835, "net_revenue": 5171854, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 12373 }, { "average_project_size": 120264, "billable_hours_per_employee": 153, "client_concentration": 0.18, "client_retention_rate": 0.69, "employee_utilization_rate": 0.69, "gross_billings": 6480111, "net_revenue": 5322013, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 12732 } ], "balance_sheet": [ { "assets": 5707437, "current_assets": 2054610, "current_liabilities": 1660131, "equity": 3353995, "fixed_assets": 3652827, "liabilities": 3162047, "long_term_liabilities": 1501916, "quarter": 1 }, { "assets": 5832984, "current_assets": 1979937, "current_liabilities": 1567100, "equity": 3440271, "fixed_assets": 3853047, "liabilities": 3219330, "long_term_liabilities": 1652230, "quarter": 2 }, { "assets": 5961293, "current_assets": 2546241, "current_liabilities": 1355266, "equity": 3463227, "fixed_assets": 3415052, "liabilities": 3277650, "long_term_liabilities": 1922384, "quarter": 3 }, { "assets": 6092424, "current_assets": 1937552, "current_liabilities": 1496704, "equity": 3575332, "fixed_assets": 4154872, "liabilities": 3337027, "long_term_liabilities": 1840323, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 60064, "financing_cash_flow": -142430, "investing_cash_flow": -385260, "net_cash_flow": 794418, "operating_cash_flow": 1066554, "quarter": 1 }, { "change_in_working_capital": -92903, "financing_cash_flow": 61451, "investing_cash_flow": -350245, "net_cash_flow": 893059, "operating_cash_flow": 1160041, "quarter": 2 }, { "change_in_working_capital": 41156, "financing_cash_flow": -91847, "investing_cash_flow": -376362, "net_cash_flow": 858317, "operating_cash_flow": 1026895, "quarter": 3 }, { "change_in_working_capital": -23268, "financing_cash_flow": -35128, "investing_cash_flow": -216633, "net_cash_flow": 710965, "operating_cash_flow": 1076001, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8557478602041512, "current_ratio": 1.2376191999306079, "debt_to_equity_ratio": 0.9427703380595379, "profit_margin": 0.16555773426858064, "quarter": 1, "return_on_assets": 0.14167567684058535, "return_on_equity": 0.2410871214775216 }, { "asset_turnover_ratio": 0.8616399427805733, "current_ratio": 1.2634401123093613, "debt_to_equity_ratio": 0.9357780244637705, "profit_margin": 0.16447039076533468, "quarter": 2, "return_on_assets": 0.1417142580881415, "return_on_equity": 0.24027671075912332 }, { "asset_turnover_ratio": 0.8675725215989216, "current_ratio": 1.878775827033217, "debt_to_equity_ratio": 0.9464150054270194, "profit_margin": 0.15073588697592777, "quarter": 3, "return_on_assets": 0.1307743135591557, "return_on_equity": 0.2251033501413566 }, { "asset_turnover_ratio": 0.8735460631105123, "current_ratio": 1.2945458821517146, "debt_to_equity_ratio": 0.9333474485726081, "profit_margin": 0.1540648247195187, "quarter": 4, "return_on_assets": 0.13458272109754674, "return_on_equity": 0.22933115022604894 } ], "income_statement": [ { "depreciation": 257949, "expenses": 3864114, "income_tax": 211408, "marketing_expense": 402062, "net_income": 1020013, "net_profit": 808605, "operational_expense": 2201679, "product_revenue": 1787156, "quarter": 1, "rd_expense": 579107, "revenue": 4884127, "salaries_expense": 1406391, "service_revenue": 3096971 }, { "depreciation": 333424, "expenses": 3979102, "income_tax": 220213, "marketing_expense": 674950, "net_income": 1046830, "net_profit": 826617, "operational_expense": 2731500, "product_revenue": 1209864, "quarter": 2, "rd_expense": 770878, "revenue": 5025932, "salaries_expense": 1386160, "service_revenue": 3816068 }, { "depreciation": 247311, "expenses": 4097513, "income_tax": 294757, "marketing_expense": 570994, "net_income": 1074341, "net_profit": 779584, "operational_expense": 2186467, "product_revenue": 1882105, "quarter": 3, "rd_expense": 756631, "revenue": 5171854, "salaries_expense": 1722135, "service_revenue": 3289749 }, { "depreciation": 256066, "expenses": 4219448, "income_tax": 282630, "marketing_expense": 752863, "net_income": 1102565, "net_profit": 819935, "operational_expense": 2832727, "product_revenue": 1099431, "quarter": 4, "rd_expense": 444999, "revenue": 5322013, "salaries_expense": 1495112, "service_revenue": 4222582 } ], "market_conditions": { "gdp_growth": [ -0.0026900844838985954, -0.01522463426395193, -0.00941100268241478, -0.002018003882579453 ], "inflation_rate": [ 0.03500693737762457, 0.03857158942623959, 0.03661976818789383, 0.04289845271091629 ], "interest_rate": [ 0.057950553187203976, 0.05783414937240101, 0.05498447573796948, 0.05526939434302369 ], "year": 1998 }, "random_event": { "description": "Ibarra Group Award Nomination in 1998", "impact": 0.03, "type": "Award Nomination" }, "year": 1998 } ]

{ "advertising_type": "Traditional Advertising", "financial_health": "Poor", "founding_year": 2002, "industry": "Advertising", "location": "Hollyhaven", "name": "Santos-Mckee", "num_employees": 368, "region": "Latin America", "revenue_size": "Large", "website": "www.santos-mckee.com" }

[ { "advertising_kpis": [ { "average_project_size": 199885, "billable_hours_per_employee": 85, "client_concentration": 0.23, "client_retention_rate": 0.64, "employee_utilization_rate": 0.78, "gross_billings": 92177647, "net_revenue": 83064491, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 225719 }, { "average_project_size": 165568, "billable_hours_per_employee": 154, "client_concentration": 0.28, "client_retention_rate": 0.63, "employee_utilization_rate": 0.67, "gross_billings": 97140980, "net_revenue": 82786042, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 224962 }, { "average_project_size": 194194, "billable_hours_per_employee": 80, "client_concentration": 0.14, "client_retention_rate": 0.84, "employee_utilization_rate": 0.63, "gross_billings": 99633080, "net_revenue": 82508526, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 224208 }, { "average_project_size": 178942, "billable_hours_per_employee": 84, "client_concentration": 0.33, "client_retention_rate": 0.7, "employee_utilization_rate": 0.7, "gross_billings": 98034097, "net_revenue": 82231941, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 223456 } ], "balance_sheet": [ { "assets": 99971029, "current_assets": 32611110, "current_liabilities": 34496535, "equity": 62991616, "fixed_assets": 67359919, "liabilities": 58528838, "long_term_liabilities": 24032303, "quarter": 1 }, { "assets": 102897566, "current_assets": 39481681, "current_liabilities": 33955942, "equity": 62739576, "fixed_assets": 63415885, "liabilities": 59613568, "long_term_liabilities": 25657626, "quarter": 2 }, { "assets": 105909773, "current_assets": 35127428, "current_liabilities": 34934600, "equity": 65367739, "fixed_assets": 70782345, "liabilities": 60718403, "long_term_liabilities": 25783803, "quarter": 3 }, { "assets": 109010159, "current_assets": 47802922, "current_liabilities": 31974582, "equity": 66863118, "fixed_assets": 61207237, "liabilities": 61843713, "long_term_liabilities": 29869131, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -28297, "financing_cash_flow": -192444, "investing_cash_flow": -473971, "net_cash_flow": 25036797, "operating_cash_flow": 25447340, "quarter": 1 }, { "change_in_working_capital": -47711, "financing_cash_flow": -126027, "investing_cash_flow": -493163, "net_cash_flow": 23603313, "operating_cash_flow": 24191094, "quarter": 2 }, { "change_in_working_capital": 59474, "financing_cash_flow": 72889, "investing_cash_flow": -247709, "net_cash_flow": 23514167, "operating_cash_flow": 23683724, "quarter": 3 }, { "change_in_working_capital": -85830, "financing_cash_flow": -192252, "investing_cash_flow": -413707, "net_cash_flow": 22708089, "operating_cash_flow": 22951045, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8308856258746722, "current_ratio": 0.9453445106878126, "debt_to_equity_ratio": 0.9291528256712767, "profit_margin": 0.25943004935767316, "quarter": 1, "return_on_assets": 0.21555669893124738, "return_on_equity": 0.34209989151572173 }, { "asset_turnover_ratio": 0.804548107581087, "current_ratio": 1.162732608036614, "debt_to_equity_ratio": 0.9501748625142127, "profit_margin": 0.23501036563627478, "quarter": 2, "return_on_assets": 0.18907714493460417, "return_on_equity": 0.3101005655505227 }, { "asset_turnover_ratio": 0.7790454427657021, "current_ratio": 1.0055196853549204, "debt_to_equity_ratio": 0.9288741499839852, "profit_margin": 0.24453677672050522, "quarter": 3, "return_on_assets": 0.19050526149272362, "return_on_equity": 0.3086594290801461 }, { "asset_turnover_ratio": 0.7543511701510315, "current_ratio": 1.4950288325895864, "debt_to_equity_ratio": 0.9249301386154322, "profit_margin": 0.23952580664488998, "quarter": 4, "return_on_assets": 0.18068657252394246, "return_on_equity": 0.294582014556964 } ], "income_statement": [ { "depreciation": 3897915, "expenses": 55430217, "income_tax": 6084849, "marketing_expense": 6082757, "net_income": 27634274, "net_profit": 21549425, "operational_expense": 33773598, "product_revenue": 28954421, "quarter": 1, "rd_expense": 9811014, "revenue": 83064491, "salaries_expense": 17024809, "service_revenue": 54110070 }, { "depreciation": 4735516, "expenses": 55418988, "income_tax": 7911476, "marketing_expense": 6307203, "net_income": 27367054, "net_profit": 19455578, "operational_expense": 37795604, "product_revenue": 19509572, "quarter": 2, "rd_expense": 9419434, "revenue": 82786042, "salaries_expense": 20813658, "service_revenue": 63276470 }, { "depreciation": 3507355, "expenses": 55407761, "income_tax": 6924396, "marketing_expense": 8139113, "net_income": 27100765, "net_profit": 20176369, "operational_expense": 37671690, "product_revenue": 25546353, "quarter": 3, "rd_expense": 6015473, "revenue": 82508526, "salaries_expense": 20237273, "service_revenue": 56962173 }, { "depreciation": 3254373, "expenses": 55396537, "income_tax": 7138732, "marketing_expense": 6524996, "net_income": 26835404, "net_profit": 19696672, "operational_expense": 36908267, "product_revenue": 31343555, "quarter": 4, "rd_expense": 9580767, "revenue": 82231941, "salaries_expense": 19826374, "service_revenue": 50888386 } ], "market_conditions": { "gdp_growth": [ 0.03768169792069493, 0.03840466033997205, 0.05377897989354404, 0.04094448457009968 ], "inflation_rate": [ 0.009122693530701415, 0.009364511396375362, 0.005012786600121097, 0.00910723492697919 ], "interest_rate": [ 0.01676443806381906, 0.017210072544336513, 0.021631299146110467, 0.015435956989860191 ], "year": 2002 }, "random_event": { "description": "Santos-Mckee Technology Adoption in 2002", "impact": -0.01, "type": "Technology Adoption" }, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 146269, "billable_hours_per_employee": 141, "client_concentration": 0.17, "client_retention_rate": 0.65, "employee_utilization_rate": 0.69, "gross_billings": 104133910, "net_revenue": 92829406, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 252254 }, { "average_project_size": 109365, "billable_hours_per_employee": 88, "client_concentration": 0.32, "client_retention_rate": 0.65, "employee_utilization_rate": 0.61, "gross_billings": 102851776, "net_revenue": 92258354, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 250702 }, { "average_project_size": 73600, "billable_hours_per_employee": 134, "client_concentration": 0.32, "client_retention_rate": 0.72, "employee_utilization_rate": 0.6, "gross_billings": 106928078, "net_revenue": 91690815, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 249160 }, { "average_project_size": 121617, "billable_hours_per_employee": 89, "client_concentration": 0.32, "client_retention_rate": 0.71, "employee_utilization_rate": 0.64, "gross_billings": 106692342, "net_revenue": 91126768, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 247627 } ], "balance_sheet": [ { "assets": 127498745, "current_assets": 46473859, "current_liabilities": 31085089, "equity": 94740711, "fixed_assets": 81024886, "liabilities": 58155351, "long_term_liabilities": 27070262, "quarter": 1 }, { "assets": 129596941, "current_assets": 64238872, "current_liabilities": 25745902, "equity": 93993288, "fixed_assets": 65358069, "liabilities": 59571785, "long_term_liabilities": 33825883, "quarter": 2 }, { "assets": 131729667, "current_assets": 63669450, "current_liabilities": 25861518, "equity": 94070174, "fixed_assets": 68060217, "liabilities": 61022718, "long_term_liabilities": 35161200, "quarter": 3 }, { "assets": 133897489, "current_assets": 60777200, "current_liabilities": 25827946, "equity": 96321416, "fixed_assets": 73120289, "liabilities": 62508990, "long_term_liabilities": 36681044, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 77091, "financing_cash_flow": 98278, "investing_cash_flow": -242922, "net_cash_flow": 30218896, "operating_cash_flow": 30435961, "quarter": 1 }, { "change_in_working_capital": 48318, "financing_cash_flow": 108043, "investing_cash_flow": -164124, "net_cash_flow": 28150903, "operating_cash_flow": 28304449, "quarter": 2 }, { "change_in_working_capital": -83303, "financing_cash_flow": 188382, "investing_cash_flow": -115915, "net_cash_flow": 27831966, "operating_cash_flow": 28415683, "quarter": 3 }, { "change_in_working_capital": -26420, "financing_cash_flow": 73018, "investing_cash_flow": -467935, "net_cash_flow": 27647323, "operating_cash_flow": 28390121, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7280809391496363, "current_ratio": 1.495053110512246, "debt_to_equity_ratio": 0.6138369702545298, "profit_margin": 0.2735912906735609, "quarter": 1, "return_on_assets": 0.19919660385676738, "return_on_equity": 0.26807184294827596 }, { "asset_turnover_ratio": 0.7118868183779121, "current_ratio": 2.4951105616730773, "debt_to_equity_ratio": 0.6337876487521109, "profit_margin": 0.2597936225916192, "quarter": 2, "return_on_assets": 0.18494365542161986, "return_on_equity": 0.25499833562583746 }, { "asset_turnover_ratio": 0.6960528868565348, "current_ratio": 2.4619378491239376, "debt_to_equity_ratio": 0.648693580602923, "profit_margin": 0.2548044207045166, "quarter": 3, "return_on_assets": 0.17735735261518576, "return_on_equity": 0.2483595384866621 }, { "asset_turnover_ratio": 0.680571149470921, "current_ratio": 2.3531565382706003, "debt_to_equity_ratio": 0.6489625318631114, "profit_margin": 0.2736069493872536, "quarter": 4, "return_on_assets": 0.1862089960477153, "return_on_equity": 0.25885122992793214 } ], "income_statement": [ { "depreciation": 5038644, "expenses": 59272831, "income_tax": 8159258, "marketing_expense": 10706457, "net_income": 33556575, "net_profit": 25397317, "operational_expense": 38929341, "product_revenue": 33891732, "quarter": 1, "rd_expense": 6270879, "revenue": 92829406, "salaries_expense": 18946084, "service_revenue": 58937674 }, { "depreciation": 4336317, "expenses": 59135887, "income_tax": 9154335, "marketing_expense": 9949546, "net_income": 33122467, "net_profit": 23968132, "operational_expense": 35416482, "product_revenue": 31546901, "quarter": 2, "rd_expense": 7984430, "revenue": 92258354, "salaries_expense": 25569236, "service_revenue": 60711453 }, { "depreciation": 5052458, "expenses": 58999261, "income_tax": 9328329, "marketing_expense": 10575377, "net_income": 32691554, "net_profit": 23363225, "operational_expense": 35355389, "product_revenue": 25089472, "quarter": 3, "rd_expense": 8369270, "revenue": 91690815, "salaries_expense": 22647348, "service_revenue": 66601343 }, { "depreciation": 3457204, "expenses": 58862949, "income_tax": 7330902, "marketing_expense": 10625779, "net_income": 32263819, "net_profit": 24932917, "operational_expense": 36943579, "product_revenue": 24553374, "quarter": 4, "rd_expense": 6542028, "revenue": 91126768, "salaries_expense": 28043440, "service_revenue": 66573394 } ], "market_conditions": { "gdp_growth": [ 0.053728107809082944, 0.04101246292331766, 0.049396300317937084, 0.04740600758687699 ], "inflation_rate": [ 0.005943102374518514, 0.012200730847108383, 0.009068653413042523, 0.00759524763307856 ], "interest_rate": [ 0.018768003610645956, 0.014583860354838751, 0.01160665525266322, 0.012291624255848505 ], "year": 2003 }, "random_event": { "description": "Santos-Mckee Senior Leadership Change in 2003", "impact": 0.07, "type": "Senior Leadership Change" }, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 113378, "billable_hours_per_employee": 123, "client_concentration": 0.22, "client_retention_rate": 0.68, "employee_utilization_rate": 0.63, "gross_billings": 82414893, "net_revenue": 64185640, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 174418 }, { "average_project_size": 128948, "billable_hours_per_employee": 117, "client_concentration": 0.25, "client_retention_rate": 0.75, "employee_utilization_rate": 0.64, "gross_billings": 69865833, "net_revenue": 63509764, "new_client_acquisition": 1, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 172581 }, { "average_project_size": 125779, "billable_hours_per_employee": 134, "client_concentration": 0.32, "client_retention_rate": 0.72, "employee_utilization_rate": 0.62, "gross_billings": 74811076, "net_revenue": 62841006, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 170764 }, { "average_project_size": 189248, "billable_hours_per_employee": 87, "client_concentration": 0.23, "client_retention_rate": 0.82, "employee_utilization_rate": 0.74, "gross_billings": 76667676, "net_revenue": 62179290, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 168965 } ], "balance_sheet": [ { "assets": 86176300, "current_assets": 32362238, "current_liabilities": 27756506, "equity": 49863400, "fixed_assets": 53814062, "liabilities": 48243430, "long_term_liabilities": 20486924, "quarter": 1 }, { "assets": 89200979, "current_assets": 44112926, "current_liabilities": 26476637, "equity": 53353306, "fixed_assets": 45088053, "liabilities": 49340236, "long_term_liabilities": 22863599, "quarter": 2 }, { "assets": 92331820, "current_assets": 29299764, "current_liabilities": 27974854, "equity": 53889216, "fixed_assets": 63032056, "liabilities": 50461979, "long_term_liabilities": 22487125, "quarter": 3 }, { "assets": 95572550, "current_assets": 28878175, "current_liabilities": 21824692, "equity": 57150776, "fixed_assets": 66694375, "liabilities": 51609224, "long_term_liabilities": 29784532, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -48517, "financing_cash_flow": -29162, "investing_cash_flow": -193660, "net_cash_flow": 15372652, "operating_cash_flow": 15627844, "quarter": 1 }, { "change_in_working_capital": 84144, "financing_cash_flow": -77962, "investing_cash_flow": -231773, "net_cash_flow": 16890111, "operating_cash_flow": 17025895, "quarter": 2 }, { "change_in_working_capital": -57818, "financing_cash_flow": -187207, "investing_cash_flow": -172168, "net_cash_flow": 15898586, "operating_cash_flow": 16256767, "quarter": 3 }, { "change_in_working_capital": 24166, "financing_cash_flow": 75072, "investing_cash_flow": -267958, "net_cash_flow": 15600645, "operating_cash_flow": 15999696, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7448177747246053, "current_ratio": 1.165933421158989, "debt_to_equity_ratio": 0.9675118423533092, "profit_margin": 0.18587537648608007, "quarter": 1, "return_on_assets": 0.13844328429046038, "return_on_equity": 0.23926426998560066 }, { "asset_turnover_ratio": 0.711985055679714, "current_ratio": 1.6661075951602162, "debt_to_equity_ratio": 0.9247831052868589, "profit_margin": 0.2124486401807445, "quarter": 2, "return_on_assets": 0.15126025690816688, "return_on_equity": 0.2528908517871414 }, { "asset_turnover_ratio": 0.6805996675902197, "current_ratio": 1.0473607476199875, "debt_to_equity_ratio": 0.9364021736742283, "profit_margin": 0.19126643198550958, "quarter": 3, "return_on_assets": 0.13017587003050518, "return_on_equity": 0.22303859458634545 }, { "asset_turnover_ratio": 0.6505977919392126, "current_ratio": 1.3231882035265377, "debt_to_equity_ratio": 0.9030362772327011, "profit_margin": 0.2120874973001461, "quarter": 4, "return_on_assets": 0.13798365744138877, "return_on_equity": 0.2307483978870208 } ], "income_statement": [ { "depreciation": 3697314, "expenses": 47337049, "income_tax": 4918061, "marketing_expense": 7593343, "net_income": 16848591, "net_profit": 11930530, "operational_expense": 27734662, "product_revenue": 21359201, "quarter": 1, "rd_expense": 9339067, "revenue": 64185640, "salaries_expense": 20440572, "service_revenue": 42826439 }, { "depreciation": 3533332, "expenses": 46567106, "income_tax": 3450095, "marketing_expense": 8132439, "net_income": 16942658, "net_profit": 13492563, "operational_expense": 27483437, "product_revenue": 24416141, "quarter": 2, "rd_expense": 5942772, "revenue": 63509764, "salaries_expense": 14149687, "service_revenue": 39093623 }, { "depreciation": 4237392, "expenses": 45809686, "income_tax": 5011945, "marketing_expense": 5939755, "net_income": 17031320, "net_profit": 12019375, "operational_expense": 23251869, "product_revenue": 21011085, "quarter": 3, "rd_expense": 5977303, "revenue": 62841006, "salaries_expense": 18724959, "service_revenue": 41829921 }, { "depreciation": 2812246, "expenses": 45064586, "income_tax": 3927254, "marketing_expense": 5014073, "net_income": 17114704, "net_profit": 13187450, "operational_expense": 27914056, "product_revenue": 23512091, "quarter": 4, "rd_expense": 6722872, "revenue": 62179290, "salaries_expense": 15479624, "service_revenue": 38667199 } ], "market_conditions": { "gdp_growth": [ 0.028762640001632794, 0.03160522983386517, 0.036547712083445524, 0.03506298563835218 ], "inflation_rate": [ 0.007750151980296149, 0.009572875799667702, 0.010586795178412427, 0.0041380367920072015 ], "interest_rate": [ 0.012026341286614377, 0.014869142155249197, 0.01752667939937723, 0.012860949058567337 ], "year": 2004 }, "random_event": { "description": "Santos-Mckee New Ad Campaign Launch in 2004", "impact": 0.02, "type": "New Ad Campaign Launch" }, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 82710, "billable_hours_per_employee": 127, "client_concentration": 0.13, "client_retention_rate": 0.73, "employee_utilization_rate": 0.75, "gross_billings": 113326808, "net_revenue": 96122669, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 261203 }, { "average_project_size": 68871, "billable_hours_per_employee": 159, "client_concentration": 0.17, "client_retention_rate": 0.67, "employee_utilization_rate": 0.63, "gross_billings": 118551623, "net_revenue": 95657828, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 259940 }, { "average_project_size": 134307, "billable_hours_per_employee": 154, "client_concentration": 0.28, "client_retention_rate": 0.75, "employee_utilization_rate": 0.72, "gross_billings": 119193307, "net_revenue": 95195235, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 258683 }, { "average_project_size": 85833, "billable_hours_per_employee": 106, "client_concentration": 0.37, "client_retention_rate": 0.78, "employee_utilization_rate": 0.6, "gross_billings": 108263033, "net_revenue": 94734879, "new_client_acquisition": 3, "organic_growth": 0.15, "quarter": 4, "revenue_per_employee": 257432 } ], "balance_sheet": [ { "assets": 96913220, "current_assets": 34660613, "current_liabilities": 21952917, "equity": 77961309, "fixed_assets": 62252607, "liabilities": 43653702, "long_term_liabilities": 21700785, "quarter": 1 }, { "assets": 99422733, "current_assets": 31065786, "current_liabilities": 23099886, "equity": 81729067, "fixed_assets": 68356947, "liabilities": 44026605, "long_term_liabilities": 20926719, "quarter": 2 }, { "assets": 101997228, "current_assets": 34965459, "current_liabilities": 23564406, "equity": 83032435, "fixed_assets": 67031769, "liabilities": 44402695, "long_term_liabilities": 20838289, "quarter": 3 }, { "assets": 104638388, "current_assets": 46940334, "current_liabilities": 26817891, "equity": 84206565, "fixed_assets": 57698054, "liabilities": 44781996, "long_term_liabilities": 17964105, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -2289, "financing_cash_flow": -28757, "investing_cash_flow": -491857, "net_cash_flow": 27524879, "operating_cash_flow": 27828529, "quarter": 1 }, { "change_in_working_capital": -61251, "financing_cash_flow": -115258, "investing_cash_flow": -337968, "net_cash_flow": 32308148, "operating_cash_flow": 32410446, "quarter": 2 }, { "change_in_working_capital": 59433, "financing_cash_flow": -122534, "investing_cash_flow": -302228, "net_cash_flow": 29624045, "operating_cash_flow": 29823715, "quarter": 3 }, { "change_in_working_capital": 45870, "financing_cash_flow": -193631, "investing_cash_flow": -491752, "net_cash_flow": 29775710, "operating_cash_flow": 30103883, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.99184269184328, "current_ratio": 1.5788613877599957, "debt_to_equity_ratio": 0.5599405982267435, "profit_margin": 0.2569819508444985, "quarter": 1, "return_on_assets": 0.25488566988074485, "return_on_equity": 0.31684679640255914 }, { "asset_turnover_ratio": 0.9621323525676969, "current_ratio": 1.3448458576808562, "debt_to_equity_ratio": 0.5386896806248871, "profit_margin": 0.2752826355204302, "quarter": 2, "return_on_assets": 0.26485832973430734, "return_on_equity": 0.32219796415882246 }, { "asset_turnover_ratio": 0.9333119817726812, "current_ratio": 1.4838251810803125, "debt_to_equity_ratio": 0.5347632524567056, "profit_margin": 0.2672182278871416, "quarter": 3, "return_on_assets": 0.24939797383513207, "return_on_equity": 0.30636102626642225 }, { "asset_turnover_ratio": 0.905354916209145, "current_ratio": 1.750336519750938, "debt_to_equity_ratio": 0.5318112192321347, "profit_margin": 0.25703493008103173, "quarter": 4, "return_on_assets": 0.2327078375863359, "return_on_equity": 0.2891719072022472 } ], "income_statement": [ { "depreciation": 3126738, "expenses": 62097974, "income_tax": 9322904, "marketing_expense": 7814011, "net_income": 34024695, "net_profit": 24701791, "operational_expense": 41855794, "product_revenue": 36601663, "quarter": 1, "rd_expense": 10858875, "revenue": 96122669, "salaries_expense": 26706289, "service_revenue": 59521006 }, { "depreciation": 6077507, "expenses": 62139791, "income_tax": 7185098, "marketing_expense": 10916213, "net_income": 33518037, "net_profit": 26332939, "operational_expense": 33468998, "product_revenue": 34387870, "quarter": 2, "rd_expense": 11569842, "revenue": 95657828, "salaries_expense": 25270527, "service_revenue": 61269958 }, { "depreciation": 4385813, "expenses": 62181638, "income_tax": 7575695, "marketing_expense": 7608652, "net_income": 33013597, "net_profit": 25437902, "operational_expense": 42353245, "product_revenue": 30670774, "quarter": 3, "rd_expense": 11285811, "revenue": 95195235, "salaries_expense": 28873642, "service_revenue": 64524461 }, { "depreciation": 5753710, "expenses": 62223512, "income_tax": 8161194, "marketing_expense": 6870993, "net_income": 32511367, "net_profit": 24350173, "operational_expense": 32728726, "product_revenue": 36417929, "quarter": 4, "rd_expense": 11767434, "revenue": 94734879, "salaries_expense": 20635737, "service_revenue": 58316950 } ], "market_conditions": { "gdp_growth": [ 0.023614841320325916, 0.025337602752485668, 0.021863358529887068, 0.03292825947316662 ], "inflation_rate": [ 0.005737606404919381, 0.0074287159391057435, 0.0041529608486676585, 0.0070458559678587464 ], "interest_rate": [ 0.01728865691552882, 0.01888036592514243, 0.020028991271623837, 0.013298043514880287 ], "year": 2005 }, "random_event": null, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 149913, "billable_hours_per_employee": 157, "client_concentration": 0.23, "client_retention_rate": 0.88, "employee_utilization_rate": 0.76, "gross_billings": 113995372, "net_revenue": 88825488, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 241374 }, { "average_project_size": 123986, "billable_hours_per_employee": 127, "client_concentration": 0.24, "client_retention_rate": 0.7, "employee_utilization_rate": 0.68, "gross_billings": 110582083, "net_revenue": 87686813, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 238279 }, { "average_project_size": 80380, "billable_hours_per_employee": 144, "client_concentration": 0.35, "client_retention_rate": 0.82, "employee_utilization_rate": 0.69, "gross_billings": 99285208, "net_revenue": 86562735, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 235225 }, { "average_project_size": 51063, "billable_hours_per_employee": 102, "client_concentration": 0.34, "client_retention_rate": 0.66, "employee_utilization_rate": 0.66, "gross_billings": 106656825, "net_revenue": 85453068, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 232209 } ], "balance_sheet": [ { "assets": 94326678, "current_assets": 29628157, "current_liabilities": 27572316, "equity": 63380182, "fixed_assets": 64698521, "liabilities": 48607809, "long_term_liabilities": 21035493, "quarter": 1 }, { "assets": 97170367, "current_assets": 29289747, "current_liabilities": 23214474, "equity": 65267507, "fixed_assets": 67880620, "liabilities": 49338023, "long_term_liabilities": 26123549, "quarter": 2 }, { "assets": 100099785, "current_assets": 37141119, "current_liabilities": 23677295, "equity": 66954793, "fixed_assets": 62958666, "liabilities": 50079206, "long_term_liabilities": 26401911, "quarter": 3 }, { "assets": 103117517, "current_assets": 41349992, "current_liabilities": 21411115, "equity": 70948730, "fixed_assets": 61767525, "liabilities": 50831524, "long_term_liabilities": 29420409, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 38999, "financing_cash_flow": 61285, "investing_cash_flow": -425007, "net_cash_flow": 22265286, "operating_cash_flow": 22462524, "quarter": 1 }, { "change_in_working_capital": 74309, "financing_cash_flow": 151950, "investing_cash_flow": -470666, "net_cash_flow": 22415718, "operating_cash_flow": 22744634, "quarter": 2 }, { "change_in_working_capital": 55560, "financing_cash_flow": 45018, "investing_cash_flow": -195796, "net_cash_flow": 20632400, "operating_cash_flow": 21021661, "quarter": 3 }, { "change_in_working_capital": 73500, "financing_cash_flow": -66192, "investing_cash_flow": -353574, "net_cash_flow": 23766195, "operating_cash_flow": 23953688, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9416793836416035, "current_ratio": 1.0745617814622463, "debt_to_equity_ratio": 0.7669244149535576, "profit_margin": 0.19883158986979052, "quarter": 1, "return_on_assets": 0.18723560899706443, "return_on_equity": 0.27865671007382087 }, { "asset_turnover_ratio": 0.9024028179290503, "current_ratio": 1.2617019450882239, "debt_to_equity_ratio": 0.755935461116969, "profit_margin": 0.19883449293567096, "quarter": 2, "return_on_assets": 0.17942880672664333, "return_on_equity": 0.2671338894558973 }, { "asset_turnover_ratio": 0.8647644447987576, "current_ratio": 1.5686386050433547, "debt_to_equity_ratio": 0.7479555048433949, "profit_margin": 0.19562937793035307, "quarter": 3, "return_on_assets": 0.16917333039226806, "return_on_equity": 0.25292011581605517 }, { "asset_turnover_ratio": 0.8286959430956818, "current_ratio": 1.9312395454417017, "debt_to_equity_ratio": 0.7164543184916771, "profit_margin": 0.2183975068045538, "quarter": 4, "return_on_assets": 0.18098512787114532, "return_on_equity": 0.26304539912130914 } ], "income_statement": [ { "depreciation": 4801211, "expenses": 63950095, "income_tax": 7214080, "marketing_expense": 7238215, "net_income": 24875393, "net_profit": 17661313, "operational_expense": 34922282, "product_revenue": 34615487, "quarter": 1, "rd_expense": 6494553, "revenue": 88825488, "salaries_expense": 24940310, "service_revenue": 54210001 }, { "depreciation": 5309471, "expenses": 63174439, "income_tax": 7077211, "marketing_expense": 7816463, "net_income": 24512374, "net_profit": 17435163, "operational_expense": 37367381, "product_revenue": 29427034, "quarter": 2, "rd_expense": 12078745, "revenue": 87686813, "salaries_expense": 20602047, "service_revenue": 58259779 }, { "depreciation": 4087447, "expenses": 62408192, "income_tax": 7220329, "marketing_expense": 6311320, "net_income": 24154543, "net_profit": 16934214, "operational_expense": 35617588, "product_revenue": 21265270, "quarter": 3, "rd_expense": 7665177, "revenue": 86562735, "salaries_expense": 23460080, "service_revenue": 65297465 }, { "depreciation": 5290951, "expenses": 61651239, "income_tax": 5139092, "marketing_expense": 11370626, "net_income": 23801829, "net_profit": 18662737, "operational_expense": 33345001, "product_revenue": 23221600, "quarter": 4, "rd_expense": 7294910, "revenue": 85453068, "salaries_expense": 28812123, "service_revenue": 62231468 } ], "market_conditions": { "gdp_growth": [ 0.05808915101034766, 0.05206936652343498, 0.04936350638852825, 0.063636793037554 ], "inflation_rate": [ 0.004898512149292931, 0.002411035788213769, 0.007705275332263857, 0.007782727236290881 ], "interest_rate": [ 0.01629972722994201, 0.019227265974529527, 0.01451401797587644, 0.01642424262240267 ], "year": 2006 }, "random_event": null, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 175205, "billable_hours_per_employee": 85, "client_concentration": 0.32, "client_retention_rate": 0.81, "employee_utilization_rate": 0.75, "gross_billings": 76183463, "net_revenue": 65242063, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 177288 }, { "average_project_size": 102629, "billable_hours_per_employee": 114, "client_concentration": 0.2, "client_retention_rate": 0.72, "employee_utilization_rate": 0.69, "gross_billings": 79598300, "net_revenue": 64382701, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 174953 }, { "average_project_size": 138231, "billable_hours_per_employee": 84, "client_concentration": 0.25, "client_retention_rate": 0.69, "employee_utilization_rate": 0.67, "gross_billings": 82069092, "net_revenue": 63534659, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 172649 }, { "average_project_size": 60440, "billable_hours_per_employee": 154, "client_concentration": 0.37, "client_retention_rate": 0.84, "employee_utilization_rate": 0.61, "gross_billings": 75540022, "net_revenue": 62697787, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 170374 } ], "balance_sheet": [ { "assets": 69817805, "current_assets": 34858803, "current_liabilities": 14295580, "equity": 49676993, "fixed_assets": 34959002, "liabilities": 31880646, "long_term_liabilities": 17585066, "quarter": 1 }, { "assets": 71569287, "current_assets": 30351286, "current_liabilities": 17170722, "equity": 50865211, "fixed_assets": 41218001, "liabilities": 32551386, "long_term_liabilities": 15380664, "quarter": 2 }, { "assets": 73364707, "current_assets": 29608938, "current_liabilities": 14858621, "equity": 52882789, "fixed_assets": 43755769, "liabilities": 33236239, "long_term_liabilities": 18377618, "quarter": 3 }, { "assets": 75205169, "current_assets": 25129195, "current_liabilities": 14794288, "equity": 53558818, "fixed_assets": 50075974, "liabilities": 33935500, "long_term_liabilities": 19141212, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 6962, "financing_cash_flow": -110037, "investing_cash_flow": -298487, "net_cash_flow": 16056637, "operating_cash_flow": 16078643, "quarter": 1 }, { "change_in_working_capital": 65836, "financing_cash_flow": 124315, "investing_cash_flow": -146637, "net_cash_flow": 14487896, "operating_cash_flow": 14885078, "quarter": 2 }, { "change_in_working_capital": -72021, "financing_cash_flow": -28869, "investing_cash_flow": -238625, "net_cash_flow": 15167003, "operating_cash_flow": 15530741, "quarter": 3 }, { "change_in_working_capital": -33889, "financing_cash_flow": 96747, "investing_cash_flow": -230506, "net_cash_flow": 15417788, "operating_cash_flow": 15598075, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9344616749266179, "current_ratio": 2.4384322287028577, "debt_to_equity_ratio": 0.6417587715101838, "profit_margin": 0.17994271579057824, "quarter": 1, "return_on_assets": 0.16814957158850813, "return_on_equity": 0.23632336200381532 }, { "asset_turnover_ratio": 0.8995856141475882, "current_ratio": 1.7676185078297815, "debt_to_equity_ratio": 0.6399538183376453, "profit_margin": 0.18401387043392292, "quarter": 2, "return_on_assets": 0.16553623064597528, "return_on_equity": 0.23291577420174273 }, { "asset_turnover_ratio": 0.8660112143567887, "current_ratio": 1.9927110328744504, "debt_to_equity_ratio": 0.6284887697583423, "profit_margin": 0.20074587950491715, "quarter": 3, "return_on_assets": 0.17384818288717488, "return_on_equity": 0.24118094452242297 }, { "asset_turnover_ratio": 0.8336898624614486, "current_ratio": 1.698574138883872, "debt_to_equity_ratio": 0.6336118171988038, "profit_margin": 0.19600610464927573, "quarter": 4, "return_on_assets": 0.163408302426659, "return_on_equity": 0.22945146026187507 } ], "income_statement": [ { "depreciation": 4338809, "expenses": 48607855, "income_tax": 4894374, "marketing_expense": 9113610, "net_income": 16634208, "net_profit": 11739834, "operational_expense": 29810391, "product_revenue": 18096353, "quarter": 1, "rd_expense": 8182170, "revenue": 65242063, "salaries_expense": 20044768, "service_revenue": 47145710 }, { "depreciation": 3037768, "expenses": 47666180, "income_tax": 4869211, "marketing_expense": 8470622, "net_income": 16716521, "net_profit": 11847310, "operational_expense": 24826206, "product_revenue": 12921114, "quarter": 2, "rd_expense": 5669872, "revenue": 64382701, "salaries_expense": 14590985, "service_revenue": 51461587 }, { "depreciation": 2776420, "expenses": 46742749, "income_tax": 4037589, "marketing_expense": 6511936, "net_income": 16791910, "net_profit": 12754321, "operational_expense": 25413773, "product_revenue": 14217209, "quarter": 3, "rd_expense": 8621751, "revenue": 63534659, "salaries_expense": 15132158, "service_revenue": 49317450 }, { "depreciation": 3308926, "expenses": 45837207, "income_tax": 4571431, "marketing_expense": 8695805, "net_income": 16860580, "net_profit": 12289149, "operational_expense": 31124731, "product_revenue": 23573967, "quarter": 4, "rd_expense": 6797604, "revenue": 62697787, "salaries_expense": 17218210, "service_revenue": 39123820 } ], "market_conditions": { "gdp_growth": [ 0.03885541933052232, 0.03882581115136009, 0.056925443251719825, 0.05149334476366691 ], "inflation_rate": [ 0.006003868358953366, 0.007774361347925192, 0.008066470182755978, 0.006682259404304784 ], "interest_rate": [ 0.022433412046827243, 0.01593847030563678, 0.01629397031800922, 0.020001749064121957 ], "year": 2007 }, "random_event": { "description": "Santos-Mckee New Ad Campaign Launch in 2007", "impact": -0.04, "type": "New Ad Campaign Launch" }, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 133693, "billable_hours_per_employee": 134, "client_concentration": 0.26, "client_retention_rate": 0.88, "employee_utilization_rate": 0.71, "gross_billings": 47814565, "net_revenue": 42388592, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 115186 }, { "average_project_size": 168840, "billable_hours_per_employee": 118, "client_concentration": 0.32, "client_retention_rate": 0.68, "employee_utilization_rate": 0.71, "gross_billings": 53433094, "net_revenue": 42347549, "new_client_acquisition": 1, "organic_growth": 0.15, "quarter": 2, "revenue_per_employee": 115075 }, { "average_project_size": 185283, "billable_hours_per_employee": 120, "client_concentration": 0.24, "client_retention_rate": 0.74, "employee_utilization_rate": 0.62, "gross_billings": 50518853, "net_revenue": 42306546, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 114963 }, { "average_project_size": 152574, "billable_hours_per_employee": 157, "client_concentration": 0.33, "client_retention_rate": 0.85, "employee_utilization_rate": 0.71, "gross_billings": 53073176, "net_revenue": 42265583, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 114852 } ], "balance_sheet": [ { "assets": 50116518, "current_assets": 24307345, "current_liabilities": 12647965, "equity": 30428446, "fixed_assets": 25809173, "liabilities": 26141934, "long_term_liabilities": 13493969, "quarter": 1 }, { "assets": 51300488, "current_assets": 16511844, "current_liabilities": 15352860, "equity": 31574125, "fixed_assets": 34788644, "liabilities": 26749901, "long_term_liabilities": 11397041, "quarter": 2 }, { "assets": 52512430, "current_assets": 22961661, "current_liabilities": 13657189, "equity": 31445535, "fixed_assets": 29550769, "liabilities": 27372007, "long_term_liabilities": 13714818, "quarter": 3 }, { "assets": 53753002, "current_assets": 24056360, "current_liabilities": 12675851, "equity": 32226520, "fixed_assets": 29696642, "liabilities": 28008582, "long_term_liabilities": 15332731, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -63884, "financing_cash_flow": -8282, "investing_cash_flow": -269885, "net_cash_flow": 8331359, "operating_cash_flow": 8777588, "quarter": 1 }, { "change_in_working_capital": 61928, "financing_cash_flow": 46321, "investing_cash_flow": -211507, "net_cash_flow": 9005444, "operating_cash_flow": 9341894, "quarter": 2 }, { "change_in_working_capital": -83450, "financing_cash_flow": 47500, "investing_cash_flow": -235971, "net_cash_flow": 7843926, "operating_cash_flow": 8289995, "quarter": 3 }, { "change_in_working_capital": 46934, "financing_cash_flow": 172758, "investing_cash_flow": -281833, "net_cash_flow": 9578312, "operating_cash_flow": 9770819, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8458008196020322, "current_ratio": 1.9218384143219878, "debt_to_equity_ratio": 0.8591281329319282, "profit_margin": 0.15225469154531013, "quarter": 1, "return_on_assets": 0.1287771428972779, "return_on_equity": 0.2120996254623059 }, { "asset_turnover_ratio": 0.8254804320769814, "current_ratio": 1.0754897784517021, "debt_to_equity_ratio": 0.847209574295408, "profit_margin": 0.16585465194219387, "quarter": 2, "return_on_assets": 0.13690976974721955, "return_on_equity": 0.2224460060255035 }, { "asset_turnover_ratio": 0.8056482246203422, "current_ratio": 1.6812874889554505, "debt_to_equity_ratio": 0.8704576659293601, "profit_margin": 0.1490339580073495, "quarter": 3, "return_on_assets": 0.12006894367676377, "return_on_equity": 0.2005089752805923 }, { "asset_turnover_ratio": 0.7862925125558569, "current_ratio": 1.8978102535285402, "debt_to_equity_ratio": 0.8691159330886488, "profit_margin": 0.15336591950003386, "quarter": 4, "return_on_assets": 0.12059047418412092, "return_on_equity": 0.2011417925360852 } ], "income_statement": [ { "depreciation": 2323726, "expenses": 33647614, "income_tax": 2287116, "marketing_expense": 3926832, "net_income": 8740978, "net_profit": 6453862, "operational_expense": 20567215, "product_revenue": 12568206, "quarter": 1, "rd_expense": 5064965, "revenue": 42388592, "salaries_expense": 15188118, "service_revenue": 29820386 }, { "depreciation": 2318356, "expenses": 33544047, "income_tax": 1779964, "marketing_expense": 5020074, "net_income": 8803502, "net_profit": 7023538, "operational_expense": 20928921, "product_revenue": 10498916, "quarter": 2, "rd_expense": 3600599, "revenue": 42347549, "salaries_expense": 16256386, "service_revenue": 31848633 }, { "depreciation": 1984883, "expenses": 33440800, "income_tax": 2560634, "marketing_expense": 3920957, "net_income": 8865746, "net_profit": 6305112, "operational_expense": 21510329, "product_revenue": 9143132, "quarter": 3, "rd_expense": 3489988, "revenue": 42306546, "salaries_expense": 13819560, "service_revenue": 33163414 }, { "depreciation": 3288719, "expenses": 33337870, "income_tax": 2445613, "marketing_expense": 4730392, "net_income": 8927713, "net_profit": 6482100, "operational_expense": 17727468, "product_revenue": 14778526, "quarter": 4, "rd_expense": 4191793, "revenue": 42265583, "salaries_expense": 13545145, "service_revenue": 27487057 } ], "market_conditions": { "gdp_growth": [ 0.04792741694239741, 0.04644556119094824, 0.04760136540700895, 0.0484274962123469 ], "inflation_rate": [ 0.00840228213270703, 0.011850104317844758, 0.006702160844009566, 0.0105617692668445 ], "interest_rate": [ 0.01586710118625233, 0.01203628979420711, 0.015288831434606982, 0.013478366677954202 ], "year": 2008 }, "random_event": { "description": "Santos-Mckee Introduction of New Service in 2008", "impact": 0, "type": "Introduction of New Service" }, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 90809, "billable_hours_per_employee": 146, "client_concentration": 0.3, "client_retention_rate": 0.84, "employee_utilization_rate": 0.63, "gross_billings": 85142138, "net_revenue": 76225509, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 207135 }, { "average_project_size": 163576, "billable_hours_per_employee": 149, "client_concentration": 0.34, "client_retention_rate": 0.9, "employee_utilization_rate": 0.66, "gross_billings": 88084319, "net_revenue": 76039122, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 206628 }, { "average_project_size": 136542, "billable_hours_per_employee": 101, "client_concentration": 0.32, "client_retention_rate": 0.77, "employee_utilization_rate": 0.7, "gross_billings": 92390144, "net_revenue": 75853191, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 206123 }, { "average_project_size": 80447, "billable_hours_per_employee": 119, "client_concentration": 0.14, "client_retention_rate": 0.88, "employee_utilization_rate": 0.62, "gross_billings": 93223074, "net_revenue": 75667715, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 205619 } ], "balance_sheet": [ { "assets": 98048665, "current_assets": 39564181, "current_liabilities": 26802857, "equity": 63003268, "fixed_assets": 58484484, "liabilities": 51102602, "long_term_liabilities": 24299745, "quarter": 1 }, { "assets": 99789259, "current_assets": 38977728, "current_liabilities": 21222883, "equity": 61625556, "fixed_assets": 60811531, "liabilities": 52495209, "long_term_liabilities": 31272326, "quarter": 2 }, { "assets": 101560753, "current_assets": 37809617, "current_liabilities": 25443820, "equity": 61361243, "fixed_assets": 63751136, "liabilities": 53925766, "long_term_liabilities": 28481946, "quarter": 3 }, { "assets": 103363695, "current_assets": 42448284, "current_liabilities": 29021188, "equity": 62366532, "fixed_assets": 60915411, "liabilities": 55395308, "long_term_liabilities": 26374120, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 92250, "financing_cash_flow": 169280, "investing_cash_flow": -244943, "net_cash_flow": 18488701, "operating_cash_flow": 19100243, "quarter": 1 }, { "change_in_working_capital": 57835, "financing_cash_flow": -80507, "investing_cash_flow": -488322, "net_cash_flow": 18073606, "operating_cash_flow": 18663879, "quarter": 2 }, { "change_in_working_capital": -28428, "financing_cash_flow": -79833, "investing_cash_flow": -375709, "net_cash_flow": 17228977, "operating_cash_flow": 17382475, "quarter": 3 }, { "change_in_working_capital": -84042, "financing_cash_flow": 10385, "investing_cash_flow": -101822, "net_cash_flow": 17458693, "operating_cash_flow": 17685155, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7774252612210477, "current_ratio": 1.4761180496541844, "debt_to_equity_ratio": 0.811110337958977, "profit_margin": 0.2106539557512171, "quarter": 1, "return_on_assets": 0.16376770657713696, "return_on_equity": 0.2548630493262667 }, { "asset_turnover_ratio": 0.7619970602246882, "current_ratio": 1.8365896848227454, "debt_to_equity_ratio": 0.8518415476851844, "profit_margin": 0.1884754271623494, "quarter": 2, "return_on_assets": 0.14361772142230259, "return_on_equity": 0.2325578368818287 }, { "asset_turnover_ratio": 0.7468750354775333, "current_ratio": 1.4860039490925498, "debt_to_equity_ratio": 0.8788245375016278, "profit_margin": 0.18095818803456798, "quarter": 3, "return_on_assets": 0.13515315310826811, "return_on_equity": 0.22369585961614238 }, { "asset_turnover_ratio": 0.7320531159417241, "current_ratio": 1.4626652775206859, "debt_to_equity_ratio": 0.8882217148133232, "profit_margin": 0.1902812183505211, "quarter": 4, "return_on_assets": 0.13929595879868653, "return_on_equity": 0.23086332586201844 } ], "income_statement": [ { "depreciation": 3043038, "expenses": 55973943, "income_tax": 4194361, "marketing_expense": 9231993, "net_income": 20251566, "net_profit": 16057205, "operational_expense": 29172943, "product_revenue": 29113810, "quarter": 1, "rd_expense": 10159634, "revenue": 76225509, "salaries_expense": 27725643, "service_revenue": 47111699 }, { "depreciation": 4332373, "expenses": 56177357, "income_tax": 5530259, "marketing_expense": 7435417, "net_income": 19861765, "net_profit": 14331506, "operational_expense": 37369378, "product_revenue": 18313342, "quarter": 2, "rd_expense": 8424128, "revenue": 76039122, "salaries_expense": 23166992, "service_revenue": 57725780 }, { "depreciation": 3656219, "expenses": 56381511, "income_tax": 5745424, "marketing_expense": 7916622, "net_income": 19471680, "net_profit": 13726256, "operational_expense": 35024987, "product_revenue": 29146640, "quarter": 3, "rd_expense": 10460209, "revenue": 75853191, "salaries_expense": 20739145, "service_revenue": 46706551 }, { "depreciation": 3287010, "expenses": 56586406, "income_tax": 4683164, "marketing_expense": 9784794, "net_income": 19081309, "net_profit": 14398145, "operational_expense": 29407015, "product_revenue": 26719297, "quarter": 4, "rd_expense": 6878912, "revenue": 75667715, "salaries_expense": 23809060, "service_revenue": 48948418 } ], "market_conditions": { "gdp_growth": [ 0.06472096745551559, 0.06067238224255275, 0.05374784737001022, 0.046868950783739344 ], "inflation_rate": [ 0.0034507552156176117, 0.002947777626527659, 0.003973613609082426, 0.0011265934854636245 ], "interest_rate": [ 0.01750093268625381, 0.021388811304791713, 0.02073565337977484, 0.02048684146612724 ], "year": 2009 }, "random_event": null, "year": 2009 } ]

{ "advertising_type": "Event Marketing", "financial_health": "Good", "founding_year": 2006, "industry": "Advertising", "location": "Lewismouth", "name": "Morton, Gutierrez and Perez", "num_employees": 964, "region": "Latin America", "revenue_size": "Small", "website": "www.morton,gutierrezandperez.com" }

[ { "advertising_kpis": [ { "average_project_size": 125999, "billable_hours_per_employee": 125, "client_concentration": 0.26, "client_retention_rate": 0.67, "employee_utilization_rate": 0.61, "gross_billings": 3152537, "net_revenue": 2861910, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 2969 }, { "average_project_size": 147041, "billable_hours_per_employee": 146, "client_concentration": 0.11, "client_retention_rate": 0.63, "employee_utilization_rate": 0.73, "gross_billings": 3207747, "net_revenue": 2905864, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 3014 }, { "average_project_size": 197420, "billable_hours_per_employee": 104, "client_concentration": 0.36, "client_retention_rate": 0.63, "employee_utilization_rate": 0.74, "gross_billings": 3650850, "net_revenue": 2950493, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 3061 }, { "average_project_size": 98072, "billable_hours_per_employee": 97, "client_concentration": 0.25, "client_retention_rate": 0.68, "employee_utilization_rate": 0.61, "gross_billings": 3533088, "net_revenue": 2995808, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 3108 } ], "balance_sheet": [ { "assets": 3292535, "current_assets": 1090436, "current_liabilities": 940930, "equity": 2071799, "fixed_assets": 2202099, "liabilities": 1699155, "long_term_liabilities": 758225, "quarter": 1 }, { "assets": 3364364, "current_assets": 1219276, "current_liabilities": 854865, "equity": 2130694, "fixed_assets": 2145088, "liabilities": 1731516, "long_term_liabilities": 876651, "quarter": 2 }, { "assets": 3437760, "current_assets": 1136916, "current_liabilities": 832815, "equity": 2180448, "fixed_assets": 2300844, "liabilities": 1764493, "long_term_liabilities": 931678, "quarter": 3 }, { "assets": 3512757, "current_assets": 1413274, "current_liabilities": 751927, "equity": 2204856, "fixed_assets": 2099483, "liabilities": 1798099, "long_term_liabilities": 1046172, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -62670, "financing_cash_flow": -140191, "investing_cash_flow": -430369, "net_cash_flow": 216255, "operating_cash_flow": 699156, "quarter": 1 }, { "change_in_working_capital": 97304, "financing_cash_flow": 103377, "investing_cash_flow": -258103, "net_cash_flow": 24297, "operating_cash_flow": 662534, "quarter": 2 }, { "change_in_working_capital": -41094, "financing_cash_flow": 67161, "investing_cash_flow": -284282, "net_cash_flow": 198235, "operating_cash_flow": 694654, "quarter": 3 }, { "change_in_working_capital": -36214, "financing_cash_flow": -151296, "investing_cash_flow": -298961, "net_cash_flow": 488936, "operating_cash_flow": 682921, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8692117168078699, "current_ratio": 1.1588917347730436, "debt_to_equity_ratio": 0.8201350613645436, "profit_margin": 0.1671677306414248, "quarter": 1, "return_on_assets": 0.1453041501457084, "return_on_equity": 0.23091960175673412 }, { "asset_turnover_ratio": 0.8637186701557857, "current_ratio": 1.4262790031174513, "debt_to_equity_ratio": 0.8126535297888857, "profit_margin": 0.171324604317339, "quarter": 2, "return_on_assets": 0.14797625940593823, "return_on_equity": 0.23365438678665262 }, { "asset_turnover_ratio": 0.8582603206739272, "current_ratio": 1.3651483222564436, "debt_to_equity_ratio": 0.8092341573841706, "profit_margin": 0.17189703551237032, "quarter": 3, "return_on_assets": 0.1475324048217444, "return_on_equity": 0.2326040336664759 }, { "asset_turnover_ratio": 0.8528366750105402, "current_ratio": 1.879536178379018, "debt_to_equity_ratio": 0.8155176573889633, "profit_margin": 0.16362797615868574, "quarter": 4, "return_on_assets": 0.13954793912587748, "return_on_equity": 0.2223265374246663 } ], "income_statement": [ { "depreciation": 220737, "expenses": 2234158, "income_tax": 149333, "marketing_expense": 434516, "net_income": 627752, "net_profit": 478419, "operational_expense": 1288561, "product_revenue": 892454, "quarter": 1, "rd_expense": 354489, "revenue": 2861910, "salaries_expense": 707847, "service_revenue": 1969456 }, { "depreciation": 164688, "expenses": 2267409, "income_tax": 140609, "marketing_expense": 285964, "net_income": 638455, "net_profit": 497846, "operational_expense": 1425792, "product_revenue": 857486, "quarter": 2, "rd_expense": 278603, "revenue": 2905864, "salaries_expense": 781194, "service_revenue": 2048378 }, { "depreciation": 187473, "expenses": 2301155, "income_tax": 142157, "marketing_expense": 394428, "net_income": 649338, "net_profit": 507181, "operational_expense": 1279041, "product_revenue": 861998, "quarter": 3, "rd_expense": 279061, "revenue": 2950493, "salaries_expense": 876730, "service_revenue": 2088495 }, { "depreciation": 192723, "expenses": 2335403, "income_tax": 170207, "marketing_expense": 264094, "net_income": 660405, "net_profit": 490198, "operational_expense": 1257765, "product_revenue": 1020774, "quarter": 4, "rd_expense": 423025, "revenue": 2995808, "salaries_expense": 903964, "service_revenue": 1975034 } ], "market_conditions": { "gdp_growth": [ 0.047681259002957825, 0.032890891892727786, 0.03807271692031633, 0.03573710058246393 ], "inflation_rate": [ 0.0026892040396502446, 0.003175953790611202, 0.010426069285314542, 0.005774666277645373 ], "interest_rate": [ 0.0066566530066250115, 0.012703384725057793, 0.011839094067535277, 0.015187961231967913 ], "year": 2006 }, "random_event": null, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 154351, "billable_hours_per_employee": 144, "client_concentration": 0.18, "client_retention_rate": 0.79, "employee_utilization_rate": 0.72, "gross_billings": 3947626, "net_revenue": 3129833, "new_client_acquisition": 4, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 3247 }, { "average_project_size": 101500, "billable_hours_per_employee": 130, "client_concentration": 0.33, "client_retention_rate": 0.72, "employee_utilization_rate": 0.7, "gross_billings": 3678639, "net_revenue": 3188040, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 3307 }, { "average_project_size": 180406, "billable_hours_per_employee": 155, "client_concentration": 0.28, "client_retention_rate": 0.89, "employee_utilization_rate": 0.63, "gross_billings": 3773530, "net_revenue": 3247330, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 3369 }, { "average_project_size": 155817, "billable_hours_per_employee": 87, "client_concentration": 0.33, "client_retention_rate": 0.81, "employee_utilization_rate": 0.68, "gross_billings": 4243606, "net_revenue": 3307723, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 3431 } ], "balance_sheet": [ { "assets": 3643788, "current_assets": 1232182, "current_liabilities": 852586, "equity": 2247352, "fixed_assets": 2411606, "liabilities": 2039800, "long_term_liabilities": 1187214, "quarter": 1 }, { "assets": 3760128, "current_assets": 1301246, "current_liabilities": 871396, "equity": 2266604, "fixed_assets": 2458882, "liabilities": 2075321, "long_term_liabilities": 1203925, "quarter": 2 }, { "assets": 3880182, "current_assets": 1581899, "current_liabilities": 868891, "equity": 2359426, "fixed_assets": 2298283, "liabilities": 2111460, "long_term_liabilities": 1242569, "quarter": 3 }, { "assets": 4004070, "current_assets": 1211174, "current_liabilities": 1016464, "equity": 2494805, "fixed_assets": 2792896, "liabilities": 2148229, "long_term_liabilities": 1131765, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 10318, "financing_cash_flow": -194030, "investing_cash_flow": -467325, "net_cash_flow": 350286, "operating_cash_flow": 854884, "quarter": 1 }, { "change_in_working_capital": -82574, "financing_cash_flow": 129035, "investing_cash_flow": -465637, "net_cash_flow": 168932, "operating_cash_flow": 722831, "quarter": 2 }, { "change_in_working_capital": -67104, "financing_cash_flow": 197239, "investing_cash_flow": -422156, "net_cash_flow": 600011, "operating_cash_flow": 744217, "quarter": 3 }, { "change_in_working_capital": -20829, "financing_cash_flow": 146580, "investing_cash_flow": -392655, "net_cash_flow": 486901, "operating_cash_flow": 836785, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8589503560580363, "current_ratio": 1.4452289856976306, "debt_to_equity_ratio": 0.907645976242262, "profit_margin": 0.20555857133591474, "quarter": 1, "return_on_assets": 0.1765646080397652, "return_on_equity": 0.28627647115360655 }, { "asset_turnover_ratio": 0.8478541156045751, "current_ratio": 1.4932889294878562, "debt_to_equity_ratio": 0.9156081079888679, "profit_margin": 0.1824936324512867, "quarter": 2, "return_on_assets": 0.15472797734545207, "return_on_equity": 0.2566822435679104 }, { "asset_turnover_ratio": 0.8369014649312841, "current_ratio": 1.8205954486811349, "debt_to_equity_ratio": 0.8949040995564176, "profit_margin": 0.18190451848133699, "quarter": 3, "return_on_assets": 0.15223615799465076, "return_on_equity": 0.25035919753363745 }, { "asset_turnover_ratio": 0.8260902032182255, "current_ratio": 1.1915562184199342, "debt_to_equity_ratio": 0.86108092616457, "profit_margin": 0.19317337032151724, "quarter": 4, "return_on_assets": 0.1595786287452517, "return_on_equity": 0.25611781281502966 } ], "income_statement": [ { "depreciation": 211520, "expenses": 2307200, "income_tax": 179269, "marketing_expense": 271590, "net_income": 822633, "net_profit": 643364, "operational_expense": 1330207, "product_revenue": 848240, "quarter": 1, "rd_expense": 231372, "revenue": 3129833, "salaries_expense": 997150, "service_revenue": 2281593 }, { "depreciation": 141034, "expenses": 2368901, "income_tax": 237342, "marketing_expense": 263232, "net_income": 819139, "net_profit": 581797, "operational_expense": 1417861, "product_revenue": 806450, "quarter": 2, "rd_expense": 422241, "revenue": 3188040, "salaries_expense": 879940, "service_revenue": 2381590 }, { "depreciation": 153513, "expenses": 2432253, "income_tax": 224373, "marketing_expense": 428218, "net_income": 815077, "net_profit": 590704, "operational_expense": 1402668, "product_revenue": 968817, "quarter": 3, "rd_expense": 257848, "revenue": 3247330, "salaries_expense": 1088516, "service_revenue": 2278513 }, { "depreciation": 197821, "expenses": 2497299, "income_tax": 171460, "marketing_expense": 261468, "net_income": 810424, "net_profit": 638964, "operational_expense": 1442576, "product_revenue": 722187, "quarter": 4, "rd_expense": 353340, "revenue": 3307723, "salaries_expense": 979769, "service_revenue": 2585536 } ], "market_conditions": { "gdp_growth": [ 0.0647052582760316, 0.050545992621165776, 0.06157496424694449, 0.05929281332701786 ], "inflation_rate": [ 0.0036211901291233837, 0.006458130536312378, 0.010338534694825999, 0.0065815075446377415 ], "interest_rate": [ 0.01444883573008911, 0.016894117087540055, 0.00921470828124886, 0.016536208153625453 ], "year": 2007 }, "random_event": null, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 100355, "billable_hours_per_employee": 131, "client_concentration": 0.12, "client_retention_rate": 0.87, "employee_utilization_rate": 0.7, "gross_billings": 3958456, "net_revenue": 3292268, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 3415 }, { "average_project_size": 116916, "billable_hours_per_employee": 84, "client_concentration": 0.34, "client_retention_rate": 0.82, "employee_utilization_rate": 0.66, "gross_billings": 4375598, "net_revenue": 3375485, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 3502 }, { "average_project_size": 170093, "billable_hours_per_employee": 158, "client_concentration": 0.32, "client_retention_rate": 0.65, "employee_utilization_rate": 0.6, "gross_billings": 4204523, "net_revenue": 3460806, "new_client_acquisition": 2, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 3590 }, { "average_project_size": 138054, "billable_hours_per_employee": 159, "client_concentration": 0.33, "client_retention_rate": 0.61, "employee_utilization_rate": 0.7, "gross_billings": 3961329, "net_revenue": 3548283, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 3681 } ], "balance_sheet": [ { "assets": 4099988, "current_assets": 1257068, "current_liabilities": 1095492, "equity": 3024780, "fixed_assets": 2842920, "liabilities": 1826479, "long_term_liabilities": 730987, "quarter": 1 }, { "assets": 4211448, "current_assets": 1409421, "current_liabilities": 928867, "equity": 3193610, "fixed_assets": 2802027, "liabilities": 1846003, "long_term_liabilities": 917136, "quarter": 2 }, { "assets": 4325938, "current_assets": 1787379, "current_liabilities": 804891, "equity": 3301231, "fixed_assets": 2538559, "liabilities": 1865737, "long_term_liabilities": 1060846, "quarter": 3 }, { "assets": 4443541, "current_assets": 1608990, "current_liabilities": 814740, "equity": 3453922, "fixed_assets": 2834551, "liabilities": 1885681, "long_term_liabilities": 1070941, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 83899, "financing_cash_flow": 124419, "investing_cash_flow": -411166, "net_cash_flow": 795237, "operating_cash_flow": 900816, "quarter": 1 }, { "change_in_working_capital": -93911, "financing_cash_flow": 136073, "investing_cash_flow": -104524, "net_cash_flow": 987652, "operating_cash_flow": 1017249, "quarter": 2 }, { "change_in_working_capital": -19479, "financing_cash_flow": -109278, "investing_cash_flow": -247434, "net_cash_flow": 416070, "operating_cash_flow": 1076665, "quarter": 3 }, { "change_in_working_capital": 43051, "financing_cash_flow": 49608, "investing_cash_flow": -460777, "net_cash_flow": 618350, "operating_cash_flow": 1031421, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8029945453498888, "current_ratio": 1.1474917206150297, "debt_to_equity_ratio": 0.6038386262802584, "profit_margin": 0.2281925408259595, "quarter": 1, "return_on_assets": 0.18323736557277728, "return_on_equity": 0.24837211301317783 }, { "asset_turnover_ratio": 0.8015022386599573, "current_ratio": 1.5173550142270098, "debt_to_equity_ratio": 0.5780301915387289, "profit_margin": 0.24534696495466576, "quarter": 2, "return_on_assets": 0.1966461416595907, "return_on_equity": 0.25931939090872086 }, { "asset_turnover_ratio": 0.8000128527038529, "current_ratio": 2.2206472677666915, "debt_to_equity_ratio": 0.5651640251772748, "profit_margin": 0.24301564433256298, "quarter": 3, "return_on_assets": 0.1944156388741586, "return_on_equity": 0.2547625416094784 }, { "asset_turnover_ratio": 0.7985259953717092, "current_ratio": 1.974850872671036, "debt_to_equity_ratio": 0.5459535565655507, "profit_margin": 0.25253397206479866, "quarter": 4, "return_on_assets": 0.20165494140821474, "return_on_equity": 0.2594331892845293 } ], "income_statement": [ { "depreciation": 149545, "expenses": 2268972, "income_tax": 272025, "marketing_expense": 228574, "net_income": 1023296, "net_profit": 751271, "operational_expense": 1138413, "product_revenue": 1018044, "quarter": 1, "rd_expense": 355415, "revenue": 3292268, "salaries_expense": 870603, "service_revenue": 2274224 }, { "depreciation": 189084, "expenses": 2318908, "income_tax": 228412, "marketing_expense": 244516, "net_income": 1056577, "net_profit": 828165, "operational_expense": 1321289, "product_revenue": 983014, "quarter": 2, "rd_expense": 415709, "revenue": 3375485, "salaries_expense": 714238, "service_revenue": 2392471 }, { "depreciation": 235635, "expenses": 2369943, "income_tax": 249833, "marketing_expense": 350170, "net_income": 1090863, "net_profit": 841030, "operational_expense": 1554683, "product_revenue": 1161228, "quarter": 3, "rd_expense": 438269, "revenue": 3460806, "salaries_expense": 728329, "service_revenue": 2299578 }, { "depreciation": 135359, "expenses": 2422102, "income_tax": 230119, "marketing_expense": 342322, "net_income": 1126181, "net_profit": 896062, "operational_expense": 1545643, "product_revenue": 737407, "quarter": 4, "rd_expense": 265245, "revenue": 3548283, "salaries_expense": 790069, "service_revenue": 2810876 } ], "market_conditions": { "gdp_growth": [ 0.03952699685997419, 0.03412989946600105, 0.050578781173654316, 0.0516939512042257 ], "inflation_rate": [ 0.010532637559428164, 0.0128951435749701, 0.0090808976802304, 0.007956682553697095 ], "interest_rate": [ 0.01610503168171466, 0.010959542689616502, 0.014273188359773387, 0.008671755253602458 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 88801, "billable_hours_per_employee": 99, "client_concentration": 0.26, "client_retention_rate": 0.64, "employee_utilization_rate": 0.62, "gross_billings": 3514983, "net_revenue": 2855124, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 2962 }, { "average_project_size": 92470, "billable_hours_per_employee": 130, "client_concentration": 0.25, "client_retention_rate": 0.84, "employee_utilization_rate": 0.61, "gross_billings": 3642894, "net_revenue": 2913942, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 3023 }, { "average_project_size": 194737, "billable_hours_per_employee": 148, "client_concentration": 0.2, "client_retention_rate": 0.84, "employee_utilization_rate": 0.61, "gross_billings": 3837271, "net_revenue": 2973972, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 3085 }, { "average_project_size": 161915, "billable_hours_per_employee": 146, "client_concentration": 0.16, "client_retention_rate": 0.74, "employee_utilization_rate": 0.7, "gross_billings": 3838519, "net_revenue": 3035238, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 3149 } ], "balance_sheet": [ { "assets": 3145168, "current_assets": 1022178, "current_liabilities": 759194, "equity": 2061366, "fixed_assets": 2122990, "liabilities": 1603932, "long_term_liabilities": 844738, "quarter": 1 }, { "assets": 3214744, "current_assets": 1179299, "current_liabilities": 736333, "equity": 2162240, "fixed_assets": 2035445, "liabilities": 1646057, "long_term_liabilities": 909724, "quarter": 2 }, { "assets": 3285860, "current_assets": 1182557, "current_liabilities": 723474, "equity": 2141427, "fixed_assets": 2103303, "liabilities": 1689288, "long_term_liabilities": 965814, "quarter": 3 }, { "assets": 3358548, "current_assets": 1496385, "current_liabilities": 974306, "equity": 2164600, "fixed_assets": 1862163, "liabilities": 1733655, "long_term_liabilities": 759349, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -82149, "financing_cash_flow": 111315, "investing_cash_flow": -205397, "net_cash_flow": 590526, "operating_cash_flow": 722484, "quarter": 1 }, { "change_in_working_capital": 15097, "financing_cash_flow": -111131, "investing_cash_flow": -250645, "net_cash_flow": 712150, "operating_cash_flow": 732039, "quarter": 2 }, { "change_in_working_capital": 76766, "financing_cash_flow": 156043, "investing_cash_flow": -472385, "net_cash_flow": 378290, "operating_cash_flow": 658226, "quarter": 3 }, { "change_in_working_capital": 84355, "financing_cash_flow": -26938, "investing_cash_flow": -313176, "net_cash_flow": 320994, "operating_cash_flow": 761746, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9077810787849806, "current_ratio": 1.3463989441433941, "debt_to_equity_ratio": 0.778091809023725, "profit_margin": 0.18217422430689525, "quarter": 1, "return_on_assets": 0.16537431386813042, "return_on_equity": 0.25232297418313876 }, { "asset_turnover_ratio": 0.9064304964874341, "current_ratio": 1.6015837942887254, "debt_to_equity_ratio": 0.761273956637561, "profit_margin": 0.20369417098899018, "quarter": 2, "return_on_assets": 0.18463460854114666, "return_on_equity": 0.27450838019831286 }, { "asset_turnover_ratio": 0.9050817746343423, "current_ratio": 1.6345535568658998, "debt_to_equity_ratio": 0.788860885755153, "profit_margin": 0.1832078445930224, "quarter": 3, "return_on_assets": 0.1658180811111855, "return_on_equity": 0.25443547690395235 }, { "asset_turnover_ratio": 0.9037351855623323, "current_ratio": 1.5358470542108946, "debt_to_equity_ratio": 0.8009124087591241, "profit_margin": 0.17781373322289717, "quarter": 4, "return_on_assets": 0.16069652718972605, "return_on_equity": 0.24933336413194124 } ], "income_statement": [ { "depreciation": 202354, "expenses": 2113631, "income_tax": 221363, "marketing_expense": 311263, "net_income": 741493, "net_profit": 520130, "operational_expense": 1451425, "product_revenue": 957693, "quarter": 1, "rd_expense": 334239, "revenue": 2855124, "salaries_expense": 679217, "service_revenue": 1897431 }, { "depreciation": 138486, "expenses": 2166620, "income_tax": 153769, "marketing_expense": 412464, "net_income": 747322, "net_profit": 593553, "operational_expense": 1393917, "product_revenue": 1047723, "quarter": 2, "rd_expense": 248010, "revenue": 2913942, "salaries_expense": 985687, "service_revenue": 1866219 }, { "depreciation": 113371, "expenses": 2220937, "income_tax": 208180, "marketing_expense": 413724, "net_income": 753035, "net_profit": 544855, "operational_expense": 1160606, "product_revenue": 863471, "quarter": 3, "rd_expense": 349356, "revenue": 2973972, "salaries_expense": 1109686, "service_revenue": 2110501 }, { "depreciation": 222039, "expenses": 2276617, "income_tax": 218914, "marketing_expense": 364734, "net_income": 758621, "net_profit": 539707, "operational_expense": 1559927, "product_revenue": 1155474, "quarter": 4, "rd_expense": 442957, "revenue": 3035238, "salaries_expense": 778329, "service_revenue": 1879764 } ], "market_conditions": { "gdp_growth": [ 0.040567570702205416, 0.0351532696304347, 0.03204115421491411, 0.03264732243917862 ], "inflation_rate": [ 0.0049228701502645215, 0.0074636824504239144, 0.00875186629150651, 0.01117287417052018 ], "interest_rate": [ 0.013629498077692166, 0.014075864656879503, 0.013183945326497241, 0.021570397399558832 ], "year": 2009 }, "random_event": { "description": "Morton, Gutierrez and Perez Partnership with Major Brand in 2009", "impact": 0.08, "type": "Partnership with Major Brand" }, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 140367, "billable_hours_per_employee": 87, "client_concentration": 0.15, "client_retention_rate": 0.79, "employee_utilization_rate": 0.68, "gross_billings": 5213721, "net_revenue": 4051675, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 4203 }, { "average_project_size": 66434, "billable_hours_per_employee": 104, "client_concentration": 0.37, "client_retention_rate": 0.71, "employee_utilization_rate": 0.71, "gross_billings": 4943214, "net_revenue": 4094926, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 4248 }, { "average_project_size": 158990, "billable_hours_per_employee": 158, "client_concentration": 0.29, "client_retention_rate": 0.81, "employee_utilization_rate": 0.79, "gross_billings": 5058816, "net_revenue": 4138638, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 4293 }, { "average_project_size": 66835, "billable_hours_per_employee": 131, "client_concentration": 0.3, "client_retention_rate": 0.84, "employee_utilization_rate": 0.71, "gross_billings": 5276345, "net_revenue": 4182818, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 4339 } ], "balance_sheet": [ { "assets": 5003879, "current_assets": 2020744, "current_liabilities": 1404423, "equity": 3004850, "fixed_assets": 2983135, "liabilities": 2683479, "long_term_liabilities": 1279056, "quarter": 1 }, { "assets": 5162030, "current_assets": 2061525, "current_liabilities": 1566300, "equity": 3117222, "fixed_assets": 3100505, "liabilities": 2739029, "long_term_liabilities": 1172729, "quarter": 2 }, { "assets": 5325180, "current_assets": 2367403, "current_liabilities": 1232590, "equity": 3145223, "fixed_assets": 2957777, "liabilities": 2795728, "long_term_liabilities": 1563138, "quarter": 3 }, { "assets": 5493487, "current_assets": 1808240, "current_liabilities": 1308894, "equity": 3276386, "fixed_assets": 3685247, "liabilities": 2853601, "long_term_liabilities": 1544707, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -17504, "financing_cash_flow": 37338, "investing_cash_flow": -415933, "net_cash_flow": 467653, "operating_cash_flow": 850764, "quarter": 1 }, { "change_in_working_capital": -43166, "financing_cash_flow": 186607, "investing_cash_flow": -372220, "net_cash_flow": 503765, "operating_cash_flow": 899736, "quarter": 2 }, { "change_in_working_capital": -65397, "financing_cash_flow": -147664, "investing_cash_flow": -453382, "net_cash_flow": 546875, "operating_cash_flow": 915930, "quarter": 3 }, { "change_in_working_capital": -14212, "financing_cash_flow": 17048, "investing_cash_flow": -409384, "net_cash_flow": 759110, "operating_cash_flow": 819167, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8097068294417191, "current_ratio": 1.4388428557493007, "debt_to_equity_ratio": 0.8930492370667421, "profit_margin": 0.16893013383353797, "quarter": 1, "return_on_assets": 0.13678388306351932, "return_on_equity": 0.22778175283292013 }, { "asset_turnover_ratio": 0.793278225814263, "current_ratio": 1.3161750622486115, "debt_to_equity_ratio": 0.8786762700892012, "profit_margin": 0.1695320013108906, "quarter": 2, "return_on_assets": 0.1344860452186446, "return_on_equity": 0.2227050238962769 }, { "asset_turnover_ratio": 0.7771827431185425, "current_ratio": 1.9206735410801645, "debt_to_equity_ratio": 0.8888806930382996, "profit_margin": 0.14878590492814303, "quarter": 3, "return_on_assets": 0.11563383772942887, "return_on_equity": 0.1957797587007344 }, { "asset_turnover_ratio": 0.76141401627054, "current_ratio": 1.381502245407191, "debt_to_equity_ratio": 0.8709599540469285, "profit_margin": 0.15217013984352176, "quarter": 4, "return_on_assets": 0.11586447733470563, "return_on_equity": 0.19426892924093803 } ], "income_statement": [ { "depreciation": 166314, "expenses": 3164801, "income_tax": 202424, "marketing_expense": 485958, "net_income": 886874, "net_profit": 684450, "operational_expense": 1849898, "product_revenue": 1455600, "quarter": 1, "rd_expense": 430971, "revenue": 4051675, "salaries_expense": 1069266, "service_revenue": 2596075 }, { "depreciation": 205515, "expenses": 3224096, "income_tax": 176609, "marketing_expense": 601822, "net_income": 870830, "net_profit": 694221, "operational_expense": 1980251, "product_revenue": 1551481, "quarter": 2, "rd_expense": 477533, "revenue": 4094926, "salaries_expense": 1233963, "service_revenue": 2543445 }, { "depreciation": 300159, "expenses": 3284503, "income_tax": 238364, "marketing_expense": 437178, "net_income": 854135, "net_profit": 615771, "operational_expense": 1949762, "product_revenue": 1493624, "quarter": 3, "rd_expense": 617959, "revenue": 4138638, "salaries_expense": 1218848, "service_revenue": 2645014 }, { "depreciation": 182667, "expenses": 3346041, "income_tax": 200277, "marketing_expense": 532479, "net_income": 836777, "net_profit": 636500, "operational_expense": 2256619, "product_revenue": 1312338, "quarter": 4, "rd_expense": 594510, "revenue": 4182818, "salaries_expense": 1540216, "service_revenue": 2870480 } ], "market_conditions": { "gdp_growth": [ 0.05844792490700916, 0.06608459273365198, 0.055154719908446365, 0.04958388536605529 ], "inflation_rate": [ 0.006108950645654255, 0.009665661541022419, 0.007371217550368137, 0.0010471952249006362 ], "interest_rate": [ 0.024005197852622586, 0.01474275645107225, 0.01651012965701915, 0.01984296775622341 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 129574, "billable_hours_per_employee": 83, "client_concentration": 0.19, "client_retention_rate": 0.85, "employee_utilization_rate": 0.63, "gross_billings": 685248, "net_revenue": 601250, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 624 }, { "average_project_size": 144916, "billable_hours_per_employee": 150, "client_concentration": 0.35, "client_retention_rate": 0.8, "employee_utilization_rate": 0.69, "gross_billings": 723788, "net_revenue": 623945, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 647 }, { "average_project_size": 91276, "billable_hours_per_employee": 153, "client_concentration": 0.29, "client_retention_rate": 0.73, "employee_utilization_rate": 0.72, "gross_billings": 770173, "net_revenue": 647497, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 672 }, { "average_project_size": 198003, "billable_hours_per_employee": 106, "client_concentration": 0.13, "client_retention_rate": 0.87, "employee_utilization_rate": 0.61, "gross_billings": 776577, "net_revenue": 671938, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 697 } ], "balance_sheet": [ { "assets": 811449, "current_assets": 316356, "current_liabilities": 190541, "equity": 557930, "fixed_assets": 495093, "liabilities": 415862, "long_term_liabilities": 225321, "quarter": 1 }, { "assets": 829534, "current_assets": 321001, "current_liabilities": 199217, "equity": 572728, "fixed_assets": 508533, "liabilities": 426359, "long_term_liabilities": 227142, "quarter": 2 }, { "assets": 848022, "current_assets": 280136, "current_liabilities": 237635, "equity": 577037, "fixed_assets": 567886, "liabilities": 437120, "long_term_liabilities": 199485, "quarter": 3 }, { "assets": 866922, "current_assets": 399292, "current_liabilities": 246891, "equity": 604606, "fixed_assets": 467630, "liabilities": 448153, "long_term_liabilities": 201262, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 66356, "financing_cash_flow": -139806, "investing_cash_flow": -276530, "net_cash_flow": -264923, "operating_cash_flow": 182706, "quarter": 1 }, { "change_in_working_capital": 28335, "financing_cash_flow": -84201, "investing_cash_flow": -461023, "net_cash_flow": -31696, "operating_cash_flow": 209272, "quarter": 2 }, { "change_in_working_capital": -42828, "financing_cash_flow": 163551, "investing_cash_flow": -206276, "net_cash_flow": -48180, "operating_cash_flow": 206871, "quarter": 3 }, { "change_in_working_capital": 96571, "financing_cash_flow": -165869, "investing_cash_flow": -129540, "net_cash_flow": 85777, "operating_cash_flow": 228145, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.740958458264167, "current_ratio": 1.6603040815362573, "debt_to_equity_ratio": 0.7453659061172548, "profit_margin": 0.2700091476091476, "quarter": 1, "return_on_assets": 0.2000655617296959, "return_on_equity": 0.29097377807251806 }, { "asset_turnover_ratio": 0.7521632627475184, "current_ratio": 1.6113132915363648, "debt_to_equity_ratio": 0.7444354038915506, "profit_margin": 0.2717435030331199, "quarter": 2, "return_on_assets": 0.20439547987183165, "return_on_equity": 0.29604454470534003 }, { "asset_turnover_ratio": 0.763537974250668, "current_ratio": 1.1788499168893471, "debt_to_equity_ratio": 0.7575250807140617, "profit_margin": 0.2565803393683677, "quarter": 3, "return_on_assets": 0.19590883255387243, "return_on_equity": 0.2879104806104288 }, { "asset_turnover_ratio": 0.7750847250387002, "current_ratio": 1.6172805003017525, "debt_to_equity_ratio": 0.7412314796743664, "profit_margin": 0.2765686715143361, "quarter": 4, "return_on_assets": 0.2143641527150078, "return_on_equity": 0.30736876577473593 } ], "income_statement": [ { "depreciation": 20363, "expenses": 385165, "income_tax": 53742, "marketing_expense": 49419, "net_income": 216085, "net_profit": 162343, "operational_expense": 214256, "product_revenue": 178812, "quarter": 1, "rd_expense": 49397, "revenue": 601250, "salaries_expense": 130766, "service_revenue": 422438 }, { "depreciation": 39719, "expenses": 401437, "income_tax": 52955, "marketing_expense": 76848, "net_income": 222508, "net_profit": 169553, "operational_expense": 250786, "product_revenue": 198079, "quarter": 2, "rd_expense": 40804, "revenue": 623945, "salaries_expense": 154755, "service_revenue": 425866 }, { "depreciation": 40736, "expenses": 418398, "income_tax": 62964, "marketing_expense": 67287, "net_income": 229099, "net_profit": 166135, "operational_expense": 292857, "product_revenue": 184074, "quarter": 3, "rd_expense": 67853, "revenue": 647497, "salaries_expense": 148057, "service_revenue": 463423 }, { "depreciation": 42308, "expenses": 436075, "income_tax": 50026, "marketing_expense": 55977, "net_income": 235863, "net_profit": 185837, "operational_expense": 302361, "product_revenue": 146375, "quarter": 4, "rd_expense": 59946, "revenue": 671938, "salaries_expense": 215545, "service_revenue": 525563 } ], "market_conditions": { "gdp_growth": [ 0.038955932824886914, 0.04919938459699704, 0.03857609730023226, 0.043649771697655645 ], "inflation_rate": [ 0.012533946153514816, 0.004763190291315828, 0.00420104065517581, 0.004282183719387353 ], "interest_rate": [ 0.01314458755556336, 0.012594055032617728, 0.011477822250065613, 0.010341959685720863 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 163381, "billable_hours_per_employee": 102, "client_concentration": 0.34, "client_retention_rate": 0.63, "employee_utilization_rate": 0.72, "gross_billings": 4826121, "net_revenue": 3957060, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 4105 }, { "average_project_size": 135841, "billable_hours_per_employee": 158, "client_concentration": 0.4, "client_retention_rate": 0.8, "employee_utilization_rate": 0.78, "gross_billings": 5169816, "net_revenue": 4064199, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 4216 }, { "average_project_size": 103470, "billable_hours_per_employee": 140, "client_concentration": 0.12, "client_retention_rate": 0.72, "employee_utilization_rate": 0.8, "gross_billings": 4900503, "net_revenue": 4174238, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 4330 }, { "average_project_size": 152486, "billable_hours_per_employee": 86, "client_concentration": 0.27, "client_retention_rate": 0.79, "employee_utilization_rate": 0.77, "gross_billings": 5451035, "net_revenue": 4287258, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 4447 } ], "balance_sheet": [ { "assets": 5270665, "current_assets": 2570107, "current_liabilities": 1415525, "equity": 3151184, "fixed_assets": 2700558, "liabilities": 2874413, "long_term_liabilities": 1458888, "quarter": 1 }, { "assets": 5429203, "current_assets": 2661353, "current_liabilities": 1443252, "equity": 3292328, "fixed_assets": 2767850, "liabilities": 2897890, "long_term_liabilities": 1454638, "quarter": 2 }, { "assets": 5592510, "current_assets": 2314341, "current_liabilities": 1477305, "equity": 3444766, "fixed_assets": 3278169, "liabilities": 2921559, "long_term_liabilities": 1444254, "quarter": 3 }, { "assets": 5760729, "current_assets": 2395704, "current_liabilities": 1569358, "equity": 3681797, "fixed_assets": 3365025, "liabilities": 2945421, "long_term_liabilities": 1376063, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 90622, "financing_cash_flow": 12437, "investing_cash_flow": -215330, "net_cash_flow": 715085, "operating_cash_flow": 984238, "quarter": 1 }, { "change_in_working_capital": 92714, "financing_cash_flow": 85304, "investing_cash_flow": -349082, "net_cash_flow": 515252, "operating_cash_flow": 926209, "quarter": 2 }, { "change_in_working_capital": 71030, "financing_cash_flow": 180261, "investing_cash_flow": -264762, "net_cash_flow": 708569, "operating_cash_flow": 950901, "quarter": 3 }, { "change_in_working_capital": 56216, "financing_cash_flow": 75180, "investing_cash_flow": -295113, "net_cash_flow": 1145706, "operating_cash_flow": 1176058, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7507705384424925, "current_ratio": 1.8156563819077727, "debt_to_equity_ratio": 0.9121692037024813, "profit_margin": 0.19078103440433047, "quarter": 1, "return_on_assets": 0.1432327799243549, "return_on_equity": 0.23957090414269683 }, { "asset_turnover_ratio": 0.7485811453356966, "current_ratio": 1.8439974446596992, "debt_to_equity_ratio": 0.8801948044058794, "profit_margin": 0.1872484590444513, "quarter": 2, "return_on_assets": 0.14017066593383964, "return_on_equity": 0.23114799011520115 }, { "asset_turnover_ratio": 0.7463979501154222, "current_ratio": 1.566596606658747, "debt_to_equity_ratio": 0.84811537271327, "profit_margin": 0.18537874457565667, "quarter": 3, "return_on_assets": 0.1383663149462406, "return_on_equity": 0.22463499697802405 }, { "asset_turnover_ratio": 0.7442214344746994, "current_ratio": 1.5265503473394852, "debt_to_equity_ratio": 0.7999954913320859, "profit_margin": 0.20210796737681755, "quarter": 4, "return_on_assets": 0.15041308139994086, "return_on_equity": 0.23534404531265574 } ], "income_statement": [ { "depreciation": 229306, "expenses": 2956877, "income_tax": 245251, "marketing_expense": 488388, "net_income": 1000183, "net_profit": 754932, "operational_expense": 1732136, "product_revenue": 990198, "quarter": 1, "rd_expense": 439407, "revenue": 3957060, "salaries_expense": 1428044, "service_revenue": 2966862 }, { "depreciation": 165194, "expenses": 3026200, "income_tax": 276984, "marketing_expense": 322910, "net_income": 1037999, "net_profit": 761015, "operational_expense": 1868757, "product_revenue": 1177366, "quarter": 2, "rd_expense": 308385, "revenue": 4064199, "salaries_expense": 972425, "service_revenue": 2886833 }, { "depreciation": 177086, "expenses": 3097149, "income_tax": 303274, "marketing_expense": 324434, "net_income": 1077089, "net_profit": 773815, "operational_expense": 1969419, "product_revenue": 1532974, "quarter": 3, "rd_expense": 607638, "revenue": 4174238, "salaries_expense": 1547702, "service_revenue": 2641264 }, { "depreciation": 309569, "expenses": 3169761, "income_tax": 251008, "marketing_expense": 438294, "net_income": 1117497, "net_profit": 866489, "operational_expense": 2118515, "product_revenue": 1307316, "quarter": 4, "rd_expense": 503208, "revenue": 4287258, "salaries_expense": 1202351, "service_revenue": 2979942 } ], "market_conditions": { "gdp_growth": [ 0.04115779515200413, 0.04841877810035035, 0.04159671779252258, 0.04209418501733385 ], "inflation_rate": [ 0.009281072370024882, 0.008053886827412704, 0.004571275093265853, 0.008978013579461108 ], "interest_rate": [ 0.006703554944948899, 0.014609791962274011, 0.014522005281679459, 0.006130063397849166 ], "year": 2012 }, "random_event": { "description": "Morton, Gutierrez and Perez Technology Adoption in 2012", "impact": -0.01, "type": "Technology Adoption" }, "year": 2012 } ]

{ "advertising_type": "Event Marketing", "financial_health": "Distressed", "founding_year": 1997, "industry": "Advertising", "location": "Youngchester", "name": "Carroll-Martinez", "num_employees": 469, "region": "Latin America", "revenue_size": "Small", "website": "www.carroll-martinez.com" }

[ { "advertising_kpis": [ { "average_project_size": 116884, "billable_hours_per_employee": 86, "client_concentration": 0.27, "client_retention_rate": 0.78, "employee_utilization_rate": 0.76, "gross_billings": 2442236, "net_revenue": 1960565, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 4180 }, { "average_project_size": 104870, "billable_hours_per_employee": 119, "client_concentration": 0.2, "client_retention_rate": 0.63, "employee_utilization_rate": 0.62, "gross_billings": 2433917, "net_revenue": 1931719, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 4119 }, { "average_project_size": 155743, "billable_hours_per_employee": 134, "client_concentration": 0.22, "client_retention_rate": 0.64, "employee_utilization_rate": 0.65, "gross_billings": 2219633, "net_revenue": 1903298, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 4058 }, { "average_project_size": 122025, "billable_hours_per_employee": 139, "client_concentration": 0.2, "client_retention_rate": 0.89, "employee_utilization_rate": 0.66, "gross_billings": 2374327, "net_revenue": 1875295, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 3998 } ], "balance_sheet": [ { "assets": 2902718, "current_assets": 1226395, "current_liabilities": 723077, "equity": 1973836, "fixed_assets": 1676323, "liabilities": 1354843, "long_term_liabilities": 631766, "quarter": 1 }, { "assets": 2988536, "current_assets": 1461605, "current_liabilities": 709295, "equity": 1984810, "fixed_assets": 1526931, "liabilities": 1391215, "long_term_liabilities": 681920, "quarter": 2 }, { "assets": 3076892, "current_assets": 1451558, "current_liabilities": 612593, "equity": 2032955, "fixed_assets": 1625334, "liabilities": 1428563, "long_term_liabilities": 815970, "quarter": 3 }, { "assets": 3167859, "current_assets": 986721, "current_liabilities": 607792, "equity": 2079546, "fixed_assets": 2181138, "liabilities": 1466914, "long_term_liabilities": 859122, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 954, "financing_cash_flow": -170103, "investing_cash_flow": -151788, "net_cash_flow": 150642, "operating_cash_flow": 502038, "quarter": 1 }, { "change_in_working_capital": -47871, "financing_cash_flow": 122483, "investing_cash_flow": -186089, "net_cash_flow": 91730, "operating_cash_flow": 466870, "quarter": 2 }, { "change_in_working_capital": -14876, "financing_cash_flow": -124640, "investing_cash_flow": -131161, "net_cash_flow": 298466, "operating_cash_flow": 472325, "quarter": 3 }, { "change_in_working_capital": -25482, "financing_cash_flow": 121547, "investing_cash_flow": -376389, "net_cash_flow": 210057, "operating_cash_flow": 492642, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6754238613602838, "current_ratio": 1.6960780110555307, "debt_to_equity_ratio": 0.686400997853925, "profit_margin": 0.21726441102437308, "quarter": 1, "return_on_assets": 0.14674556743024986, "return_on_equity": 0.21580364326114226 }, { "asset_turnover_ratio": 0.6463763528363051, "current_ratio": 2.060644724691419, "debt_to_equity_ratio": 0.700931071487951, "profit_margin": 0.20059283984886, "quarter": 2, "return_on_assets": 0.1296584682265832, "return_on_equity": 0.1952272509711257 }, { "asset_turnover_ratio": 0.6185780976387861, "current_ratio": 2.3695308304208504, "debt_to_equity_ratio": 0.7027027159971568, "profit_margin": 0.20208396162870976, "quarter": 3, "return_on_assets": 0.12500471254759674, "return_on_equity": 0.1891955306438165 }, { "asset_turnover_ratio": 0.59197552668853, "current_ratio": 1.6234517729749651, "debt_to_equity_ratio": 0.7054010827363281, "profit_margin": 0.2018887695002653, "quarter": 4, "return_on_assets": 0.11951321065741878, "return_on_equity": 0.18205944951446132 } ], "income_statement": [ { "depreciation": 76077, "expenses": 1425717, "income_tax": 108887, "marketing_expense": 219420, "net_income": 534848, "net_profit": 425961, "operational_expense": 943036, "product_revenue": 548278, "quarter": 1, "rd_expense": 244323, "revenue": 1960565, "salaries_expense": 668996, "service_revenue": 1412287 }, { "depreciation": 79381, "expenses": 1400074, "income_tax": 144156, "marketing_expense": 147016, "net_income": 531645, "net_profit": 387489, "operational_expense": 918498, "product_revenue": 427470, "quarter": 2, "rd_expense": 242120, "revenue": 1931719, "salaries_expense": 546988, "service_revenue": 1504249 }, { "depreciation": 87699, "expenses": 1374894, "income_tax": 143778, "marketing_expense": 205102, "net_income": 528404, "net_profit": 384626, "operational_expense": 720004, "product_revenue": 615069, "quarter": 3, "rd_expense": 213068, "revenue": 1903298, "salaries_expense": 647014, "service_revenue": 1288229 }, { "depreciation": 114041, "expenses": 1350166, "income_tax": 146528, "marketing_expense": 207147, "net_income": 525129, "net_profit": 378601, "operational_expense": 735940, "product_revenue": 668452, "quarter": 4, "rd_expense": 185103, "revenue": 1875295, "salaries_expense": 663224, "service_revenue": 1206843 } ], "market_conditions": { "gdp_growth": [ 0.01938979115166735, 0.03277324324427773, 0.03793297184179148, 0.026045549319861704 ], "inflation_rate": [ 0.023096004552669497, 0.022626854104588486, 0.01506488611702278, 0.01912780765470387 ], "interest_rate": [ 0.03308742096566999, 0.027513355563812562, 0.024484079532422244, 0.0259947083993879 ], "year": 1997 }, "random_event": null, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 91096, "billable_hours_per_employee": 160, "client_concentration": 0.32, "client_retention_rate": 0.89, "employee_utilization_rate": 0.62, "gross_billings": 4491638, "net_revenue": 3649207, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 7781 }, { "average_project_size": 183606, "billable_hours_per_employee": 91, "client_concentration": 0.26, "client_retention_rate": 0.89, "employee_utilization_rate": 0.77, "gross_billings": 4435844, "net_revenue": 3552073, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 7574 }, { "average_project_size": 167059, "billable_hours_per_employee": 88, "client_concentration": 0.23, "client_retention_rate": 0.78, "employee_utilization_rate": 0.76, "gross_billings": 3807167, "net_revenue": 3457525, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 7372 }, { "average_project_size": 68771, "billable_hours_per_employee": 155, "client_concentration": 0.29, "client_retention_rate": 0.75, "employee_utilization_rate": 0.75, "gross_billings": 4270274, "net_revenue": 3365493, "new_client_acquisition": 4, "organic_growth": 0.15, "quarter": 4, "revenue_per_employee": 7176 } ], "balance_sheet": [ { "assets": 4911422, "current_assets": 2436083, "current_liabilities": 1496489, "equity": 2569793, "fixed_assets": 2475339, "liabilities": 2915698, "long_term_liabilities": 1419209, "quarter": 1 }, { "assets": 4999887, "current_assets": 1867744, "current_liabilities": 1667006, "equity": 2670988, "fixed_assets": 3132143, "liabilities": 2940911, "long_term_liabilities": 1273905, "quarter": 2 }, { "assets": 5089945, "current_assets": 1550555, "current_liabilities": 1347764, "equity": 2694074, "fixed_assets": 3539390, "liabilities": 2966341, "long_term_liabilities": 1618577, "quarter": 3 }, { "assets": 5181626, "current_assets": 1766794, "current_liabilities": 1221386, "equity": 2735129, "fixed_assets": 3414832, "liabilities": 2991991, "long_term_liabilities": 1770605, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 34903, "financing_cash_flow": -128654, "investing_cash_flow": -327657, "net_cash_flow": 776481, "operating_cash_flow": 789426, "quarter": 1 }, { "change_in_working_capital": 46796, "financing_cash_flow": -176504, "investing_cash_flow": -226187, "net_cash_flow": 526879, "operating_cash_flow": 757511, "quarter": 2 }, { "change_in_working_capital": 74686, "financing_cash_flow": 183387, "investing_cash_flow": -287683, "net_cash_flow": 410392, "operating_cash_flow": 783614, "quarter": 3 }, { "change_in_working_capital": -22096, "financing_cash_flow": -107033, "investing_cash_flow": -178649, "net_cash_flow": 499605, "operating_cash_flow": 732004, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.743004164577998, "current_ratio": 1.6278656241375646, "debt_to_equity_ratio": 1.1346042268774177, "profit_margin": 0.15731335602502133, "quarter": 1, "return_on_assets": 0.11688447867033214, "return_on_equity": 0.22339114473422567 }, { "asset_turnover_ratio": 0.7104306557328196, "current_ratio": 1.1204182828376144, "debt_to_equity_ratio": 1.1010573615456154, "profit_margin": 0.17229713465911314, "quarter": 2, "return_on_assets": 0.12240516635675966, "return_on_equity": 0.22913318966614601 }, { "asset_turnover_ratio": 0.6792853360890933, "current_ratio": 1.1504647697964925, "debt_to_equity_ratio": 1.1010614407770536, "profit_margin": 0.16499374552606272, "quarter": 3, "return_on_assets": 0.11207783188226984, "return_on_equity": 0.21174993708413353 }, { "asset_turnover_ratio": 0.6495051939294731, "current_ratio": 1.4465484294072473, "debt_to_equity_ratio": 1.0939122067003055, "profit_margin": 0.16208442566958245, "quarter": 4, "return_on_assets": 0.10527467632746941, "return_on_equity": 0.1994399532892233 } ], "income_statement": [ { "depreciation": 215357, "expenses": 2842521, "income_tax": 232617, "marketing_expense": 317875, "net_income": 806686, "net_profit": 574069, "operational_expense": 1489635, "product_revenue": 746849, "quarter": 1, "rd_expense": 325403, "revenue": 3649207, "salaries_expense": 1307843, "service_revenue": 2902358 }, { "depreciation": 145499, "expenses": 2766218, "income_tax": 173843, "marketing_expense": 432034, "net_income": 785855, "net_profit": 612012, "operational_expense": 1612622, "product_revenue": 1391659, "quarter": 2, "rd_expense": 286618, "revenue": 3552073, "salaries_expense": 1127002, "service_revenue": 2160414 }, { "depreciation": 213144, "expenses": 2691964, "income_tax": 195091, "marketing_expense": 335959, "net_income": 765561, "net_profit": 570470, "operational_expense": 1447448, "product_revenue": 764284, "quarter": 3, "rd_expense": 321315, "revenue": 3457525, "salaries_expense": 1214691, "service_revenue": 2693241 }, { "depreciation": 186510, "expenses": 2619703, "income_tax": 200296, "marketing_expense": 448611, "net_income": 745790, "net_profit": 545494, "operational_expense": 1375266, "product_revenue": 790399, "quarter": 4, "rd_expense": 274976, "revenue": 3365493, "salaries_expense": 977192, "service_revenue": 2575094 } ], "market_conditions": { "gdp_growth": [ 0.010780409145404889, 0.01117680486777404, 0.020925131201626916, 0.007907107031975974 ], "inflation_rate": [ 0.009199085303569134, 0.013613439077382161, 0.013953955828429832, 0.010850923536306414 ], "interest_rate": [ 0.024546214283801233, 0.027368093090148937, 0.02872678838171509, 0.027666295814890895 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 136050, "billable_hours_per_employee": 159, "client_concentration": 0.3, "client_retention_rate": 0.74, "employee_utilization_rate": 0.74, "gross_billings": 995269, "net_revenue": 789632, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 1684 }, { "average_project_size": 97661, "billable_hours_per_employee": 90, "client_concentration": 0.21, "client_retention_rate": 0.73, "employee_utilization_rate": 0.62, "gross_billings": 947915, "net_revenue": 801155, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 1708 }, { "average_project_size": 53402, "billable_hours_per_employee": 89, "client_concentration": 0.21, "client_retention_rate": 0.73, "employee_utilization_rate": 0.63, "gross_billings": 1014159, "net_revenue": 812846, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 1733 }, { "average_project_size": 104633, "billable_hours_per_employee": 132, "client_concentration": 0.34, "client_retention_rate": 0.75, "employee_utilization_rate": 0.76, "gross_billings": 929424, "net_revenue": 824708, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 1758 } ], "balance_sheet": [ { "assets": 1122022, "current_assets": 554859, "current_liabilities": 188406, "equity": 821845, "fixed_assets": 567163, "liabilities": 461422, "long_term_liabilities": 273016, "quarter": 1 }, { "assets": 1156687, "current_assets": 431635, "current_liabilities": 243590, "equity": 841843, "fixed_assets": 725052, "liabilities": 473606, "long_term_liabilities": 230016, "quarter": 2 }, { "assets": 1192423, "current_assets": 432482, "current_liabilities": 194549, "equity": 879182, "fixed_assets": 759941, "liabilities": 486112, "long_term_liabilities": 291563, "quarter": 3 }, { "assets": 1229263, "current_assets": 503881, "current_liabilities": 298297, "equity": 897673, "fixed_assets": 725382, "liabilities": 498947, "long_term_liabilities": 200650, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 4358, "financing_cash_flow": -199489, "investing_cash_flow": -349043, "net_cash_flow": -181300, "operating_cash_flow": 206744, "quarter": 1 }, { "change_in_working_capital": 16035, "financing_cash_flow": -99947, "investing_cash_flow": -103546, "net_cash_flow": -277780, "operating_cash_flow": 188511, "quarter": 2 }, { "change_in_working_capital": 73330, "financing_cash_flow": -175719, "investing_cash_flow": -190094, "net_cash_flow": 160720, "operating_cash_flow": 225008, "quarter": 3 }, { "change_in_working_capital": -51279, "financing_cash_flow": 13902, "investing_cash_flow": -499340, "net_cash_flow": -26663, "operating_cash_flow": 211195, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7037580368299374, "current_ratio": 2.9450176745963503, "debt_to_equity_ratio": 0.5614465014692551, "profit_margin": 0.2042027172151078, "quarter": 1, "return_on_assets": 0.14370930338264312, "return_on_equity": 0.19619879661006637 }, { "asset_turnover_ratio": 0.6926290344751864, "current_ratio": 1.771973397922739, "debt_to_equity_ratio": 0.5625823342357186, "profit_margin": 0.19816639726395016, "quarter": 2, "return_on_assets": 0.13725580040235605, "return_on_equity": 0.18858860856477988 }, { "asset_turnover_ratio": 0.6816758817969798, "current_ratio": 2.222997805180186, "debt_to_equity_ratio": 0.5529139586570244, "profit_margin": 0.2126737413975095, "quarter": 3, "return_on_assets": 0.1449745602022101, "return_on_equity": 0.1966270920014286 }, { "asset_turnover_ratio": 0.6708963012797099, "current_ratio": 1.68919231504172, "debt_to_equity_ratio": 0.5558226659373736, "profit_margin": 0.20292879419139864, "quarter": 4, "return_on_assets": 0.13614417744616084, "return_on_equity": 0.186434258354657 } ], "income_statement": [ { "depreciation": 45499, "expenses": 576682, "income_tax": 51705, "marketing_expense": 90546, "net_income": 212950, "net_profit": 161245, "operational_expense": 317160, "product_revenue": 248927, "quarter": 1, "rd_expense": 110244, "revenue": 789632, "salaries_expense": 206904, "service_revenue": 540705 }, { "depreciation": 29749, "expenses": 582982, "income_tax": 59411, "marketing_expense": 86633, "net_income": 218173, "net_profit": 158762, "operational_expense": 378223, "product_revenue": 319118, "quarter": 2, "rd_expense": 94255, "revenue": 801155, "salaries_expense": 197171, "service_revenue": 482037 }, { "depreciation": 52137, "expenses": 589351, "income_tax": 50624, "marketing_expense": 95607, "net_income": 223495, "net_profit": 172871, "operational_expense": 381482, "product_revenue": 301850, "quarter": 3, "rd_expense": 99842, "revenue": 812846, "salaries_expense": 240160, "service_revenue": 510996 }, { "depreciation": 43838, "expenses": 595790, "income_tax": 61561, "marketing_expense": 110923, "net_income": 228918, "net_profit": 167357, "operational_expense": 395164, "product_revenue": 268983, "quarter": 4, "rd_expense": 118066, "revenue": 824708, "salaries_expense": 184797, "service_revenue": 555725 } ], "market_conditions": { "gdp_growth": [ 0.01824218368718787, 0.027254661920461394, 0.017161112392193045, 0.035086690496302156 ], "inflation_rate": [ 0.012633277225933291, 0.010295909095713155, 0.01208729092926034, 0.013130059888492385 ], "interest_rate": [ 0.032325633252111526, 0.025061561393686715, 0.026731128309778283, 0.02988259601399368 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 101351, "billable_hours_per_employee": 92, "client_concentration": 0.28, "client_retention_rate": 0.85, "employee_utilization_rate": 0.65, "gross_billings": 4368275, "net_revenue": 3601080, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 7678 }, { "average_project_size": 73364, "billable_hours_per_employee": 126, "client_concentration": 0.4, "client_retention_rate": 0.73, "employee_utilization_rate": 0.76, "gross_billings": 4156102, "net_revenue": 3560963, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 7593 }, { "average_project_size": 103160, "billable_hours_per_employee": 103, "client_concentration": 0.26, "client_retention_rate": 0.78, "employee_utilization_rate": 0.76, "gross_billings": 4276938, "net_revenue": 3521294, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 7508 }, { "average_project_size": 178759, "billable_hours_per_employee": 102, "client_concentration": 0.25, "client_retention_rate": 0.65, "employee_utilization_rate": 0.77, "gross_billings": 3915507, "net_revenue": 3482067, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 7424 } ], "balance_sheet": [ { "assets": 4514812, "current_assets": 1787093, "current_liabilities": 896142, "equity": 3484361, "fixed_assets": 2727719, "liabilities": 1974636, "long_term_liabilities": 1078494, "quarter": 1 }, { "assets": 4575970, "current_assets": 1443942, "current_liabilities": 883331, "equity": 3445103, "fixed_assets": 3132028, "liabilities": 2016393, "long_term_liabilities": 1133062, "quarter": 2 }, { "assets": 4637955, "current_assets": 1460655, "current_liabilities": 1064493, "equity": 3493574, "fixed_assets": 3177300, "liabilities": 2059034, "long_term_liabilities": 994541, "quarter": 3 }, { "assets": 4700781, "current_assets": 1982249, "current_liabilities": 975720, "equity": 3442492, "fixed_assets": 2718532, "liabilities": 2102576, "long_term_liabilities": 1126856, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -93625, "financing_cash_flow": -60056, "investing_cash_flow": -182231, "net_cash_flow": 1017611, "operating_cash_flow": 1096888, "quarter": 1 }, { "change_in_working_capital": -45474, "financing_cash_flow": -125374, "investing_cash_flow": -149063, "net_cash_flow": 571836, "operating_cash_flow": 1089874, "quarter": 2 }, { "change_in_working_capital": 16039, "financing_cash_flow": 101251, "investing_cash_flow": -131404, "net_cash_flow": 786381, "operating_cash_flow": 1039226, "quarter": 3 }, { "change_in_working_capital": 56565, "financing_cash_flow": 9812, "investing_cash_flow": -294751, "net_cash_flow": 430159, "operating_cash_flow": 964870, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7976146072084508, "current_ratio": 1.9942073912393348, "debt_to_equity_ratio": 0.5667139541511341, "profit_margin": 0.2621949526253235, "quarter": 1, "return_on_assets": 0.20913052415028577, "return_on_equity": 0.27097794975893713 }, { "asset_turnover_ratio": 0.7781875755304339, "current_ratio": 1.634655638713008, "debt_to_equity_ratio": 0.5852925152020129, "profit_margin": 0.24867599017456796, "quarter": 2, "return_on_assets": 0.19351656588657706, "return_on_equity": 0.25703904934046967 }, { "asset_turnover_ratio": 0.7592341883437851, "current_ratio": 1.3721602678458196, "debt_to_equity_ratio": 0.5893775257086297, "profit_margin": 0.25974911495603603, "quarter": 3, "return_on_assets": 0.19721040846666257, "return_on_equity": 0.2618101119369448 }, { "asset_turnover_ratio": 0.7407422298549964, "current_ratio": 2.0315756569507646, "debt_to_equity_ratio": 0.610771499251124, "profit_margin": 0.24246718974677972, "quarter": 4, "return_on_assets": 0.17960568679970412, "return_on_equity": 0.24525460044642078 } ], "income_statement": [ { "depreciation": 152703, "expenses": 2394518, "income_tax": 262377, "marketing_expense": 412958, "net_income": 1206562, "net_profit": 944185, "operational_expense": 1631362, "product_revenue": 900890, "quarter": 1, "rd_expense": 400128, "revenue": 3601080, "salaries_expense": 775202, "service_revenue": 2700190 }, { "depreciation": 204348, "expenses": 2362345, "income_tax": 313092, "marketing_expense": 321582, "net_income": 1198618, "net_profit": 885526, "operational_expense": 1415233, "product_revenue": 983537, "quarter": 2, "rd_expense": 308953, "revenue": 3560963, "salaries_expense": 989081, "service_revenue": 2577426 }, { "depreciation": 124573, "expenses": 2330604, "income_tax": 276037, "marketing_expense": 248287, "net_income": 1190690, "net_profit": 914653, "operational_expense": 1427565, "product_revenue": 947842, "quarter": 3, "rd_expense": 439222, "revenue": 3521294, "salaries_expense": 1100610, "service_revenue": 2573452 }, { "depreciation": 120583, "expenses": 2299290, "income_tax": 338490, "marketing_expense": 452321, "net_income": 1182777, "net_profit": 844287, "operational_expense": 1429575, "product_revenue": 790038, "quarter": 4, "rd_expense": 245771, "revenue": 3482067, "salaries_expense": 700891, "service_revenue": 2692029 } ], "market_conditions": { "gdp_growth": [ 0.026634600508236583, 0.01875715189291384, 0.016052564832581565, 0.026740474069474246 ], "inflation_rate": [ 0.014635782821980489, 0.014039270209725603, 0.019529542533412755, 0.02102024543960654 ], "interest_rate": [ 0.03226811611361702, 0.037190501728588295, 0.032964282206762396, 0.029718192235338625 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 142724, "billable_hours_per_employee": 80, "client_concentration": 0.34, "client_retention_rate": 0.82, "employee_utilization_rate": 0.61, "gross_billings": 1968349, "net_revenue": 1545417, "new_client_acquisition": 3, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 3295 }, { "average_project_size": 192181, "billable_hours_per_employee": 88, "client_concentration": 0.31, "client_retention_rate": 0.81, "employee_utilization_rate": 0.79, "gross_billings": 1805450, "net_revenue": 1550571, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 3306 }, { "average_project_size": 172418, "billable_hours_per_employee": 111, "client_concentration": 0.2, "client_retention_rate": 0.69, "employee_utilization_rate": 0.61, "gross_billings": 1971478, "net_revenue": 1555743, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 3317 }, { "average_project_size": 70645, "billable_hours_per_employee": 160, "client_concentration": 0.22, "client_retention_rate": 0.73, "employee_utilization_rate": 0.79, "gross_billings": 1918157, "net_revenue": 1560932, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 3328 } ], "balance_sheet": [ { "assets": 2315118, "current_assets": 825791, "current_liabilities": 490225, "equity": 1714187, "fixed_assets": 1489327, "liabilities": 1019918, "long_term_liabilities": 529693, "quarter": 1 }, { "assets": 2351868, "current_assets": 960213, "current_liabilities": 480197, "equity": 1730293, "fixed_assets": 1391655, "liabilities": 1032654, "long_term_liabilities": 552457, "quarter": 2 }, { "assets": 2389201, "current_assets": 1039958, "current_liabilities": 428137, "equity": 1777244, "fixed_assets": 1349243, "liabilities": 1045548, "long_term_liabilities": 617411, "quarter": 3 }, { "assets": 2427127, "current_assets": 1028194, "current_liabilities": 602118, "equity": 1780706, "fixed_assets": 1398933, "liabilities": 1058604, "long_term_liabilities": 456486, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -82773, "financing_cash_flow": 162482, "investing_cash_flow": -381024, "net_cash_flow": 156160, "operating_cash_flow": 508418, "quarter": 1 }, { "change_in_working_capital": 56348, "financing_cash_flow": -55494, "investing_cash_flow": -324469, "net_cash_flow": 298590, "operating_cash_flow": 496684, "quarter": 2 }, { "change_in_working_capital": -27627, "financing_cash_flow": 97396, "investing_cash_flow": -217579, "net_cash_flow": 271810, "operating_cash_flow": 515400, "quarter": 3 }, { "change_in_working_capital": -29475, "financing_cash_flow": -114579, "investing_cash_flow": -475623, "net_cash_flow": -80809, "operating_cash_flow": 490568, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6675327132353512, "current_ratio": 1.684514253659034, "debt_to_equity_ratio": 0.5949864279684772, "profit_margin": 0.2711158218137888, "quarter": 1, "return_on_assets": 0.18097868013639046, "return_on_equity": 0.24442315803351677 }, { "asset_turnover_ratio": 0.6592933787100297, "current_ratio": 1.999623071364461, "debt_to_equity_ratio": 0.5968087485761082, "profit_margin": 0.26511459326918924, "quarter": 2, "return_on_assets": 0.17478829594177905, "return_on_equity": 0.2375776819301702 }, { "asset_turnover_ratio": 0.651156181501682, "current_ratio": 2.429030894316539, "debt_to_equity_ratio": 0.5882973862902336, "profit_margin": 0.2787034876583086, "quarter": 3, "return_on_assets": 0.18147949879478537, "return_on_equity": 0.24396818894873185 }, { "asset_turnover_ratio": 0.6431192104904275, "current_ratio": 1.7076287372242651, "debt_to_equity_ratio": 0.5944855579753199, "profit_margin": 0.2640621116102431, "quarter": 4, "return_on_assets": 0.16982341673921472, "return_on_equity": 0.23147167471778046 } ], "income_statement": [ { "depreciation": 89431, "expenses": 993703, "income_tax": 132727, "marketing_expense": 190387, "net_income": 551714, "net_profit": 418987, "operational_expense": 497224, "product_revenue": 349886, "quarter": 1, "rd_expense": 184818, "revenue": 1545417, "salaries_expense": 366336, "service_revenue": 1195531 }, { "depreciation": 85605, "expenses": 996574, "income_tax": 142918, "marketing_expense": 189585, "net_income": 553997, "net_profit": 411079, "operational_expense": 573241, "product_revenue": 570673, "quarter": 2, "rd_expense": 150198, "revenue": 1550571, "salaries_expense": 410441, "service_revenue": 979898 }, { "depreciation": 81809, "expenses": 999454, "income_tax": 122698, "marketing_expense": 170320, "net_income": 556289, "net_profit": 433591, "operational_expense": 643954, "product_revenue": 482687, "quarter": 3, "rd_expense": 126359, "revenue": 1555743, "salaries_expense": 304307, "service_revenue": 1073056 }, { "depreciation": 78385, "expenses": 1002342, "income_tax": 146407, "marketing_expense": 144309, "net_income": 558590, "net_profit": 412183, "operational_expense": 618050, "product_revenue": 592074, "quarter": 4, "rd_expense": 194692, "revenue": 1560932, "salaries_expense": 402861, "service_revenue": 968858 } ], "market_conditions": { "gdp_growth": [ 0.02244763320716249, 0.01894698476972953, 0.01573514616603753, 0.01670506764685263 ], "inflation_rate": [ 0.009324028546588026, 0.012947574188364813, 0.015670868442894552, 0.01723239726217274 ], "interest_rate": [ 0.03556306520033795, 0.035201112702864884, 0.03882043724789166, 0.03977691709183101 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 113646, "billable_hours_per_employee": 103, "client_concentration": 0.39, "client_retention_rate": 0.74, "employee_utilization_rate": 0.66, "gross_billings": 3957210, "net_revenue": 3503683, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 7471 }, { "average_project_size": 169279, "billable_hours_per_employee": 147, "client_concentration": 0.13, "client_retention_rate": 0.89, "employee_utilization_rate": 0.65, "gross_billings": 4198710, "net_revenue": 3477285, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 7414 }, { "average_project_size": 66601, "billable_hours_per_employee": 154, "client_concentration": 0.38, "client_retention_rate": 0.76, "employee_utilization_rate": 0.68, "gross_billings": 4005803, "net_revenue": 3451087, "new_client_acquisition": 1, "organic_growth": 0.15, "quarter": 3, "revenue_per_employee": 7358 }, { "average_project_size": 112828, "billable_hours_per_employee": 91, "client_concentration": 0.3, "client_retention_rate": 0.61, "employee_utilization_rate": 0.77, "gross_billings": 4447557, "net_revenue": 3425086, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 7303 } ], "balance_sheet": [ { "assets": 4915809, "current_assets": 2067046, "current_liabilities": 1058206, "equity": 3475696, "fixed_assets": 2848763, "liabilities": 2324891, "long_term_liabilities": 1266685, "quarter": 1 }, { "assets": 4985679, "current_assets": 2007517, "current_liabilities": 1016210, "equity": 3536917, "fixed_assets": 2978162, "liabilities": 2383778, "long_term_liabilities": 1367568, "quarter": 2 }, { "assets": 5056541, "current_assets": 2110850, "current_liabilities": 1120219, "equity": 3526294, "fixed_assets": 2945691, "liabilities": 2444156, "long_term_liabilities": 1323937, "quarter": 3 }, { "assets": 5128410, "current_assets": 1945059, "current_liabilities": 1084323, "equity": 3617856, "fixed_assets": 3183351, "liabilities": 2506064, "long_term_liabilities": 1421741, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 65219, "financing_cash_flow": 171998, "investing_cash_flow": -448039, "net_cash_flow": 631232, "operating_cash_flow": 1056149, "quarter": 1 }, { "change_in_working_capital": -47016, "financing_cash_flow": 147135, "investing_cash_flow": -426912, "net_cash_flow": 609028, "operating_cash_flow": 1072353, "quarter": 2 }, { "change_in_working_capital": -10287, "financing_cash_flow": -64682, "investing_cash_flow": -352662, "net_cash_flow": 661225, "operating_cash_flow": 1126331, "quarter": 3 }, { "change_in_working_capital": -62227, "financing_cash_flow": -7521, "investing_cash_flow": -213399, "net_cash_flow": 875899, "operating_cash_flow": 1105701, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7127378219943045, "current_ratio": 1.9533493478585455, "debt_to_equity_ratio": 0.6688994089241407, "profit_margin": 0.2525279826970648, "quarter": 1, "return_on_assets": 0.17998624438012137, "return_on_equity": 0.25456138856793 }, { "asset_turnover_ratio": 0.6974546496074056, "current_ratio": 1.9754942383956071, "debt_to_equity_ratio": 0.6739705794622831, "profit_margin": 0.2688925411635802, "quarter": 2, "return_on_assets": 0.1875403530792897, "return_on_equity": 0.26435904489701056 }, { "asset_turnover_ratio": 0.6824995584926534, "current_ratio": 1.884319048328943, "debt_to_equity_ratio": 0.6931231485519925, "profit_margin": 0.2648177226479657, "quarter": 3, "return_on_assets": 0.18073797878826653, "return_on_equity": 0.2591698253180251 }, { "asset_turnover_ratio": 0.6678650887897029, "current_ratio": 1.79380037129158, "debt_to_equity_ratio": 0.6926931309593306, "profit_margin": 0.29065255587742905, "quarter": 4, "return_on_assets": 0.19411669503803322, "return_on_equity": 0.2751657335173097 } ], "income_statement": [ { "depreciation": 171371, "expenses": 2256437, "income_tax": 362468, "marketing_expense": 288825, "net_income": 1247246, "net_profit": 884778, "operational_expense": 1321290, "product_revenue": 1231006, "quarter": 1, "rd_expense": 236557, "revenue": 3503683, "salaries_expense": 833346, "service_revenue": 2272677 }, { "depreciation": 137337, "expenses": 2221304, "income_tax": 320965, "marketing_expense": 280561, "net_income": 1255981, "net_profit": 935016, "operational_expense": 1281799, "product_revenue": 905537, "quarter": 2, "rd_expense": 250084, "revenue": 3477285, "salaries_expense": 1010173, "service_revenue": 2571748 }, { "depreciation": 212422, "expenses": 2186718, "income_tax": 350460, "marketing_expense": 321404, "net_income": 1264369, "net_profit": 913909, "operational_expense": 1332124, "product_revenue": 759189, "quarter": 3, "rd_expense": 243229, "revenue": 3451087, "salaries_expense": 828478, "service_revenue": 2691898 }, { "depreciation": 110191, "expenses": 2152671, "income_tax": 276905, "marketing_expense": 248307, "net_income": 1272415, "net_profit": 995510, "operational_expense": 1094262, "product_revenue": 1204862, "quarter": 4, "rd_expense": 303223, "revenue": 3425086, "salaries_expense": 695273, "service_revenue": 2220224 } ], "market_conditions": { "gdp_growth": [ 0.009592049949677908, 0.017964039198518737, 0.0049743181488991605, 0.015735780041452797 ], "inflation_rate": [ 0.01467992304420204, 0.0189046918816178, 0.01646624352194414, 0.01401690551546376 ], "interest_rate": [ 0.02395733719481234, 0.027222022672240026, 0.02491997827323543, 0.028185875311105092 ], "year": 2002 }, "random_event": { "description": "Carroll-Martinez Award Nomination in 2002", "impact": 0.09, "type": "Award Nomination" }, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 133139, "billable_hours_per_employee": 101, "client_concentration": 0.37, "client_retention_rate": 0.83, "employee_utilization_rate": 0.76, "gross_billings": 3564784, "net_revenue": 2765336, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 5896 }, { "average_project_size": 82454, "billable_hours_per_employee": 83, "client_concentration": 0.23, "client_retention_rate": 0.85, "employee_utilization_rate": 0.7, "gross_billings": 3152963, "net_revenue": 2782121, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 5932 }, { "average_project_size": 98631, "billable_hours_per_employee": 80, "client_concentration": 0.23, "client_retention_rate": 0.63, "employee_utilization_rate": 0.66, "gross_billings": 3605141, "net_revenue": 2799008, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 5968 }, { "average_project_size": 181794, "billable_hours_per_employee": 156, "client_concentration": 0.27, "client_retention_rate": 0.65, "employee_utilization_rate": 0.64, "gross_billings": 3165819, "net_revenue": 2815997, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 6004 } ], "balance_sheet": [ { "assets": 4104220, "current_assets": 2034818, "current_liabilities": 1188841, "equity": 2750907, "fixed_assets": 2069402, "liabilities": 2072282, "long_term_liabilities": 883441, "quarter": 1 }, { "assets": 4165154, "current_assets": 1253469, "current_liabilities": 1122035, "equity": 2802179, "fixed_assets": 2911685, "liabilities": 2094863, "long_term_liabilities": 972828, "quarter": 2 }, { "assets": 4226994, "current_assets": 1347570, "current_liabilities": 1102900, "equity": 2903396, "fixed_assets": 2879424, "liabilities": 2117691, "long_term_liabilities": 1014791, "quarter": 3 }, { "assets": 4289751, "current_assets": 1803603, "current_liabilities": 1168946, "equity": 2980877, "fixed_assets": 2486148, "liabilities": 2140767, "long_term_liabilities": 971821, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -90123, "financing_cash_flow": 100020, "investing_cash_flow": -135351, "net_cash_flow": 830358, "operating_cash_flow": 884496, "quarter": 1 }, { "change_in_working_capital": 47131, "financing_cash_flow": 110635, "investing_cash_flow": -363630, "net_cash_flow": 669691, "operating_cash_flow": 831376, "quarter": 2 }, { "change_in_working_capital": -40709, "financing_cash_flow": 60190, "investing_cash_flow": -331420, "net_cash_flow": 972700, "operating_cash_flow": 964067, "quarter": 3 }, { "change_in_working_capital": -59887, "financing_cash_flow": 193336, "investing_cash_flow": -316732, "net_cash_flow": 720169, "operating_cash_flow": 979688, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6737786960737973, "current_ratio": 1.7115981026899307, "debt_to_equity_ratio": 0.7533086360244095, "profit_margin": 0.2599933606621401, "quarter": 1, "return_on_assets": 0.17517798753478128, "return_on_equity": 0.2613570724128442 }, { "asset_turnover_ratio": 0.6679515331245856, "current_ratio": 1.117138948428525, "debt_to_equity_ratio": 0.7475835769235298, "profit_margin": 0.26306835683997926, "quarter": 2, "return_on_assets": 0.1757169122678297, "return_on_equity": 0.2611853132865531 }, { "asset_turnover_ratio": 0.662174585532887, "current_ratio": 1.2218424154501768, "debt_to_equity_ratio": 0.7293841418807493, "profit_margin": 0.28370515554082015, "quarter": 3, "return_on_assets": 0.18786234378378583, "return_on_equity": 0.2735048887578546 }, { "asset_turnover_ratio": 0.6564476586170153, "current_ratio": 1.5429309822694974, "debt_to_equity_ratio": 0.7181668347939214, "profit_margin": 0.29541686301512393, "quarter": 4, "return_on_assets": 0.19392570804226167, "return_on_equity": 0.27907659390172757 } ], "income_statement": [ { "depreciation": 165527, "expenses": 1756059, "income_tax": 290308, "marketing_expense": 217812, "net_income": 1009277, "net_profit": 718969, "operational_expense": 1046989, "product_revenue": 690314, "quarter": 1, "rd_expense": 257201, "revenue": 2765336, "salaries_expense": 805135, "service_revenue": 2075022 }, { "depreciation": 99488, "expenses": 1748662, "income_tax": 301571, "marketing_expense": 254309, "net_income": 1033459, "net_profit": 731888, "operational_expense": 896509, "product_revenue": 981930, "quarter": 2, "rd_expense": 227726, "revenue": 2782121, "salaries_expense": 769148, "service_revenue": 1800191 }, { "depreciation": 169974, "expenses": 1741296, "income_tax": 263619, "marketing_expense": 224917, "net_income": 1057712, "net_profit": 794093, "operational_expense": 1099017, "product_revenue": 825419, "quarter": 3, "rd_expense": 223059, "revenue": 2799008, "salaries_expense": 726934, "service_revenue": 1973589 }, { "depreciation": 147795, "expenses": 1733961, "income_tax": 250143, "marketing_expense": 345149, "net_income": 1082036, "net_profit": 831893, "operational_expense": 1213462, "product_revenue": 1094907, "quarter": 4, "rd_expense": 216620, "revenue": 2815997, "salaries_expense": 658398, "service_revenue": 1721090 } ], "market_conditions": { "gdp_growth": [ 0.03429163643774556, 0.03664848242485037, 0.03221002748309537, 0.036398742102540516 ], "inflation_rate": [ 0.02187422801377403, 0.01721678352541387, 0.017959023760398117, 0.0173329270268987 ], "interest_rate": [ 0.03386056436796742, 0.029496215037060354, 0.029836898382089035, 0.03501532220586426 ], "year": 2003 }, "random_event": null, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 56377, "billable_hours_per_employee": 120, "client_concentration": 0.36, "client_retention_rate": 0.85, "employee_utilization_rate": 0.79, "gross_billings": 5770588, "net_revenue": 4604575, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 9818 }, { "average_project_size": 138375, "billable_hours_per_employee": 86, "client_concentration": 0.31, "client_retention_rate": 0.86, "employee_utilization_rate": 0.69, "gross_billings": 5475557, "net_revenue": 4541440, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 9683 }, { "average_project_size": 150714, "billable_hours_per_employee": 131, "client_concentration": 0.24, "client_retention_rate": 0.75, "employee_utilization_rate": 0.77, "gross_billings": 5684012, "net_revenue": 4479170, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 9550 }, { "average_project_size": 140058, "billable_hours_per_employee": 146, "client_concentration": 0.27, "client_retention_rate": 0.76, "employee_utilization_rate": 0.69, "gross_billings": 4922096, "net_revenue": 4417755, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 9420 } ], "balance_sheet": [ { "assets": 5770797, "current_assets": 1771524, "current_liabilities": 1503114, "equity": 4048677, "fixed_assets": 3999273, "liabilities": 3039239, "long_term_liabilities": 1536125, "quarter": 1 }, { "assets": 5886183, "current_assets": 2937141, "current_liabilities": 1365996, "equity": 3984528, "fixed_assets": 2949042, "liabilities": 3116984, "long_term_liabilities": 1750988, "quarter": 2 }, { "assets": 6003877, "current_assets": 2044925, "current_liabilities": 1846050, "equity": 3975284, "fixed_assets": 3958952, "liabilities": 3196717, "long_term_liabilities": 1350667, "quarter": 3 }, { "assets": 6123923, "current_assets": 2390694, "current_liabilities": 1744553, "equity": 4072073, "fixed_assets": 3733229, "liabilities": 3278490, "long_term_liabilities": 1533937, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 85461, "financing_cash_flow": 181278, "investing_cash_flow": -118574, "net_cash_flow": 1097881, "operating_cash_flow": 1473354, "quarter": 1 }, { "change_in_working_capital": 58904, "financing_cash_flow": 85986, "investing_cash_flow": -445970, "net_cash_flow": 1242652, "operating_cash_flow": 1380927, "quarter": 2 }, { "change_in_working_capital": 60787, "financing_cash_flow": -105290, "investing_cash_flow": -176604, "net_cash_flow": 1009535, "operating_cash_flow": 1336308, "quarter": 3 }, { "change_in_working_capital": -89975, "financing_cash_flow": 161153, "investing_cash_flow": -334506, "net_cash_flow": 1417616, "operating_cash_flow": 1420155, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7979097168034155, "current_ratio": 1.178569290153641, "debt_to_equity_ratio": 0.7506746030863909, "profit_margin": 0.28604572626138136, "quarter": 1, "return_on_assets": 0.2282386644340461, "return_on_equity": 0.32532083937543055 }, { "asset_turnover_ratio": 0.7715424410012397, "current_ratio": 2.150182723814711, "debt_to_equity_ratio": 0.7822718274284934, "profit_margin": 0.26760873203213076, "quarter": 2, "return_on_assets": 0.2064714943453168, "return_on_equity": 0.30501203655740405 }, { "asset_turnover_ratio": 0.7460462631063228, "current_ratio": 1.1077300181468541, "debt_to_equity_ratio": 0.8041480809924524, "profit_margin": 0.26079028034211693, "quarter": 3, "return_on_assets": 0.19456161410368666, "return_on_equity": 0.2938466786272377 }, { "asset_turnover_ratio": 0.7213929698332262, "current_ratio": 1.37037625110845, "debt_to_equity_ratio": 0.8051157236130099, "profit_margin": 0.2776613913628076, "quarter": 4, "return_on_assets": 0.20030297572324146, "return_on_equity": 0.30123232073688266 } ], "income_statement": [ { "depreciation": 156235, "expenses": 2946224, "income_tax": 341232, "marketing_expense": 588280, "net_income": 1658351, "net_profit": 1317119, "operational_expense": 1932044, "product_revenue": 1087121, "quarter": 1, "rd_expense": 432863, "revenue": 4604575, "salaries_expense": 955499, "service_revenue": 3517454 }, { "depreciation": 165598, "expenses": 2911895, "income_tax": 414216, "marketing_expense": 440097, "net_income": 1629545, "net_profit": 1215329, "operational_expense": 2004915, "product_revenue": 1089126, "quarter": 2, "rd_expense": 486265, "revenue": 4541440, "salaries_expense": 1337150, "service_revenue": 3452314 }, { "depreciation": 168184, "expenses": 2877967, "income_tax": 433079, "marketing_expense": 474825, "net_income": 1601203, "net_profit": 1168124, "operational_expense": 1754725, "product_revenue": 1677201, "quarter": 3, "rd_expense": 437185, "revenue": 4479170, "salaries_expense": 1325535, "service_revenue": 2801969 }, { "depreciation": 193515, "expenses": 2844434, "income_tax": 346681, "marketing_expense": 459033, "net_income": 1573321, "net_profit": 1226640, "operational_expense": 1557200, "product_revenue": 1464529, "quarter": 4, "rd_expense": 486454, "revenue": 4417755, "salaries_expense": 1170543, "service_revenue": 2953226 } ], "market_conditions": { "gdp_growth": [ 0.015908339061840034, 0.02003251845153498, 0.018149446862481183, 0.027101853927086472 ], "inflation_rate": [ 0.02007336116409068, 0.017707512896999532, 0.02416515226494167, 0.02136818694644037 ], "interest_rate": [ 0.03870316801537166, 0.03414467358688836, 0.033743403806418076, 0.03140521978844031 ], "year": 2004 }, "random_event": null, "year": 2004 } ]

{ "advertising_type": "Event Marketing", "financial_health": "Poor", "founding_year": 2009, "industry": "Advertising", "location": "East Austinville", "name": "Clayton Ltd", "num_employees": 212, "region": "Asia-Pacific", "revenue_size": "Medium", "website": "www.claytonltd.com" }

[ { "advertising_kpis": [ { "average_project_size": 82990, "billable_hours_per_employee": 118, "client_concentration": 0.33, "client_retention_rate": 0.74, "employee_utilization_rate": 0.62, "gross_billings": 24653509, "net_revenue": 19481867, "new_client_acquisition": 1, "organic_growth": -0.05, "quarter": 1, "revenue_per_employee": 91896 }, { "average_project_size": 55426, "billable_hours_per_employee": 90, "client_concentration": 0.16, "client_retention_rate": 0.85, "employee_utilization_rate": 0.6, "gross_billings": 23194966, "net_revenue": 19170819, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 90428 }, { "average_project_size": 68997, "billable_hours_per_employee": 137, "client_concentration": 0.38, "client_retention_rate": 0.78, "employee_utilization_rate": 0.76, "gross_billings": 22728135, "net_revenue": 18864738, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 88985 }, { "average_project_size": 145806, "billable_hours_per_employee": 118, "client_concentration": 0.23, "client_retention_rate": 0.64, "employee_utilization_rate": 0.73, "gross_billings": 21971683, "net_revenue": 18563544, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 87564 } ], "balance_sheet": [ { "assets": 26198014, "current_assets": 8278842, "current_liabilities": 6891797, "equity": 16458812, "fixed_assets": 17919172, "liabilities": 13791265, "long_term_liabilities": 6899468, "quarter": 1 }, { "assets": 27030896, "current_assets": 11807309, "current_liabilities": 7586915, "equity": 17108562, "fixed_assets": 15223587, "liabilities": 14063514, "long_term_liabilities": 6476599, "quarter": 2 }, { "assets": 27890257, "current_assets": 10522664, "current_liabilities": 7833858, "equity": 17686271, "fixed_assets": 17367593, "liabilities": 14341137, "long_term_liabilities": 6507279, "quarter": 3 }, { "assets": 28776939, "current_assets": 11549542, "current_liabilities": 8162701, "equity": 17919829, "fixed_assets": 17227397, "liabilities": 14624240, "long_term_liabilities": 6461539, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -97220, "financing_cash_flow": -9525, "investing_cash_flow": -435839, "net_cash_flow": 4844345, "operating_cash_flow": 5187613, "quarter": 1 }, { "change_in_working_capital": -16897, "financing_cash_flow": 47261, "investing_cash_flow": -439613, "net_cash_flow": 4349255, "operating_cash_flow": 4932705, "quarter": 2 }, { "change_in_working_capital": -36924, "financing_cash_flow": 169971, "investing_cash_flow": -381347, "net_cash_flow": 4793465, "operating_cash_flow": 5076464, "quarter": 3 }, { "change_in_working_capital": -78908, "financing_cash_flow": -59383, "investing_cash_flow": -294187, "net_cash_flow": 4412167, "operating_cash_flow": 4716207, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7436390789011716, "current_ratio": 1.2012602808817496, "debt_to_equity_ratio": 0.8379259086257258, "profit_margin": 0.20799151333904498, "quarter": 1, "return_on_assets": 0.15467061739870816, "return_on_equity": 0.24619413600446982 }, { "asset_turnover_ratio": 0.7092187769136472, "current_ratio": 1.5562727406330505, "debt_to_equity_ratio": 0.8220161343776292, "profit_margin": 0.2160147670269069, "quarter": 2, "return_on_assets": 0.15320172886610936, "return_on_equity": 0.24205307260773876 }, { "asset_turnover_ratio": 0.6763916876061773, "current_ratio": 1.3432288407576445, "debt_to_equity_ratio": 0.810862674217759, "profit_margin": 0.21930604071999305, "quarter": 3, "return_on_assets": 0.14833678298482514, "return_on_equity": 0.23391878367124422 }, { "asset_turnover_ratio": 0.6450840376038605, "current_ratio": 1.414916704654501, "debt_to_equity_ratio": 0.8160926089194266, "profit_margin": 0.20293161693693834, "quarter": 4, "return_on_assets": 0.13090794681116014, "return_on_equity": 0.21022131405383387 } ], "income_statement": [ { "depreciation": 1135550, "expenses": 13866261, "income_tax": 1563543, "marketing_expense": 1697330, "net_income": 5615606, "net_profit": 4052063, "operational_expense": 7244077, "product_revenue": 4368113, "quarter": 1, "rd_expense": 1930066, "revenue": 19481867, "salaries_expense": 4829332, "service_revenue": 15113754 }, { "depreciation": 791525, "expenses": 13737550, "income_tax": 1292089, "marketing_expense": 2014861, "net_income": 5433269, "net_profit": 4141180, "operational_expense": 9437251, "product_revenue": 3855569, "quarter": 2, "rd_expense": 1784318, "revenue": 19170819, "salaries_expense": 6867927, "service_revenue": 15315250 }, { "depreciation": 939313, "expenses": 13610035, "income_tax": 1117552, "marketing_expense": 2358829, "net_income": 5254703, "net_profit": 4137151, "operational_expense": 8219132, "product_revenue": 5499692, "quarter": 3, "rd_expense": 2388684, "revenue": 18864738, "salaries_expense": 5413258, "service_revenue": 13365046 }, { "depreciation": 949077, "expenses": 13483703, "income_tax": 1312711, "marketing_expense": 2360758, "net_income": 5079841, "net_profit": 3767130, "operational_expense": 9200791, "product_revenue": 5665644, "quarter": 4, "rd_expense": 1962748, "revenue": 18563544, "salaries_expense": 4763930, "service_revenue": 12897900 } ], "market_conditions": { "gdp_growth": [ 0.04314728104099467, 0.054514476785406496, 0.05233594767704521, 0.036065863499574705 ], "inflation_rate": [ 0.011643902500030574, 0.004996817450961834, 0.009427361734621947, 0.010820698869294654 ], "interest_rate": [ 0.015080046897518483, 0.015073258476903089, 0.01239904842061306, 0.01444525177307716 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 61510, "billable_hours_per_employee": 141, "client_concentration": 0.17, "client_retention_rate": 0.76, "employee_utilization_rate": 0.75, "gross_billings": 11740496, "net_revenue": 9432809, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 44494 }, { "average_project_size": 83572, "billable_hours_per_employee": 115, "client_concentration": 0.14, "client_retention_rate": 0.82, "employee_utilization_rate": 0.78, "gross_billings": 11086171, "net_revenue": 9386840, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 44278 }, { "average_project_size": 149017, "billable_hours_per_employee": 84, "client_concentration": 0.32, "client_retention_rate": 0.9, "employee_utilization_rate": 0.74, "gross_billings": 11972705, "net_revenue": 9341095, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 44062 }, { "average_project_size": 163033, "billable_hours_per_employee": 107, "client_concentration": 0.33, "client_retention_rate": 0.72, "employee_utilization_rate": 0.78, "gross_billings": 11783889, "net_revenue": 9295572, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 43847 } ], "balance_sheet": [ { "assets": 11182953, "current_assets": 4580637, "current_liabilities": 3882778, "equity": 6827069, "fixed_assets": 6602316, "liabilities": 6679688, "long_term_liabilities": 2796910, "quarter": 1 }, { "assets": 11410369, "current_assets": 4037159, "current_liabilities": 3777465, "equity": 6995920, "fixed_assets": 7373210, "liabilities": 6815940, "long_term_liabilities": 3038475, "quarter": 2 }, { "assets": 11642409, "current_assets": 5068667, "current_liabilities": 2925974, "equity": 7009530, "fixed_assets": 6573742, "liabilities": 6954971, "long_term_liabilities": 4028997, "quarter": 3 }, { "assets": 11879168, "current_assets": 4764711, "current_liabilities": 3717810, "equity": 6878870, "fixed_assets": 7114457, "liabilities": 7096838, "long_term_liabilities": 3379028, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -95036, "financing_cash_flow": -51713, "investing_cash_flow": -439682, "net_cash_flow": 2559702, "operating_cash_flow": 2909534, "quarter": 1 }, { "change_in_working_capital": 49507, "financing_cash_flow": 83491, "investing_cash_flow": -355359, "net_cash_flow": 2752035, "operating_cash_flow": 3004385, "quarter": 2 }, { "change_in_working_capital": -20322, "financing_cash_flow": 66578, "investing_cash_flow": -187683, "net_cash_flow": 2563553, "operating_cash_flow": 2895710, "quarter": 3 }, { "change_in_working_capital": 47992, "financing_cash_flow": 81500, "investing_cash_flow": -258320, "net_cash_flow": 2529580, "operating_cash_flow": 2674017, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8434989398596239, "current_ratio": 1.1797318826881167, "debt_to_equity_ratio": 0.9784122586134694, "profit_margin": 0.24635333971036624, "quarter": 1, "return_on_assets": 0.2077987808765717, "return_on_equity": 0.34038091602706816 }, { "asset_turnover_ratio": 0.8226587588885163, "current_ratio": 1.068748221360092, "debt_to_equity_ratio": 0.974273576598932, "profit_margin": 0.2558359362682223, "quarter": 2, "return_on_assets": 0.21046567380949732, "return_on_equity": 0.3432702203570081 }, { "asset_turnover_ratio": 0.8023335204939115, "current_ratio": 1.7323007654886886, "debt_to_equity_ratio": 0.9922164538849252, "profit_margin": 0.24858884317095586, "quarter": 3, "return_on_assets": 0.1994511616968619, "return_on_equity": 0.3312764193890318 }, { "asset_turnover_ratio": 0.7825103576277396, "current_ratio": 1.2815907752144409, "debt_to_equity_ratio": 1.0316865996886115, "profit_margin": 0.22554179559902285, "quarter": 4, "return_on_assets": 0.1764887911341939, "return_on_equity": 0.30477970945809413 } ], "income_statement": [ { "depreciation": 585730, "expenses": 6327893, "income_tax": 781112, "marketing_expense": 826635, "net_income": 3104916, "net_profit": 2323804, "operational_expense": 3448452, "product_revenue": 2093899, "quarter": 1, "rd_expense": 894141, "revenue": 9432809, "salaries_expense": 2795749, "service_revenue": 7338910 }, { "depreciation": 602894, "expenses": 6347914, "income_tax": 637435, "marketing_expense": 1001496, "net_income": 3038926, "net_profit": 2401491, "operational_expense": 3901479, "product_revenue": 3253411, "quarter": 2, "rd_expense": 860563, "revenue": 9386840, "salaries_expense": 2777929, "service_revenue": 6133429 }, { "depreciation": 573618, "expenses": 6367999, "income_tax": 651004, "marketing_expense": 1228453, "net_income": 2973096, "net_profit": 2322092, "operational_expense": 4071822, "product_revenue": 2359405, "quarter": 3, "rd_expense": 1240823, "revenue": 9341095, "salaries_expense": 3176042, "service_revenue": 6981690 }, { "depreciation": 577477, "expenses": 6388147, "income_tax": 810885, "marketing_expense": 961638, "net_income": 2907425, "net_profit": 2096540, "operational_expense": 3470141, "product_revenue": 3160882, "quarter": 4, "rd_expense": 770131, "revenue": 9295572, "salaries_expense": 2892136, "service_revenue": 6134690 } ], "market_conditions": { "gdp_growth": [ 0.04513792687305705, 0.043281198518827946, 0.03541758918847636, 0.039266352677850266 ], "inflation_rate": [ 0.00948581172529837, 0.013160937234722447, 0.013687422114311624, 0.005698262655642125 ], "interest_rate": [ 0.011966000308646956, 0.01569327041411953, 0.011492597365659295, 0.013224366195875938 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 131813, "billable_hours_per_employee": 125, "client_concentration": 0.3, "client_retention_rate": 0.82, "employee_utilization_rate": 0.7, "gross_billings": 22772422, "net_revenue": 18087932, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 85320 }, { "average_project_size": 63916, "billable_hours_per_employee": 131, "client_concentration": 0.2, "client_retention_rate": 0.65, "employee_utilization_rate": 0.8, "gross_billings": 22988158, "net_revenue": 17725460, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 83611 }, { "average_project_size": 92804, "billable_hours_per_employee": 113, "client_concentration": 0.11, "client_retention_rate": 0.89, "employee_utilization_rate": 0.77, "gross_billings": 20104464, "net_revenue": 17370252, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 81935 }, { "average_project_size": 155243, "billable_hours_per_employee": 131, "client_concentration": 0.26, "client_retention_rate": 0.82, "employee_utilization_rate": 0.72, "gross_billings": 22012104, "net_revenue": 17022163, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 80293 } ], "balance_sheet": [ { "assets": 18301681, "current_assets": 7134829, "current_liabilities": 4130413, "equity": 13418404, "fixed_assets": 11166852, "liabilities": 9043774, "long_term_liabilities": 4913361, "quarter": 1 }, { "assets": 18732886, "current_assets": 6223911, "current_liabilities": 5438408, "equity": 13782011, "fixed_assets": 12508975, "liabilities": 9275361, "long_term_liabilities": 3836953, "quarter": 2 }, { "assets": 19174250, "current_assets": 6881265, "current_liabilities": 4865786, "equity": 13750229, "fixed_assets": 12292985, "liabilities": 9512880, "long_term_liabilities": 4647094, "quarter": 3 }, { "assets": 19626013, "current_assets": 8350575, "current_liabilities": 3940079, "equity": 14051223, "fixed_assets": 11275438, "liabilities": 9756480, "long_term_liabilities": 5816401, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 81729, "financing_cash_flow": -174632, "investing_cash_flow": -395403, "net_cash_flow": 4511775, "operating_cash_flow": 4946749, "quarter": 1 }, { "change_in_working_capital": -26809, "financing_cash_flow": -89836, "investing_cash_flow": -109041, "net_cash_flow": 4311474, "operating_cash_flow": 5088972, "quarter": 2 }, { "change_in_working_capital": -76437, "financing_cash_flow": -54407, "investing_cash_flow": -447257, "net_cash_flow": 4712122, "operating_cash_flow": 4760943, "quarter": 3 }, { "change_in_working_capital": -89128, "financing_cash_flow": 138343, "investing_cash_flow": -129069, "net_cash_flow": 5084396, "operating_cash_flow": 5067284, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9883207996030529, "current_ratio": 1.7273887623344204, "debt_to_equity_ratio": 0.6739828373031547, "profit_margin": 0.23001507303322458, "quarter": 1, "return_on_assets": 0.22732868090095112, "return_on_equity": 0.31005900552703586 }, { "asset_turnover_ratio": 0.9462215272115573, "current_ratio": 1.1444362026534236, "debt_to_equity_ratio": 0.6730049047268937, "profit_margin": 0.2439703116308406, "quarter": 2, "return_on_assets": 0.23084996086561355, "return_on_equity": 0.3137775757108306 }, { "asset_turnover_ratio": 0.9059155899187713, "current_ratio": 1.414214476345651, "debt_to_equity_ratio": 0.6918342959960885, "profit_margin": 0.23539433970215284, "quarter": 3, "return_on_assets": 0.21324740211481544, "return_on_equity": 0.2973666111306219 }, { "asset_turnover_ratio": 0.8673265935368534, "current_ratio": 2.119392783748752, "debt_to_equity_ratio": 0.694350947244948, "profit_margin": 0.24566149437060378, "quarter": 4, "return_on_assets": 0.21306874707562865, "return_on_equity": 0.2976032762415058 } ], "income_statement": [ { "depreciation": 786252, "expenses": 12193445, "income_tax": 1733990, "marketing_expense": 1862022, "net_income": 5894487, "net_profit": 4160497, "operational_expense": 7696726, "product_revenue": 7150165, "quarter": 1, "rd_expense": 1421145, "revenue": 18087932, "salaries_expense": 5740345, "service_revenue": 10937767 }, { "depreciation": 764486, "expenses": 11873797, "income_tax": 1527177, "marketing_expense": 1238617, "net_income": 5851663, "net_profit": 4324486, "operational_expense": 6158946, "product_revenue": 4116150, "quarter": 2, "rd_expense": 1447432, "revenue": 17725460, "salaries_expense": 5912873, "service_revenue": 13609310 }, { "depreciation": 672084, "expenses": 11562528, "income_tax": 1718865, "marketing_expense": 1984649, "net_income": 5807724, "net_profit": 4088859, "operational_expense": 6641733, "product_revenue": 4904117, "quarter": 3, "rd_expense": 1977997, "revenue": 17370252, "salaries_expense": 5228655, "service_revenue": 12466135 }, { "depreciation": 885594, "expenses": 11259419, "income_tax": 1581054, "marketing_expense": 1546015, "net_income": 5762744, "net_profit": 4181690, "operational_expense": 6143227, "product_revenue": 6080646, "quarter": 4, "rd_expense": 1964979, "revenue": 17022163, "salaries_expense": 4105058, "service_revenue": 10941517 } ], "market_conditions": { "gdp_growth": [ 0.03067504370845652, 0.0420865013358196, 0.028540542162642447, 0.039130353954409544 ], "inflation_rate": [ 0.004945353089813611, 0.013624376180647008, 0.008799275151064774, 0.010262635731505997 ], "interest_rate": [ 0.020533744009433422, 0.020533027338329422, 0.01339008752293986, 0.01690070901753257 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 163949, "billable_hours_per_employee": 100, "client_concentration": 0.31, "client_retention_rate": 0.77, "employee_utilization_rate": 0.71, "gross_billings": 14224581, "net_revenue": 12275057, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 57901 }, { "average_project_size": 76747, "billable_hours_per_employee": 113, "client_concentration": 0.16, "client_retention_rate": 0.85, "employee_utilization_rate": 0.76, "gross_billings": 15179420, "net_revenue": 12032149, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 56755 }, { "average_project_size": 71740, "billable_hours_per_employee": 149, "client_concentration": 0.22, "client_retention_rate": 0.75, "employee_utilization_rate": 0.66, "gross_billings": 14774628, "net_revenue": 11794048, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 55632 }, { "average_project_size": 50199, "billable_hours_per_employee": 117, "client_concentration": 0.26, "client_retention_rate": 0.78, "employee_utilization_rate": 0.68, "gross_billings": 13319839, "net_revenue": 11560659, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 54531 } ], "balance_sheet": [ { "assets": 18315005, "current_assets": 8810453, "current_liabilities": 3878786, "equity": 12558499, "fixed_assets": 9504552, "liabilities": 8011718, "long_term_liabilities": 4132932, "quarter": 1 }, { "assets": 18851241, "current_assets": 9040335, "current_liabilities": 4389879, "equity": 13101240, "fixed_assets": 9810906, "liabilities": 8073410, "long_term_liabilities": 3683531, "quarter": 2 }, { "assets": 19403178, "current_assets": 8751156, "current_liabilities": 3681224, "equity": 13447575, "fixed_assets": 10652022, "liabilities": 8135577, "long_term_liabilities": 4454353, "quarter": 3 }, { "assets": 19971274, "current_assets": 6953651, "current_liabilities": 4619286, "equity": 13882581, "fixed_assets": 13017623, "liabilities": 8198224, "long_term_liabilities": 3578938, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -23270, "financing_cash_flow": -8894, "investing_cash_flow": -357461, "net_cash_flow": 2666458, "operating_cash_flow": 3047887, "quarter": 1 }, { "change_in_working_capital": 2058, "financing_cash_flow": 73457, "investing_cash_flow": -407184, "net_cash_flow": 2601993, "operating_cash_flow": 2779207, "quarter": 2 }, { "change_in_working_capital": -79662, "financing_cash_flow": 122021, "investing_cash_flow": -360270, "net_cash_flow": 2769805, "operating_cash_flow": 2813757, "quarter": 3 }, { "change_in_working_capital": -15079, "financing_cash_flow": 122225, "investing_cash_flow": -286153, "net_cash_flow": 2513819, "operating_cash_flow": 2927647, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6702185994489218, "current_ratio": 2.2714460142941633, "debt_to_equity_ratio": 0.6379518762552754, "profit_margin": 0.18372313871943732, "quarter": 1, "return_on_assets": 0.12313466471890125, "return_on_equity": 0.179576556083653 }, { "asset_turnover_ratio": 0.6382682710384956, "current_ratio": 2.0593585836876143, "debt_to_equity_ratio": 0.616232509289197, "profit_margin": 0.19310008544608281, "quarter": 2, "return_on_assets": 0.12324965767505704, "return_on_equity": 0.17734267901358955 }, { "asset_turnover_ratio": 0.6078410454204977, "current_ratio": 2.3772408307671578, "debt_to_equity_ratio": 0.6049846905482958, "profit_margin": 0.1848367922531772, "quarter": 3, "return_on_assets": 0.11235138903534256, "return_on_equity": 0.16210907914624012 }, { "asset_turnover_ratio": 0.5788643728987946, "current_ratio": 1.5053519093643477, "debt_to_equity_ratio": 0.5905403325217408, "profit_margin": 0.18247497828627243, "quarter": 4, "return_on_assets": 0.10562826387540425, "return_on_equity": 0.15195524520980644 } ], "income_statement": [ { "depreciation": 792675, "expenses": 9170535, "income_tax": 849310, "marketing_expense": 1508909, "net_income": 3104522, "net_profit": 2255212, "operational_expense": 5356236, "product_revenue": 3047806, "quarter": 1, "rd_expense": 1677136, "revenue": 12275057, "salaries_expense": 3500527, "service_revenue": 9227251 }, { "depreciation": 455798, "expenses": 9051506, "income_tax": 657234, "marketing_expense": 1322225, "net_income": 2980643, "net_profit": 2323409, "operational_expense": 5144136, "product_revenue": 3885152, "quarter": 2, "rd_expense": 934101, "revenue": 12032149, "salaries_expense": 4135418, "service_revenue": 8146997 }, { "depreciation": 633783, "expenses": 8934023, "income_tax": 680051, "marketing_expense": 1772050, "net_income": 2860025, "net_profit": 2179974, "operational_expense": 5660580, "product_revenue": 2767660, "quarter": 3, "rd_expense": 1734221, "revenue": 11794048, "salaries_expense": 3029818, "service_revenue": 9026388 }, { "depreciation": 818116, "expenses": 8818064, "income_tax": 633064, "marketing_expense": 1304631, "net_income": 2742595, "net_profit": 2109531, "operational_expense": 5169075, "product_revenue": 2912383, "quarter": 4, "rd_expense": 1473001, "revenue": 11560659, "salaries_expense": 3862462, "service_revenue": 8648276 } ], "market_conditions": { "gdp_growth": [ 0.05113847345766869, 0.047873331911462015, 0.06084212707614701, 0.059379391367977666 ], "inflation_rate": [ 0.00989058938344519, 0.007642642678587742, 0.008844254011512748, 0.009823990072803069 ], "interest_rate": [ 0.02399777433739223, 0.018628060954235196, 0.020528189692479777, 0.021216208863491688 ], "year": 2012 }, "random_event": { "description": "Clayton Ltd Technology Adoption in 2012", "impact": 0.09, "type": "Technology Adoption" }, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 183512, "billable_hours_per_employee": 133, "client_concentration": 0.17, "client_retention_rate": 0.74, "employee_utilization_rate": 0.61, "gross_billings": 7318138, "net_revenue": 6453544, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 30441 }, { "average_project_size": 162963, "billable_hours_per_employee": 160, "client_concentration": 0.39, "client_retention_rate": 0.71, "employee_utilization_rate": 0.78, "gross_billings": 7576963, "net_revenue": 6367928, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 30037 }, { "average_project_size": 115141, "billable_hours_per_employee": 112, "client_concentration": 0.13, "client_retention_rate": 0.6, "employee_utilization_rate": 0.66, "gross_billings": 8105642, "net_revenue": 6283449, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 29639 }, { "average_project_size": 157415, "billable_hours_per_employee": 90, "client_concentration": 0.39, "client_retention_rate": 0.68, "employee_utilization_rate": 0.78, "gross_billings": 7823145, "net_revenue": 6200090, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 29246 } ], "balance_sheet": [ { "assets": 9488342, "current_assets": 4083871, "current_liabilities": 2683621, "equity": 5488881, "fixed_assets": 5404471, "liabilities": 5105119, "long_term_liabilities": 2421498, "quarter": 1 }, { "assets": 9792809, "current_assets": 3813836, "current_liabilities": 2790371, "equity": 5737506, "fixed_assets": 5978973, "liabilities": 5197736, "long_term_liabilities": 2407365, "quarter": 2 }, { "assets": 10107047, "current_assets": 3280132, "current_liabilities": 2822505, "equity": 6045882, "fixed_assets": 6826915, "liabilities": 5292033, "long_term_liabilities": 2469528, "quarter": 3 }, { "assets": 10431367, "current_assets": 4437928, "current_liabilities": 3029753, "equity": 6195399, "fixed_assets": 5993439, "liabilities": 5388041, "long_term_liabilities": 2358288, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 66936, "financing_cash_flow": -26186, "investing_cash_flow": -240634, "net_cash_flow": 865956, "operating_cash_flow": 1367034, "quarter": 1 }, { "change_in_working_capital": 69189, "financing_cash_flow": -162450, "investing_cash_flow": -428004, "net_cash_flow": 1382379, "operating_cash_flow": 1516968, "quarter": 2 }, { "change_in_working_capital": -3852, "financing_cash_flow": -166488, "investing_cash_flow": -336606, "net_cash_flow": 1406336, "operating_cash_flow": 1616408, "quarter": 3 }, { "change_in_working_capital": 58683, "financing_cash_flow": 55916, "investing_cash_flow": -147054, "net_cash_flow": 1285124, "operating_cash_flow": 1484133, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.680155078727137, "current_ratio": 1.5217763611180566, "debt_to_equity_ratio": 0.9300837456669219, "profit_margin": 0.17132570878884532, "quarter": 1, "return_on_assets": 0.11652805094925962, "return_on_equity": 0.20143595752941265 }, { "asset_turnover_ratio": 0.6502657204893918, "current_ratio": 1.366784560189308, "debt_to_equity_ratio": 0.9059225384688051, "profit_margin": 0.17940419552482378, "quarter": 2, "return_on_assets": 0.11666039846176925, "return_on_equity": 0.19911665451853122 }, { "asset_turnover_ratio": 0.6216898961684852, "current_ratio": 1.1621350537908701, "debt_to_equity_ratio": 0.8753119892184466, "profit_margin": 0.1958905053578059, "quarter": 3, "return_on_assets": 0.12178314793628643, "return_on_equity": 0.20358783052662954 }, { "asset_turnover_ratio": 0.5943698462531325, "current_ratio": 1.4647821126012583, "debt_to_equity_ratio": 0.8696842608522873, "profit_margin": 0.18581552848426394, "quarter": 4, "return_on_assets": 0.11044314709663652, "return_on_equity": 0.18595622331991854 } ], "income_statement": [ { "depreciation": 261376, "expenses": 4922786, "income_tax": 425100, "marketing_expense": 739497, "net_income": 1530758, "net_profit": 1105658, "operational_expense": 2835935, "product_revenue": 1864808, "quarter": 1, "rd_expense": 733423, "revenue": 6453544, "salaries_expense": 1944480, "service_revenue": 4588736 }, { "depreciation": 374535, "expenses": 4830106, "income_tax": 395389, "marketing_expense": 525486, "net_income": 1537822, "net_profit": 1142433, "operational_expense": 2648892, "product_revenue": 2115204, "quarter": 2, "rd_expense": 813356, "revenue": 6367928, "salaries_expense": 2309748, "service_revenue": 4252724 }, { "depreciation": 385540, "expenses": 4739171, "income_tax": 313410, "marketing_expense": 936801, "net_income": 1544278, "net_profit": 1230868, "operational_expense": 2660890, "product_revenue": 1811916, "quarter": 3, "rd_expense": 741476, "revenue": 6283449, "salaries_expense": 1686557, "service_revenue": 4471533 }, { "depreciation": 332060, "expenses": 4649948, "income_tax": 398069, "marketing_expense": 805744, "net_income": 1550142, "net_profit": 1152073, "operational_expense": 2560446, "product_revenue": 2310971, "quarter": 4, "rd_expense": 566905, "revenue": 6200090, "salaries_expense": 1586132, "service_revenue": 3889119 } ], "market_conditions": { "gdp_growth": [ 0.055131307958268774, 0.04398089248029657, 0.044468582995150704, 0.046600153622370404 ], "inflation_rate": [ 0.011549287538860767, 0.003686422791988552, 0.01245251168320751, 0.010932356111303998 ], "interest_rate": [ 0.013523955140789, 0.014929599210765466, 0.021007237874209682, 0.01857950820870022 ], "year": 2013 }, "random_event": null, "year": 2013 }, { "advertising_kpis": [ { "average_project_size": 78362, "billable_hours_per_employee": 92, "client_concentration": 0.38, "client_retention_rate": 0.64, "employee_utilization_rate": 0.63, "gross_billings": 6823131, "net_revenue": 5442593, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 25673 }, { "average_project_size": 64824, "billable_hours_per_employee": 110, "client_concentration": 0.23, "client_retention_rate": 0.81, "employee_utilization_rate": 0.77, "gross_billings": 6365836, "net_revenue": 5441142, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 25666 }, { "average_project_size": 102321, "billable_hours_per_employee": 149, "client_concentration": 0.24, "client_retention_rate": 0.62, "employee_utilization_rate": 0.77, "gross_billings": 6410483, "net_revenue": 5439691, "new_client_acquisition": 3, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 25659 }, { "average_project_size": 85918, "billable_hours_per_employee": 85, "client_concentration": 0.17, "client_retention_rate": 0.82, "employee_utilization_rate": 0.67, "gross_billings": 6495047, "net_revenue": 5438241, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 25652 } ], "balance_sheet": [ { "assets": 5617892, "current_assets": 2031027, "current_liabilities": 1154312, "equity": 4136910, "fixed_assets": 3586865, "liabilities": 2542030, "long_term_liabilities": 1387718, "quarter": 1 }, { "assets": 5742247, "current_assets": 1826284, "current_liabilities": 1235418, "equity": 4201036, "fixed_assets": 3915963, "liabilities": 2600256, "long_term_liabilities": 1364838, "quarter": 2 }, { "assets": 5869355, "current_assets": 1884505, "current_liabilities": 1168756, "equity": 4254841, "fixed_assets": 3984850, "liabilities": 2659816, "long_term_liabilities": 1491060, "quarter": 3 }, { "assets": 5999276, "current_assets": 2655155, "current_liabilities": 1293047, "equity": 4340813, "fixed_assets": 3344121, "liabilities": 2720741, "long_term_liabilities": 1427694, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 74144, "financing_cash_flow": -90403, "investing_cash_flow": -335968, "net_cash_flow": 1093174, "operating_cash_flow": 1385965, "quarter": 1 }, { "change_in_working_capital": -49986, "financing_cash_flow": 44275, "investing_cash_flow": -364104, "net_cash_flow": 1204970, "operating_cash_flow": 1461253, "quarter": 2 }, { "change_in_working_capital": -63059, "financing_cash_flow": -64178, "investing_cash_flow": -439411, "net_cash_flow": 1125443, "operating_cash_flow": 1367273, "quarter": 3 }, { "change_in_working_capital": -73213, "financing_cash_flow": 163174, "investing_cash_flow": -369426, "net_cash_flow": 1025034, "operating_cash_flow": 1411068, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9687963029549161, "current_ratio": 1.7595130259409935, "debt_to_equity_ratio": 0.614475538505793, "profit_margin": 0.19495266318830012, "quarter": 1, "return_on_assets": 0.18886941934804016, "return_on_equity": 0.2564832205680085 }, { "asset_turnover_ratio": 0.9475632100116905, "current_ratio": 1.4782721313757772, "debt_to_equity_ratio": 0.61895589564098, "profit_margin": 0.19463653034601927, "quarter": 2, "return_on_assets": 0.18443041548021183, "return_on_equity": 0.25209138888597954 }, { "asset_turnover_ratio": 0.9267953633746808, "current_ratio": 1.6124024176132572, "debt_to_equity_ratio": 0.6251270023956241, "profit_margin": 0.19216201802639157, "quarter": 3, "return_on_assets": 0.17809486732358154, "return_on_equity": 0.2456735751112674 }, { "asset_turnover_ratio": 0.9064828822677936, "current_ratio": 2.0534095048362513, "debt_to_equity_ratio": 0.626781434722021, "profit_margin": 0.19533485183904134, "quarter": 4, "return_on_assets": 0.1770676995024066, "return_on_equity": 0.2447186736678129 } ], "income_statement": [ { "depreciation": 324917, "expenses": 4081345, "income_tax": 300200, "marketing_expense": 693303, "net_income": 1361248, "net_profit": 1061048, "operational_expense": 2057460, "product_revenue": 1222375, "quarter": 1, "rd_expense": 512659, "revenue": 5442593, "salaries_expense": 1477176, "service_revenue": 4220218 }, { "depreciation": 402208, "expenses": 4062981, "income_tax": 319116, "marketing_expense": 415529, "net_income": 1378161, "net_profit": 1059045, "operational_expense": 2357684, "product_revenue": 1562727, "quarter": 2, "rd_expense": 446191, "revenue": 5441142, "salaries_expense": 2000689, "service_revenue": 3878415 }, { "depreciation": 321971, "expenses": 4044701, "income_tax": 349688, "marketing_expense": 792263, "net_income": 1394990, "net_profit": 1045302, "operational_expense": 2494736, "product_revenue": 2094236, "quarter": 3, "rd_expense": 537800, "revenue": 5439691, "salaries_expense": 1598577, "service_revenue": 3345455 }, { "depreciation": 348790, "expenses": 4026503, "income_tax": 349460, "marketing_expense": 539083, "net_income": 1411738, "net_profit": 1062278, "operational_expense": 2788834, "product_revenue": 1641756, "quarter": 4, "rd_expense": 724079, "revenue": 5438241, "salaries_expense": 1640574, "service_revenue": 3796485 } ], "market_conditions": { "gdp_growth": [ 0.030697794586746957, 0.032516419788350195, 0.027055036099683398, 0.037223594008368464 ], "inflation_rate": [ 0.003341168045584839, 0.012160680086087734, 0.0049810070212504155, 0.0032590070077683853 ], "interest_rate": [ 0.014094234159827437, 0.010076696617919371, 0.010918911200754333, 0.008143802352539196 ], "year": 2014 }, "random_event": null, "year": 2014 }, { "advertising_kpis": [ { "average_project_size": 164785, "billable_hours_per_employee": 86, "client_concentration": 0.11, "client_retention_rate": 0.65, "employee_utilization_rate": 0.78, "gross_billings": 10015490, "net_revenue": 8136176, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 38378 }, { "average_project_size": 174616, "billable_hours_per_employee": 157, "client_concentration": 0.39, "client_retention_rate": 0.7, "employee_utilization_rate": 0.62, "gross_billings": 9522018, "net_revenue": 8008706, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 37777 }, { "average_project_size": 99709, "billable_hours_per_employee": 122, "client_concentration": 0.26, "client_retention_rate": 0.63, "employee_utilization_rate": 0.76, "gross_billings": 8861225, "net_revenue": 7883234, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 37185 }, { "average_project_size": 133631, "billable_hours_per_employee": 146, "client_concentration": 0.4, "client_retention_rate": 0.77, "employee_utilization_rate": 0.7, "gross_billings": 9263604, "net_revenue": 7759728, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 36602 } ], "balance_sheet": [ { "assets": 9061687, "current_assets": 3502147, "current_liabilities": 2580275, "equity": 6432419, "fixed_assets": 5559540, "liabilities": 4552937, "long_term_liabilities": 1972662, "quarter": 1 }, { "assets": 9344002, "current_assets": 3335890, "current_liabilities": 2495497, "equity": 6462657, "fixed_assets": 6008112, "liabilities": 4644220, "long_term_liabilities": 2148723, "quarter": 2 }, { "assets": 9635112, "current_assets": 3659104, "current_liabilities": 1948188, "equity": 6589260, "fixed_assets": 5976008, "liabilities": 4737333, "long_term_liabilities": 2789145, "quarter": 3 }, { "assets": 9935291, "current_assets": 3095764, "current_liabilities": 2745140, "equity": 6780612, "fixed_assets": 6839527, "liabilities": 4832313, "long_term_liabilities": 2087173, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 26063, "financing_cash_flow": 117184, "investing_cash_flow": -373640, "net_cash_flow": 2319165, "operating_cash_flow": 2347870, "quarter": 1 }, { "change_in_working_capital": 27314, "financing_cash_flow": 179873, "investing_cash_flow": -318586, "net_cash_flow": 1921061, "operating_cash_flow": 2310380, "quarter": 2 }, { "change_in_working_capital": 57427, "financing_cash_flow": 89820, "investing_cash_flow": -322205, "net_cash_flow": 2030532, "operating_cash_flow": 2230800, "quarter": 3 }, { "change_in_working_capital": 10652, "financing_cash_flow": 127749, "investing_cash_flow": -237092, "net_cash_flow": 1979869, "operating_cash_flow": 2074338, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8978654857533702, "current_ratio": 1.3572766468690354, "debt_to_equity_ratio": 0.7078110116893815, "profit_margin": 0.23643404469126528, "quarter": 1, "return_on_assets": 0.21228596838535693, "return_on_equity": 0.29905841021861296 }, { "asset_turnover_ratio": 0.8570959209983046, "current_ratio": 1.3367637789185882, "debt_to_equity_ratio": 0.718623934397261, "profit_margin": 0.22011982959544277, "quarter": 2, "return_on_assets": 0.18866380807709587, "return_on_equity": 0.2727786729204412 }, { "asset_turnover_ratio": 0.8181777233103258, "current_ratio": 1.8782088792252083, "debt_to_equity_ratio": 0.7189476511778258, "profit_margin": 0.21456688968004756, "quarter": 3, "return_on_assets": 0.17555384929619916, "return_on_equity": 0.2567027253439688 }, { "asset_turnover_ratio": 0.7810267459705005, "current_ratio": 1.127725361912325, "debt_to_equity_ratio": 0.7126662018118719, "profit_margin": 0.21619752651123852, "quarter": 4, "return_on_assets": 0.16885605061794365, "return_on_equity": 0.24741630991420832 } ], "income_statement": [ { "depreciation": 424201, "expenses": 5730556, "income_tax": 481951, "marketing_expense": 779265, "net_income": 2405620, "net_profit": 1923669, "operational_expense": 3075422, "product_revenue": 2483093, "quarter": 1, "rd_expense": 652358, "revenue": 8136176, "salaries_expense": 2162645, "service_revenue": 5653083 }, { "depreciation": 547505, "expenses": 5612075, "income_tax": 633756, "marketing_expense": 939910, "net_income": 2396631, "net_profit": 1762875, "operational_expense": 2968227, "product_revenue": 3116763, "quarter": 2, "rd_expense": 1112354, "revenue": 8008706, "salaries_expense": 2803661, "service_revenue": 4891943 }, { "depreciation": 539319, "expenses": 5496044, "income_tax": 695709, "marketing_expense": 1053643, "net_income": 2387190, "net_profit": 1691481, "operational_expense": 3315324, "product_revenue": 1645772, "quarter": 3, "rd_expense": 861786, "revenue": 7883234, "salaries_expense": 2179989, "service_revenue": 6237462 }, { "depreciation": 396704, "expenses": 5382411, "income_tax": 699683, "marketing_expense": 842873, "net_income": 2377317, "net_profit": 1677634, "operational_expense": 3417131, "product_revenue": 2642379, "quarter": 4, "rd_expense": 851122, "revenue": 7759728, "salaries_expense": 2442117, "service_revenue": 5117349 } ], "market_conditions": { "gdp_growth": [ 0.048121606971667986, 0.04996421842081093, 0.034750183787352215, 0.040980398518881515 ], "inflation_rate": [ 0.004297417959704331, 0.006698033203063124, 0.009920853786456706, 0.008349284255237573 ], "interest_rate": [ 0.01972086720379608, 0.012569858585921707, 0.01577225753829655, 0.019689748773209607 ], "year": 2015 }, "random_event": null, "year": 2015 }, { "advertising_kpis": [ { "average_project_size": 71177, "billable_hours_per_employee": 148, "client_concentration": 0.16, "client_retention_rate": 0.76, "employee_utilization_rate": 0.66, "gross_billings": 10264997, "net_revenue": 8557978, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 40368 }, { "average_project_size": 125391, "billable_hours_per_employee": 106, "client_concentration": 0.27, "client_retention_rate": 0.77, "employee_utilization_rate": 0.61, "gross_billings": 10953363, "net_revenue": 8704815, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 41060 }, { "average_project_size": 155168, "billable_hours_per_employee": 127, "client_concentration": 0.16, "client_retention_rate": 0.62, "employee_utilization_rate": 0.63, "gross_billings": 10249481, "net_revenue": 8854173, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 41765 }, { "average_project_size": 174244, "billable_hours_per_employee": 128, "client_concentration": 0.32, "client_retention_rate": 0.67, "employee_utilization_rate": 0.77, "gross_billings": 10255354, "net_revenue": 9006093, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 42482 } ], "balance_sheet": [ { "assets": 11974646, "current_assets": 4212767, "current_liabilities": 2148603, "equity": 8910571, "fixed_assets": 7761879, "liabilities": 5054726, "long_term_liabilities": 2906123, "quarter": 1 }, { "assets": 12156639, "current_assets": 5581211, "current_liabilities": 2519069, "equity": 9276658, "fixed_assets": 6575428, "liabilities": 5129871, "long_term_liabilities": 2610802, "quarter": 2 }, { "assets": 12341398, "current_assets": 4300355, "current_liabilities": 2870494, "equity": 9435148, "fixed_assets": 8041043, "liabilities": 5206133, "long_term_liabilities": 2335639, "quarter": 3 }, { "assets": 12528965, "current_assets": 5910780, "current_liabilities": 2965286, "equity": 9485928, "fixed_assets": 6618185, "liabilities": 5283530, "long_term_liabilities": 2318244, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -85589, "financing_cash_flow": -43660, "investing_cash_flow": -430436, "net_cash_flow": 2309626, "operating_cash_flow": 2415896, "quarter": 1 }, { "change_in_working_capital": 4484, "financing_cash_flow": 43975, "investing_cash_flow": -116960, "net_cash_flow": 2585121, "operating_cash_flow": 2609496, "quarter": 2 }, { "change_in_working_capital": -42141, "financing_cash_flow": 5499, "investing_cash_flow": -163957, "net_cash_flow": 2442808, "operating_cash_flow": 2748542, "quarter": 3 }, { "change_in_working_capital": -68666, "financing_cash_flow": -154033, "investing_cash_flow": -478250, "net_cash_flow": 2470594, "operating_cash_flow": 2797432, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7146748221200026, "current_ratio": 1.960700510983183, "debt_to_equity_ratio": 0.5672729615195256, "profit_margin": 0.23260763231688608, "quarter": 1, "return_on_assets": 0.1662388182498255, "return_on_equity": 0.2234033037837867 }, { "asset_turnover_ratio": 0.7160544127369415, "current_ratio": 2.2155848053387976, "debt_to_equity_ratio": 0.552986970092031, "profit_margin": 0.2584649989689614, "quarter": 2, "return_on_assets": 0.18507500304977387, "return_on_equity": 0.24253238612439953 }, { "asset_turnover_ratio": 0.7174367928171509, "current_ratio": 1.498123667912213, "debt_to_equity_ratio": 0.5517807457816242, "profit_margin": 0.25975130596612467, "quarter": 3, "return_on_assets": 0.18635514388240296, "return_on_equity": 0.24375696067512667 }, { "asset_turnover_ratio": 0.7188217861571168, "current_ratio": 1.9933254330273706, "debt_to_equity_ratio": 0.5569860956144723, "profit_margin": 0.248775245825243, "quarter": 4, "return_on_assets": 0.17882506655577696, "return_on_equity": 0.23619122978795537 } ], "income_statement": [ { "depreciation": 425245, "expenses": 5788356, "income_tax": 778971, "marketing_expense": 1096220, "net_income": 2769622, "net_profit": 1990651, "operational_expense": 3516110, "product_revenue": 1975755, "quarter": 1, "rd_expense": 743864, "revenue": 8557978, "salaries_expense": 1751580, "service_revenue": 6582223 }, { "depreciation": 359606, "expenses": 5874430, "income_tax": 580495, "marketing_expense": 1124865, "net_income": 2830385, "net_profit": 2249890, "operational_expense": 3413359, "product_revenue": 2073477, "quarter": 2, "rd_expense": 743876, "revenue": 8704815, "salaries_expense": 2444798, "service_revenue": 6631338 }, { "depreciation": 448659, "expenses": 5961784, "income_tax": 592506, "marketing_expense": 1081306, "net_income": 2892389, "net_profit": 2299883, "operational_expense": 3675140, "product_revenue": 3373369, "quarter": 3, "rd_expense": 843200, "revenue": 8854173, "salaries_expense": 1905112, "service_revenue": 5480804 }, { "depreciation": 556939, "expenses": 6050437, "income_tax": 715163, "marketing_expense": 947459, "net_income": 2955656, "net_profit": 2240493, "operational_expense": 3424290, "product_revenue": 2395218, "quarter": 4, "rd_expense": 871529, "revenue": 9006093, "salaries_expense": 2900626, "service_revenue": 6610875 } ], "market_conditions": { "gdp_growth": [ 0.04490891063932017, 0.028738770096964433, 0.04622145493576017, 0.043084902282835624 ], "inflation_rate": [ 0.014114316405515148, 0.01197358654791724, 0.012763252381214053, 0.01019267134855682 ], "interest_rate": [ 0.011617072459163116, 0.015557995293006116, 0.014360960522577633, 0.009640682617564771 ], "year": 2016 }, "random_event": null, "year": 2016 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Good", "founding_year": 2009, "industry": "Advertising", "location": "Port Bethany", "name": "Cook, Osborne and Benson", "num_employees": 828, "region": "North America", "revenue_size": "Medium", "website": "www.cook,osborneandbenson.com" }

[ { "advertising_kpis": [ { "average_project_size": 175730, "billable_hours_per_employee": 153, "client_concentration": 0.18, "client_retention_rate": 0.66, "employee_utilization_rate": 0.75, "gross_billings": 20651543, "net_revenue": 16797447, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 20287 }, { "average_project_size": 150771, "billable_hours_per_employee": 132, "client_concentration": 0.38, "client_retention_rate": 0.71, "employee_utilization_rate": 0.75, "gross_billings": 20593946, "net_revenue": 17411297, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 21028 }, { "average_project_size": 109901, "billable_hours_per_employee": 132, "client_concentration": 0.31, "client_retention_rate": 0.77, "employee_utilization_rate": 0.61, "gross_billings": 22529022, "net_revenue": 18047580, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 21797 }, { "average_project_size": 111079, "billable_hours_per_employee": 142, "client_concentration": 0.11, "client_retention_rate": 0.87, "employee_utilization_rate": 0.63, "gross_billings": 21687759, "net_revenue": 18707116, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 22593 } ], "balance_sheet": [ { "assets": 17452243, "current_assets": 6157772, "current_liabilities": 4907525, "equity": 12473097, "fixed_assets": 11294471, "liabilities": 9512624, "long_term_liabilities": 4605099, "quarter": 1 }, { "assets": 17854008, "current_assets": 5360311, "current_liabilities": 4663937, "equity": 13005590, "fixed_assets": 12493697, "liabilities": 9696335, "long_term_liabilities": 5032398, "quarter": 2 }, { "assets": 18265021, "current_assets": 8763422, "current_liabilities": 5819457, "equity": 13300837, "fixed_assets": 9501599, "liabilities": 9883594, "long_term_liabilities": 4064137, "quarter": 3 }, { "assets": 18685497, "current_assets": 5931908, "current_liabilities": 5096883, "equity": 13877309, "fixed_assets": 12753589, "liabilities": 10074469, "long_term_liabilities": 4977586, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -65223, "financing_cash_flow": -33107, "investing_cash_flow": -431408, "net_cash_flow": 4993928, "operating_cash_flow": 5327984, "quarter": 1 }, { "change_in_working_capital": 11587, "financing_cash_flow": -33882, "investing_cash_flow": -282010, "net_cash_flow": 5519855, "operating_cash_flow": 5892180, "quarter": 2 }, { "change_in_working_capital": 86931, "financing_cash_flow": 122490, "investing_cash_flow": -261062, "net_cash_flow": 5328083, "operating_cash_flow": 5642116, "quarter": 3 }, { "change_in_working_capital": -38821, "financing_cash_flow": 12014, "investing_cash_flow": -213631, "net_cash_flow": 5804523, "operating_cash_flow": 6289721, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9624806966073072, "current_ratio": 1.2547612085521724, "debt_to_equity_ratio": 0.762651328695672, "profit_margin": 0.2698908947294193, "quarter": 1, "return_on_assets": 0.2597647763671409, "return_on_equity": 0.3634604942140673 }, { "asset_turnover_ratio": 0.9752038309829367, "current_ratio": 1.1493103358814667, "debt_to_equity_ratio": 0.745551336002442, "profit_margin": 0.27843514472241787, "quarter": 2, "return_on_assets": 0.2715310198135903, "return_on_equity": 0.37275640705265967 }, { "asset_turnover_ratio": 0.9880952231043151, "current_ratio": 1.505883109025464, "debt_to_equity_ratio": 0.7430806046266111, "profit_margin": 0.27258003566129085, "quarter": 3, "return_on_assets": 0.2693350311505254, "return_on_equity": 0.369857175153714 }, { "asset_turnover_ratio": 1.001156993576355, "current_ratio": 1.163830521516778, "debt_to_equity_ratio": 0.7259670444752654, "profit_margin": 0.2815121796432972, "quarter": 4, "return_on_assets": 0.2818378874268102, "return_on_equity": 0.3794886314054115 } ], "income_statement": [ { "depreciation": 794506, "expenses": 10712025, "income_tax": 1551944, "marketing_expense": 2118202, "net_income": 6085422, "net_profit": 4533478, "operational_expense": 5580864, "product_revenue": 3729182, "quarter": 1, "rd_expense": 1145837, "revenue": 16797447, "salaries_expense": 4283068, "service_revenue": 13068265 }, { "depreciation": 1044263, "expenses": 11080163, "income_tax": 1483217, "marketing_expense": 1441429, "net_income": 6331134, "net_profit": 4847917, "operational_expense": 7325036, "product_revenue": 5410926, "quarter": 2, "rd_expense": 1747425, "revenue": 17411297, "salaries_expense": 4355474, "service_revenue": 12000371 }, { "depreciation": 722706, "expenses": 11460953, "income_tax": 1667217, "marketing_expense": 1441838, "net_income": 6586627, "net_profit": 4919410, "operational_expense": 6178338, "product_revenue": 3759874, "quarter": 3, "rd_expense": 1291664, "revenue": 18047580, "salaries_expense": 4828512, "service_revenue": 14287706 }, { "depreciation": 1023440, "expenses": 11854829, "income_tax": 1586006, "marketing_expense": 1356935, "net_income": 6852287, "net_profit": 5266281, "operational_expense": 6974024, "product_revenue": 4644013, "quarter": 4, "rd_expense": 1599966, "revenue": 18707116, "salaries_expense": 3749394, "service_revenue": 14063103 } ], "market_conditions": { "gdp_growth": [ 0.01143901354870009, 0.023581595753291405, 0.014025576073919185, 0.022381053406250108 ], "inflation_rate": [ 0.00929059383614498, 0.008721052554120246, 0.007192394967550391, 0.011762070315324065 ], "interest_rate": [ 0.030662905949402755, 0.03369099607061847, 0.02688469267496721, 0.03174943263219431 ], "year": 2009 }, "random_event": { "description": "Cook, Osborne and Benson Partnership with Major Brand in 2009", "impact": -0.06, "type": "Partnership with Major Brand" }, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 78696, "billable_hours_per_employee": 147, "client_concentration": 0.24, "client_retention_rate": 0.74, "employee_utilization_rate": 0.77, "gross_billings": 18899655, "net_revenue": 16438934, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 19854 }, { "average_project_size": 195400, "billable_hours_per_employee": 137, "client_concentration": 0.17, "client_retention_rate": 0.85, "employee_utilization_rate": 0.65, "gross_billings": 19090873, "net_revenue": 16651667, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 20111 }, { "average_project_size": 66221, "billable_hours_per_employee": 93, "client_concentration": 0.2, "client_retention_rate": 0.87, "employee_utilization_rate": 0.77, "gross_billings": 19761836, "net_revenue": 16867154, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 20371 }, { "average_project_size": 193421, "billable_hours_per_employee": 131, "client_concentration": 0.36, "client_retention_rate": 0.8, "employee_utilization_rate": 0.65, "gross_billings": 22153404, "net_revenue": 17085430, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 20635 } ], "balance_sheet": [ { "assets": 22107602, "current_assets": 6659750, "current_liabilities": 6379847, "equity": 15873621, "fixed_assets": 15447852, "liabilities": 11235619, "long_term_liabilities": 4855772, "quarter": 1 }, { "assets": 22527653, "current_assets": 11159105, "current_liabilities": 6746054, "equity": 16267903, "fixed_assets": 11368548, "liabilities": 11513868, "long_term_liabilities": 4767814, "quarter": 2 }, { "assets": 22955686, "current_assets": 8998619, "current_liabilities": 4821233, "equity": 16136801, "fixed_assets": 13957067, "liabilities": 11799007, "long_term_liabilities": 6977774, "quarter": 3 }, { "assets": 23391851, "current_assets": 11569864, "current_liabilities": 6284919, "equity": 16520330, "fixed_assets": 11821987, "liabilities": 12091208, "long_term_liabilities": 5806289, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 86003, "financing_cash_flow": 181938, "investing_cash_flow": -276153, "net_cash_flow": 5303690, "operating_cash_flow": 5737414, "quarter": 1 }, { "change_in_working_capital": 26256, "financing_cash_flow": 76457, "investing_cash_flow": -448797, "net_cash_flow": 5558739, "operating_cash_flow": 6025261, "quarter": 2 }, { "change_in_working_capital": -7793, "financing_cash_flow": 65574, "investing_cash_flow": -249639, "net_cash_flow": 5604873, "operating_cash_flow": 5795021, "quarter": 3 }, { "change_in_working_capital": 26158, "financing_cash_flow": -176013, "investing_cash_flow": -292816, "net_cash_flow": 5723727, "operating_cash_flow": 5980279, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7435873868183442, "current_ratio": 1.0438729957003672, "debt_to_equity_ratio": 0.7078170128920175, "profit_margin": 0.3042556165746514, "quarter": 1, "return_on_assets": 0.22624063885354911, "return_on_equity": 0.315091181778877 }, { "asset_turnover_ratio": 0.7391656378940141, "current_ratio": 1.6541677549571943, "debt_to_equity_ratio": 0.7077659609846456, "profit_margin": 0.3155310516358512, "quarter": 2, "return_on_assets": 0.23322971105778306, "return_on_equity": 0.3229745099906239 }, { "asset_turnover_ratio": 0.7347702002893749, "current_ratio": 1.8664559460204475, "debt_to_equity_ratio": 0.7311862493687565, "profit_margin": 0.2952556192941619, "quarter": 3, "return_on_assets": 0.21694503052533476, "return_on_equity": 0.30861891399664654 }, { "asset_turnover_ratio": 0.7304009417638647, "current_ratio": 1.8408930966333854, "debt_to_equity_ratio": 0.7318986969388626, "profit_margin": 0.3055051584888411, "quarter": 4, "return_on_assets": 0.22314125547396826, "return_on_equity": 0.3159553713515408 } ], "income_statement": [ { "depreciation": 735776, "expenses": 9949874, "income_tax": 1487422, "marketing_expense": 1586178, "net_income": 6489060, "net_profit": 5001638, "operational_expense": 6818675, "product_revenue": 3544843, "quarter": 1, "rd_expense": 1753320, "revenue": 16438934, "salaries_expense": 3869435, "service_revenue": 12894091 }, { "depreciation": 771143, "expenses": 10082229, "income_tax": 1315320, "marketing_expense": 1207123, "net_income": 6569438, "net_profit": 5254118, "operational_expense": 6523946, "product_revenue": 5309514, "quarter": 2, "rd_expense": 1789919, "revenue": 16651667, "salaries_expense": 3820455, "service_revenue": 11342153 }, { "depreciation": 814899, "expenses": 10216346, "income_tax": 1670686, "marketing_expense": 1085556, "net_income": 6650808, "net_profit": 4980122, "operational_expense": 5875595, "product_revenue": 3395276, "quarter": 3, "rd_expense": 1957895, "revenue": 16867154, "salaries_expense": 4440172, "service_revenue": 13471878 }, { "depreciation": 760592, "expenses": 10352246, "income_tax": 1513497, "marketing_expense": 2040767, "net_income": 6733184, "net_profit": 5219687, "operational_expense": 5327578, "product_revenue": 4107841, "quarter": 4, "rd_expense": 1433425, "revenue": 17085430, "salaries_expense": 4827566, "service_revenue": 12977589 } ], "market_conditions": { "gdp_growth": [ 0.016812919407906586, 0.022800367307620972, 0.031028499637571608, 0.02387883645195385 ], "inflation_rate": [ 0.020508186608034287, 0.014070118819244682, 0.019067055479109175, 0.01440299401931194 ], "interest_rate": [ 0.03275783255529883, 0.0372200907828335, 0.03223132482032815, 0.03787264431206686 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 79173, "billable_hours_per_employee": 119, "client_concentration": 0.15, "client_retention_rate": 0.75, "employee_utilization_rate": 0.78, "gross_billings": 21200044, "net_revenue": 19068470, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 23030 }, { "average_project_size": 52292, "billable_hours_per_employee": 124, "client_concentration": 0.27, "client_retention_rate": 0.86, "employee_utilization_rate": 0.64, "gross_billings": 23420848, "net_revenue": 19854148, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 23978 }, { "average_project_size": 101315, "billable_hours_per_employee": 142, "client_concentration": 0.28, "client_retention_rate": 0.79, "employee_utilization_rate": 0.79, "gross_billings": 23808523, "net_revenue": 20672199, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 24966 }, { "average_project_size": 112937, "billable_hours_per_employee": 139, "client_concentration": 0.26, "client_retention_rate": 0.82, "employee_utilization_rate": 0.78, "gross_billings": 25042888, "net_revenue": 21523956, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 25995 } ], "balance_sheet": [ { "assets": 20008306, "current_assets": 8999189, "current_liabilities": 5049103, "equity": 12952097, "fixed_assets": 11009117, "liabilities": 10660541, "long_term_liabilities": 5611438, "quarter": 1 }, { "assets": 20358622, "current_assets": 8045125, "current_liabilities": 5504446, "equity": 13487583, "fixed_assets": 12313497, "liabilities": 10756598, "long_term_liabilities": 5252152, "quarter": 2 }, { "assets": 20715072, "current_assets": 7523701, "current_liabilities": 4912377, "equity": 14189037, "fixed_assets": 13191371, "liabilities": 10853521, "long_term_liabilities": 5941144, "quarter": 3 }, { "assets": 21077764, "current_assets": 9281051, "current_liabilities": 6198227, "equity": 14275335, "fixed_assets": 11796713, "liabilities": 10951317, "long_term_liabilities": 4753090, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -78817, "financing_cash_flow": -194526, "investing_cash_flow": -383768, "net_cash_flow": 4290483, "operating_cash_flow": 4665503, "quarter": 1 }, { "change_in_working_capital": -59282, "financing_cash_flow": 5276, "investing_cash_flow": -229208, "net_cash_flow": 4197454, "operating_cash_flow": 4656785, "quarter": 2 }, { "change_in_working_capital": -66594, "financing_cash_flow": -178376, "investing_cash_flow": -220764, "net_cash_flow": 5649868, "operating_cash_flow": 5801657, "quarter": 3 }, { "change_in_working_capital": 38116, "financing_cash_flow": 100846, "investing_cash_flow": -166183, "net_cash_flow": 5639048, "operating_cash_flow": 5659594, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9530277075930366, "current_ratio": 1.7823342086703322, "debt_to_equity_ratio": 0.8230745183579153, "profit_margin": 0.18902051396887112, "quarter": 1, "return_on_assets": 0.1801417871158108, "return_on_equity": 0.2782817330660819 }, { "asset_turnover_ratio": 0.9752206215135779, "current_ratio": 1.4615685211554441, "debt_to_equity_ratio": 0.7975185769014359, "profit_margin": 0.19570514937231254, "quarter": 2, "return_on_assets": 0.19085569740427422, "return_on_equity": 0.2880841585923883 }, { "asset_turnover_ratio": 0.9979303475266704, "current_ratio": 1.5315805362658443, "debt_to_equity_ratio": 0.7649230176790716, "profit_margin": 0.20933844531972626, "quarter": 3, "return_on_assets": 0.20890518748860734, "return_on_equity": 0.30498799883318367 }, { "asset_turnover_ratio": 1.0211688488399433, "current_ratio": 1.4973719097412856, "debt_to_equity_ratio": 0.7671495625146451, "profit_margin": 0.1927567590270116, "quarter": 4, "return_on_assets": 0.19683719772173178, "return_on_equity": 0.2906333196383833 } ], "income_statement": [ { "depreciation": 1061171, "expenses": 13997665, "income_tax": 1466473, "marketing_expense": 1670422, "net_income": 5070805, "net_profit": 3604332, "operational_expense": 8945179, "product_revenue": 3897057, "quarter": 1, "rd_expense": 1821737, "revenue": 19068470, "salaries_expense": 6221126, "service_revenue": 15171413 }, { "depreciation": 771226, "expenses": 14543260, "income_tax": 1425329, "marketing_expense": 2866141, "net_income": 5310888, "net_profit": 3885559, "operational_expense": 7763251, "product_revenue": 7357747, "quarter": 2, "rd_expense": 1764365, "revenue": 19854148, "salaries_expense": 6826700, "service_revenue": 12496401 }, { "depreciation": 1474171, "expenses": 15110121, "income_tax": 1234592, "marketing_expense": 2544750, "net_income": 5562078, "net_profit": 4327486, "operational_expense": 8581576, "product_revenue": 4732586, "quarter": 3, "rd_expense": 1959700, "revenue": 20672199, "salaries_expense": 6348433, "service_revenue": 15939613 }, { "depreciation": 1510706, "expenses": 15699078, "income_tax": 1675990, "marketing_expense": 1875270, "net_income": 5824878, "net_profit": 4148888, "operational_expense": 10987627, "product_revenue": 5259429, "quarter": 4, "rd_expense": 2442475, "revenue": 21523956, "salaries_expense": 7681722, "service_revenue": 16264527 } ], "market_conditions": { "gdp_growth": [ 0.02247767469721902, 0.02460272123102064, 0.007702945201516922, 0.015400585907721911 ], "inflation_rate": [ 0.012328590757920303, 0.007922952552664545, 0.016970273390712554, 0.011611382655974684 ], "interest_rate": [ 0.037668902402094716, 0.036670216393056676, 0.03739061687664536, 0.03350005632193809 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 180730, "billable_hours_per_employee": 109, "client_concentration": 0.1, "client_retention_rate": 0.71, "employee_utilization_rate": 0.67, "gross_billings": 13111820, "net_revenue": 10728956, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 12958 }, { "average_project_size": 102509, "billable_hours_per_employee": 91, "client_concentration": 0.33, "client_retention_rate": 0.85, "employee_utilization_rate": 0.63, "gross_billings": 12454731, "net_revenue": 10905409, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 13171 }, { "average_project_size": 91978, "billable_hours_per_employee": 112, "client_concentration": 0.37, "client_retention_rate": 0.65, "employee_utilization_rate": 0.76, "gross_billings": 12298913, "net_revenue": 11084764, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 13387 }, { "average_project_size": 163701, "billable_hours_per_employee": 139, "client_concentration": 0.16, "client_retention_rate": 0.6, "employee_utilization_rate": 0.7, "gross_billings": 13637662, "net_revenue": 11267069, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 13608 } ], "balance_sheet": [ { "assets": 12118994, "current_assets": 5788448, "current_liabilities": 3634937, "equity": 7952371, "fixed_assets": 6330546, "liabilities": 7103115, "long_term_liabilities": 3468178, "quarter": 1 }, { "assets": 12425537, "current_assets": 4069171, "current_liabilities": 4367289, "equity": 8288824, "fixed_assets": 8356366, "liabilities": 7304844, "long_term_liabilities": 2937555, "quarter": 2 }, { "assets": 12739833, "current_assets": 6027265, "current_liabilities": 3138637, "equity": 8167806, "fixed_assets": 6712568, "liabilities": 7512302, "long_term_liabilities": 4373665, "quarter": 3 }, { "assets": 13062079, "current_assets": 6092551, "current_liabilities": 4422033, "equity": 8337443, "fixed_assets": 6969528, "liabilities": 7725652, "long_term_liabilities": 3303619, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -22278, "financing_cash_flow": 1013, "investing_cash_flow": -101861, "net_cash_flow": 2864140, "operating_cash_flow": 3370400, "quarter": 1 }, { "change_in_working_capital": -40983, "financing_cash_flow": -182360, "investing_cash_flow": -200052, "net_cash_flow": 3521161, "operating_cash_flow": 3706097, "quarter": 2 }, { "change_in_working_capital": -45089, "financing_cash_flow": 81519, "investing_cash_flow": -205316, "net_cash_flow": 3429935, "operating_cash_flow": 3414154, "quarter": 3 }, { "change_in_working_capital": 10913, "financing_cash_flow": 29528, "investing_cash_flow": -302272, "net_cash_flow": 3321374, "operating_cash_flow": 3704664, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8853008756337366, "current_ratio": 1.592447957144787, "debt_to_equity_ratio": 0.8932071956904425, "profit_margin": 0.273697832296078, "quarter": 1, "return_on_assets": 0.24230493059077346, "return_on_equity": 0.3692599351815955 }, { "asset_turnover_ratio": 0.8776609815736737, "current_ratio": 0.9317384308663795, "debt_to_equity_ratio": 0.8812883468149402, "profit_margin": 0.2905100578987913, "quarter": 2, "return_on_assets": 0.25496934257247794, "return_on_equity": 0.3822171878664573 }, { "asset_turnover_ratio": 0.8700870725699466, "current_ratio": 1.9203447228844877, "debt_to_equity_ratio": 0.919745400417199, "profit_margin": 0.26525373025533067, "quarter": 3, "return_on_assets": 0.2307938416461189, "return_on_equity": 0.35998345210451865 }, { "asset_turnover_ratio": 0.8625785374594657, "current_ratio": 1.3777714910766157, "debt_to_equity_ratio": 0.9266212674557416, "profit_margin": 0.2663528553876789, "quarter": 4, "return_on_assets": 0.22975025644845665, "return_on_equity": 0.3599444098148557 } ], "income_statement": [ { "depreciation": 433908, "expenses": 6659797, "income_tax": 1132667, "marketing_expense": 1158735, "net_income": 4069159, "net_profit": 2936492, "operational_expense": 4014986, "product_revenue": 2823970, "quarter": 1, "rd_expense": 1134252, "revenue": 10728956, "salaries_expense": 2871327, "service_revenue": 7904986 }, { "depreciation": 537966, "expenses": 6790656, "income_tax": 946622, "marketing_expense": 806850, "net_income": 4114753, "net_profit": 3168131, "operational_expense": 4233070, "product_revenue": 4057089, "quarter": 2, "rd_expense": 821279, "revenue": 10905409, "salaries_expense": 2288413, "service_revenue": 6848320 }, { "depreciation": 473879, "expenses": 6924088, "income_tax": 1220401, "marketing_expense": 1156180, "net_income": 4160676, "net_profit": 2940275, "operational_expense": 4503425, "product_revenue": 2905004, "quarter": 3, "rd_expense": 1268134, "revenue": 11084764, "salaries_expense": 3240153, "service_revenue": 8179760 }, { "depreciation": 703648, "expenses": 7060141, "income_tax": 1205912, "marketing_expense": 1092184, "net_income": 4206928, "net_profit": 3001016, "operational_expense": 3726456, "product_revenue": 3838050, "quarter": 4, "rd_expense": 1141839, "revenue": 11267069, "salaries_expense": 2398275, "service_revenue": 7429019 } ], "market_conditions": { "gdp_growth": [ 0.022911259174607256, 0.02367506592315492, 0.03386548292938935, 0.03357719269133911 ], "inflation_rate": [ 0.01344772351727498, 0.01625276957203721, 0.021530238595464782, 0.011758618240813843 ], "interest_rate": [ 0.024725183125180572, 0.01907349215147532, 0.025928559882546234, 0.022102772729477953 ], "year": 2012 }, "random_event": { "description": "Cook, Osborne and Benson Data Privacy Regulation Impact in 2012", "impact": 0.1, "type": "Data Privacy Regulation Impact" }, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 161075, "billable_hours_per_employee": 153, "client_concentration": 0.19, "client_retention_rate": 0.87, "employee_utilization_rate": 0.73, "gross_billings": 19773190, "net_revenue": 16970284, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 20496 }, { "average_project_size": 100660, "billable_hours_per_employee": 102, "client_concentration": 0.23, "client_retention_rate": 0.75, "employee_utilization_rate": 0.72, "gross_billings": 19635810, "net_revenue": 17542834, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 21187 }, { "average_project_size": 197670, "billable_hours_per_employee": 99, "client_concentration": 0.19, "client_retention_rate": 0.68, "employee_utilization_rate": 0.61, "gross_billings": 20907825, "net_revenue": 18134702, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 21902 }, { "average_project_size": 195474, "billable_hours_per_employee": 105, "client_concentration": 0.19, "client_retention_rate": 0.69, "employee_utilization_rate": 0.69, "gross_billings": 23507332, "net_revenue": 18746538, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 22641 } ], "balance_sheet": [ { "assets": 24227370, "current_assets": 8799057, "current_liabilities": 6048517, "equity": 17436811, "fixed_assets": 15428313, "liabilities": 10167259, "long_term_liabilities": 4118742, "quarter": 1 }, { "assets": 25034415, "current_assets": 7854542, "current_liabilities": 4699651, "equity": 17994816, "fixed_assets": 17179873, "liabilities": 10248048, "long_term_liabilities": 5548397, "quarter": 2 }, { "assets": 25868344, "current_assets": 9130936, "current_liabilities": 4686986, "equity": 19155372, "fixed_assets": 16737408, "liabilities": 10329479, "long_term_liabilities": 5642493, "quarter": 3 }, { "assets": 26730051, "current_assets": 10370163, "current_liabilities": 4692826, "equity": 20074230, "fixed_assets": 16359888, "liabilities": 10411557, "long_term_liabilities": 5718731, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 97887, "financing_cash_flow": 165631, "investing_cash_flow": -451484, "net_cash_flow": 3909399, "operating_cash_flow": 4140200, "quarter": 1 }, { "change_in_working_capital": -19821, "financing_cash_flow": 117405, "investing_cash_flow": -285410, "net_cash_flow": 3706352, "operating_cash_flow": 3985173, "quarter": 2 }, { "change_in_working_capital": 67113, "financing_cash_flow": -197411, "investing_cash_flow": -317411, "net_cash_flow": 4298872, "operating_cash_flow": 4660916, "quarter": 3 }, { "change_in_working_capital": -30186, "financing_cash_flow": 46864, "investing_cash_flow": -262411, "net_cash_flow": 4543370, "operating_cash_flow": 5145323, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7004591914021209, "current_ratio": 1.4547461799313781, "debt_to_equity_ratio": 0.583091655922634, "profit_margin": 0.1989772239521743, "quarter": 1, "return_on_assets": 0.1393754253969787, "return_on_equity": 0.19365352987997633 }, { "asset_turnover_ratio": 0.7007487093267408, "current_ratio": 1.671303252092549, "debt_to_equity_ratio": 0.5695000160046093, "profit_margin": 0.1828922852487802, "quarter": 2, "return_on_assets": 0.12816153283390086, "return_on_equity": 0.17829851663945884 }, { "asset_turnover_ratio": 0.7010383811194099, "current_ratio": 1.948146634105585, "debt_to_equity_ratio": 0.5392471104189467, "profit_margin": 0.1994246721010359, "quarter": 3, "return_on_assets": 0.13980434928497937, "return_on_equity": 0.18879857827871993 }, { "asset_turnover_ratio": 0.7013281792840574, "current_ratio": 2.2097906464036807, "debt_to_equity_ratio": 0.5186528698734646, "profit_margin": 0.20034291131514523, "quarter": 4, "return_on_assets": 0.1405061292251182, "return_on_equity": 0.1870924065331522 } ], "income_statement": [ { "depreciation": 763500, "expenses": 12713324, "income_tax": 880260, "marketing_expense": 1583811, "net_income": 4256960, "net_profit": 3376700, "operational_expense": 6549748, "product_revenue": 3486560, "quarter": 1, "rd_expense": 1290106, "revenue": 16970284, "salaries_expense": 5601924, "service_revenue": 13483724 }, { "depreciation": 776724, "expenses": 13107202, "income_tax": 1227183, "marketing_expense": 1620679, "net_income": 4435632, "net_profit": 3208449, "operational_expense": 7881219, "product_revenue": 6631686, "quarter": 2, "rd_expense": 1450084, "revenue": 17542834, "salaries_expense": 5058400, "service_revenue": 10911148 }, { "depreciation": 1044409, "expenses": 13513283, "income_tax": 1004912, "marketing_expense": 1735528, "net_income": 4621419, "net_profit": 3616507, "operational_expense": 8146495, "product_revenue": 3841778, "quarter": 3, "rd_expense": 2218159, "revenue": 18134702, "salaries_expense": 4978590, "service_revenue": 14292924 }, { "depreciation": 1389587, "expenses": 13931945, "income_tax": 1058857, "marketing_expense": 2316131, "net_income": 4814593, "net_profit": 3755736, "operational_expense": 9179703, "product_revenue": 3909354, "quarter": 4, "rd_expense": 1958896, "revenue": 18746538, "salaries_expense": 4890583, "service_revenue": 14837184 } ], "market_conditions": { "gdp_growth": [ 0.02475671274933626, 0.021939223993369728, 0.011931298687893702, 0.02371109065344639 ], "inflation_rate": [ 0.015066211632689647, 0.008157725160780947, 0.01613917343816745, 0.010853099224000361 ], "interest_rate": [ 0.019499393673398903, 0.019216611499160922, 0.024251515769394064, 0.024930064672605008 ], "year": 2013 }, "random_event": { "description": "Cook, Osborne and Benson Senior Leadership Change in 2013", "impact": -0.08, "type": "Senior Leadership Change" }, "year": 2013 }, { "advertising_kpis": [ { "average_project_size": 99123, "billable_hours_per_employee": 104, "client_concentration": 0.4, "client_retention_rate": 0.61, "employee_utilization_rate": 0.65, "gross_billings": 12971180, "net_revenue": 11521233, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 13915 }, { "average_project_size": 179478, "billable_hours_per_employee": 80, "client_concentration": 0.12, "client_retention_rate": 0.68, "employee_utilization_rate": 0.69, "gross_billings": 14662936, "net_revenue": 11850258, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 14312 }, { "average_project_size": 93669, "billable_hours_per_employee": 98, "client_concentration": 0.28, "client_retention_rate": 0.66, "employee_utilization_rate": 0.74, "gross_billings": 13566900, "net_revenue": 12188679, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 14721 }, { "average_project_size": 88948, "billable_hours_per_employee": 153, "client_concentration": 0.28, "client_retention_rate": 0.87, "employee_utilization_rate": 0.78, "gross_billings": 13888432, "net_revenue": 12536765, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 15141 } ], "balance_sheet": [ { "assets": 16261896, "current_assets": 7617044, "current_liabilities": 4375267, "equity": 9565647, "fixed_assets": 8644852, "liabilities": 8610027, "long_term_liabilities": 4234760, "quarter": 1 }, { "assets": 16837753, "current_assets": 5052476, "current_liabilities": 3588932, "equity": 10089665, "fixed_assets": 11785277, "liabilities": 8750753, "long_term_liabilities": 5161821, "quarter": 2 }, { "assets": 17434000, "current_assets": 6562809, "current_liabilities": 3679958, "equity": 10714324, "fixed_assets": 10871191, "liabilities": 8893778, "long_term_liabilities": 5213820, "quarter": 3 }, { "assets": 18051362, "current_assets": 8126983, "current_liabilities": 3759908, "equity": 11247202, "fixed_assets": 9924379, "liabilities": 9039141, "long_term_liabilities": 5279233, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 30993, "financing_cash_flow": -119972, "investing_cash_flow": -327341, "net_cash_flow": 2119538, "operating_cash_flow": 2688883, "quarter": 1 }, { "change_in_working_capital": -6406, "financing_cash_flow": 196125, "investing_cash_flow": -410454, "net_cash_flow": 2252335, "operating_cash_flow": 2686240, "quarter": 2 }, { "change_in_working_capital": 64251, "financing_cash_flow": 102776, "investing_cash_flow": -472413, "net_cash_flow": 2539099, "operating_cash_flow": 3032564, "quarter": 3 }, { "change_in_working_capital": 46648, "financing_cash_flow": -165158, "investing_cash_flow": -198998, "net_cash_flow": 2916620, "operating_cash_flow": 3070281, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7084803026658146, "current_ratio": 1.740932381955204, "debt_to_equity_ratio": 0.9000987596552539, "profit_margin": 0.1661087836692479, "quarter": 1, "return_on_assets": 0.11768480132943908, "return_on_equity": 0.20006780513644293 }, { "asset_turnover_ratio": 0.7037909393254551, "current_ratio": 1.4077937391959503, "debt_to_equity_ratio": 0.8672986665067671, "profit_margin": 0.1689975863816636, "quarter": 2, "return_on_assets": 0.11893897006328576, "return_on_equity": 0.19848676839122012 }, { "asset_turnover_ratio": 0.6991326717907537, "current_ratio": 1.7833923648041636, "debt_to_equity_ratio": 0.830082980503483, "profit_margin": 0.17837060111272107, "quarter": 3, "return_on_assets": 0.12470471492485947, "return_on_equity": 0.20291546158208396 }, { "asset_turnover_ratio": 0.6945052124044712, "current_ratio": 2.161484536323761, "debt_to_equity_ratio": 0.803679083917938, "profit_margin": 0.17827414009914042, "quarter": 4, "return_on_assets": 0.12381231953577797, "return_on_equity": 0.1987144002570595 } ], "income_statement": [ { "depreciation": 775105, "expenses": 8890364, "income_tax": 717091, "marketing_expense": 1593226, "net_income": 2630869, "net_profit": 1913778, "operational_expense": 5330753, "product_revenue": 2651966, "quarter": 1, "rd_expense": 1248686, "revenue": 11521233, "salaries_expense": 3979031, "service_revenue": 8869267 }, { "depreciation": 683575, "expenses": 9159657, "income_tax": 687936, "marketing_expense": 1534823, "net_income": 2690601, "net_profit": 2002665, "operational_expense": 5296566, "product_revenue": 3269881, "quarter": 2, "rd_expense": 968898, "revenue": 11850258, "salaries_expense": 2765170, "service_revenue": 8580377 }, { "depreciation": 858462, "expenses": 9437108, "income_tax": 577469, "marketing_expense": 1830372, "net_income": 2751571, "net_profit": 2174102, "operational_expense": 4905124, "product_revenue": 2679445, "quarter": 3, "rd_expense": 1383727, "revenue": 12188679, "salaries_expense": 3217804, "service_revenue": 9509234 }, { "depreciation": 835300, "expenses": 9722964, "income_tax": 578820, "marketing_expense": 1229924, "net_income": 2813801, "net_profit": 2234981, "operational_expense": 6692236, "product_revenue": 2718000, "quarter": 4, "rd_expense": 1737290, "revenue": 12536765, "salaries_expense": 4774942, "service_revenue": 9818765 } ], "market_conditions": { "gdp_growth": [ 0.01810349604601077, 0.02819318057872164, 0.020865038676275507, 0.020105235673464256 ], "inflation_rate": [ 0.015029425975428064, 0.014914657029693659, 0.00790919361036027, 0.01449570513391785 ], "interest_rate": [ 0.027583722851377876, 0.03497289420587695, 0.025767637268389113, 0.027901434980083017 ], "year": 2014 }, "random_event": null, "year": 2014 } ]

{ "advertising_type": "Branding Services", "financial_health": "Poor", "founding_year": 2008, "industry": "Advertising", "location": "Susanshire", "name": "Andrews PLC", "num_employees": 254, "region": "Latin America", "revenue_size": "Large", "website": "www.andrewsplc.com" }

[ { "advertising_kpis": [ { "average_project_size": 122489, "billable_hours_per_employee": 90, "client_concentration": 0.13, "client_retention_rate": 0.64, "employee_utilization_rate": 0.64, "gross_billings": 31770443, "net_revenue": 26634560, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 104860 }, { "average_project_size": 55322, "billable_hours_per_employee": 87, "client_concentration": 0.25, "client_retention_rate": 0.6, "employee_utilization_rate": 0.62, "gross_billings": 32713551, "net_revenue": 26676163, "new_client_acquisition": 3, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 105024 }, { "average_project_size": 92255, "billable_hours_per_employee": 142, "client_concentration": 0.11, "client_retention_rate": 0.77, "employee_utilization_rate": 0.72, "gross_billings": 31237628, "net_revenue": 26717831, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 105188 }, { "average_project_size": 167468, "billable_hours_per_employee": 89, "client_concentration": 0.12, "client_retention_rate": 0.62, "employee_utilization_rate": 0.79, "gross_billings": 30336154, "net_revenue": 26759564, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 105353 } ], "balance_sheet": [ { "assets": 35753342, "current_assets": 17055006, "current_liabilities": 9368115, "equity": 25512618, "fixed_assets": 18698336, "liabilities": 17413726, "long_term_liabilities": 8045611, "quarter": 1 }, { "assets": 36597292, "current_assets": 17442125, "current_liabilities": 9181835, "equity": 25839605, "fixed_assets": 19155167, "liabilities": 17745381, "long_term_liabilities": 8563546, "quarter": 2 }, { "assets": 37461163, "current_assets": 15948010, "current_liabilities": 10574349, "equity": 26625684, "fixed_assets": 21513153, "liabilities": 18083352, "long_term_liabilities": 7509003, "quarter": 3 }, { "assets": 38345425, "current_assets": 15109260, "current_liabilities": 9522438, "equity": 27477593, "fixed_assets": 23236165, "liabilities": 18427760, "long_term_liabilities": 8905322, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -32833, "financing_cash_flow": -161650, "investing_cash_flow": -125057, "net_cash_flow": 8187025, "operating_cash_flow": 8743392, "quarter": 1 }, { "change_in_working_capital": -81724, "financing_cash_flow": -174157, "investing_cash_flow": -361769, "net_cash_flow": 7481192, "operating_cash_flow": 7843821, "quarter": 2 }, { "change_in_working_capital": 879, "financing_cash_flow": 137872, "investing_cash_flow": -214820, "net_cash_flow": 8599111, "operating_cash_flow": 8853495, "quarter": 3 }, { "change_in_working_capital": -28753, "financing_cash_flow": -10775, "investing_cash_flow": -238273, "net_cash_flow": 8598091, "operating_cash_flow": 8821974, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7449530172591977, "current_ratio": 1.8205376428449054, "debt_to_equity_ratio": 0.682553472168164, "profit_margin": 0.2693118264390326, "quarter": 1, "return_on_assets": 0.2006246576893427, "return_on_equity": 0.2811550739324361 }, { "asset_turnover_ratio": 0.7289108440045237, "current_ratio": 1.8996338967101891, "debt_to_equity_ratio": 0.6867512487129738, "profit_margin": 0.2619452430246434, "quarter": 2, "return_on_assets": 0.19093472817606286, "return_on_equity": 0.27042572825706895 }, { "asset_turnover_ratio": 0.7132141359305904, "current_ratio": 1.5081788959301419, "debt_to_equity_ratio": 0.6791694816178243, "profit_margin": 0.27127475280459706, "quarter": 3, "return_on_assets": 0.19347698842131517, "return_on_equity": 0.27221358895418424 }, { "asset_turnover_ratio": 0.6978554547250422, "current_ratio": 1.5867008007823207, "debt_to_equity_ratio": 0.6706468066544257, "profit_margin": 0.28251312315850885, "quarter": 4, "return_on_assets": 0.19715332402757305, "return_on_equity": 0.2751306491802248 } ], "income_statement": [ { "depreciation": 1570390, "expenses": 16885104, "income_tax": 2576454, "marketing_expense": 1764333, "net_income": 9749456, "net_profit": 7173002, "operational_expense": 9747938, "product_revenue": 9951508, "quarter": 1, "rd_expense": 2145170, "revenue": 26634560, "salaries_expense": 5663721, "service_revenue": 16683052 }, { "depreciation": 856127, "expenses": 16949859, "income_tax": 2738610, "marketing_expense": 1795044, "net_income": 9726304, "net_profit": 6987694, "operational_expense": 11237382, "product_revenue": 10067968, "quarter": 2, "rd_expense": 1959925, "revenue": 26676163, "salaries_expense": 6573433, "service_revenue": 16608195 }, { "depreciation": 1605622, "expenses": 17014863, "income_tax": 2455095, "marketing_expense": 2186431, "net_income": 9702968, "net_profit": 7247873, "operational_expense": 10662269, "product_revenue": 8526368, "quarter": 3, "rd_expense": 2807886, "revenue": 26717831, "salaries_expense": 6258790, "service_revenue": 18191463 }, { "depreciation": 1262046, "expenses": 17080116, "income_tax": 2119520, "marketing_expense": 3029210, "net_income": 9679448, "net_profit": 7559928, "operational_expense": 9602883, "product_revenue": 9613580, "quarter": 4, "rd_expense": 2636133, "revenue": 26759564, "salaries_expense": 8119450, "service_revenue": 17145984 } ], "market_conditions": { "gdp_growth": [ 0.0007269809651291002, 0.010957953776849163, -0.0033680655061140933, 0.011618532259430351 ], "inflation_rate": [ 0.030727219084794206, 0.03215408968393118, 0.02779589295810861, 0.03426623965974226 ], "interest_rate": [ 0.05425006151220973, 0.05499317465087307, 0.04978287307131188, 0.05029482024103883 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 129394, "billable_hours_per_employee": 133, "client_concentration": 0.3, "client_retention_rate": 0.74, "employee_utilization_rate": 0.61, "gross_billings": 78790880, "net_revenue": 70546800, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 277743 }, { "average_project_size": 128899, "billable_hours_per_employee": 128, "client_concentration": 0.33, "client_retention_rate": 0.73, "employee_utilization_rate": 0.73, "gross_billings": 78037388, "net_revenue": 70289534, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 276730 }, { "average_project_size": 96507, "billable_hours_per_employee": 135, "client_concentration": 0.33, "client_retention_rate": 0.89, "employee_utilization_rate": 0.71, "gross_billings": 83481981, "net_revenue": 70033207, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 275721 }, { "average_project_size": 80525, "billable_hours_per_employee": 133, "client_concentration": 0.33, "client_retention_rate": 0.83, "employee_utilization_rate": 0.65, "gross_billings": 88203032, "net_revenue": 69777815, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 274716 } ], "balance_sheet": [ { "assets": 97067558, "current_assets": 30082010, "current_liabilities": 24088205, "equity": 53448560, "fixed_assets": 66985548, "liabilities": 54950220, "long_term_liabilities": 30862015, "quarter": 1 }, { "assets": 100399044, "current_assets": 35919767, "current_liabilities": 31296950, "equity": 55851832, "fixed_assets": 64479277, "liabilities": 55389439, "long_term_liabilities": 24092489, "quarter": 2 }, { "assets": 103844870, "current_assets": 37050296, "current_liabilities": 33167571, "equity": 59298799, "fixed_assets": 66794574, "liabilities": 55832168, "long_term_liabilities": 22664597, "quarter": 3 }, { "assets": 107408962, "current_assets": 36175885, "current_liabilities": 24402875, "equity": 62565225, "fixed_assets": 71233077, "liabilities": 56278436, "long_term_liabilities": 31875561, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -89485, "financing_cash_flow": -183458, "investing_cash_flow": -220911, "net_cash_flow": 14550922, "operating_cash_flow": 14730807, "quarter": 1 }, { "change_in_working_capital": 75037, "financing_cash_flow": 26639, "investing_cash_flow": -224934, "net_cash_flow": 15082342, "operating_cash_flow": 15610780, "quarter": 2 }, { "change_in_working_capital": 26866, "financing_cash_flow": 36895, "investing_cash_flow": -233284, "net_cash_flow": 14954296, "operating_cash_flow": 15385412, "quarter": 3 }, { "change_in_working_capital": 63475, "financing_cash_flow": 178339, "investing_cash_flow": -451899, "net_cash_flow": 16153228, "operating_cash_flow": 16609227, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7267804141111699, "current_ratio": 1.2488273825301637, "debt_to_equity_ratio": 1.0280954248346448, "profit_margin": 0.1606199288982633, "quarter": 1, "return_on_assets": 0.11673541843918644, "return_on_equity": 0.21200238135508234 }, { "asset_turnover_ratio": 0.7001016264656863, "current_ratio": 1.1477082271595156, "debt_to_equity_ratio": 0.9917210772960858, "profit_margin": 0.15425094438668494, "quarter": 2, "return_on_assets": 0.10799133704898624, "return_on_equity": 0.19412482297805378 }, { "asset_turnover_ratio": 0.6744021827943932, "current_ratio": 1.1170638935241897, "debt_to_equity_ratio": 0.9415396085846528, "profit_margin": 0.1611535082207502, "quarter": 3, "return_on_assets": 0.10868227770904812, "return_on_equity": 0.19032589513322185 }, { "asset_turnover_ratio": 0.649646116122042, "current_ratio": 1.4824435645390144, "debt_to_equity_ratio": 0.8995162408510479, "profit_margin": 0.16387298742444142, "quarter": 4, "return_on_assets": 0.1064594498176046, "return_on_equity": 0.18276445101891667 } ], "income_statement": [ { "depreciation": 3399585, "expenses": 56146621, "income_tax": 3068957, "marketing_expense": 9722073, "net_income": 14400179, "net_profit": 11331222, "operational_expense": 35564878, "product_revenue": 19305158, "quarter": 1, "rd_expense": 10924990, "revenue": 70546800, "salaries_expense": 26007709, "service_revenue": 51241642 }, { "depreciation": 4768553, "expenses": 55556314, "income_tax": 3890993, "marketing_expense": 8658349, "net_income": 14733220, "net_profit": 10842227, "operational_expense": 36270572, "product_revenue": 27817280, "quarter": 2, "rd_expense": 7655362, "revenue": 70289534, "salaries_expense": 21763978, "service_revenue": 42472254 }, { "depreciation": 4099315, "expenses": 54972213, "income_tax": 3774897, "marketing_expense": 8344212, "net_income": 15060994, "net_profit": 11286097, "operational_expense": 28147134, "product_revenue": 23623491, "quarter": 3, "rd_expense": 6147598, "revenue": 70033207, "salaries_expense": 25039532, "service_revenue": 46409716 }, { "depreciation": 5174528, "expenses": 54394254, "income_tax": 3948862, "marketing_expense": 10251455, "net_income": 15383561, "net_profit": 11434699, "operational_expense": 32739158, "product_revenue": 17516433, "quarter": 4, "rd_expense": 6831660, "revenue": 69777815, "salaries_expense": 18463681, "service_revenue": 52261382 } ], "market_conditions": { "gdp_growth": [ -0.009655460296053473, -0.023250191333997368, -0.01748738246112974, -0.023406705096236664 ], "inflation_rate": [ 0.02409528507675784, 0.022650311910964043, 0.02279565286492318, 0.020902215460846026 ], "interest_rate": [ 0.05511485525973782, 0.04778724182182994, 0.05016387675746309, 0.048705925239009844 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 86494, "billable_hours_per_employee": 111, "client_concentration": 0.24, "client_retention_rate": 0.73, "employee_utilization_rate": 0.61, "gross_billings": 115172031, "net_revenue": 93510229, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 368151 }, { "average_project_size": 95509, "billable_hours_per_employee": 101, "client_concentration": 0.33, "client_retention_rate": 0.84, "employee_utilization_rate": 0.78, "gross_billings": 110024492, "net_revenue": 92715187, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 365020 }, { "average_project_size": 183554, "billable_hours_per_employee": 138, "client_concentration": 0.11, "client_retention_rate": 0.87, "employee_utilization_rate": 0.75, "gross_billings": 112291875, "net_revenue": 91926906, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 361917 }, { "average_project_size": 119662, "billable_hours_per_employee": 95, "client_concentration": 0.34, "client_retention_rate": 0.75, "employee_utilization_rate": 0.68, "gross_billings": 108135172, "net_revenue": 91145327, "new_client_acquisition": 2, "organic_growth": -0.05, "quarter": 4, "revenue_per_employee": 358840 } ], "balance_sheet": [ { "assets": 128265893, "current_assets": 43062036, "current_liabilities": 30974157, "equity": 76118037, "fixed_assets": 85203857, "liabilities": 71951374, "long_term_liabilities": 40977217, "quarter": 1 }, { "assets": 131643958, "current_assets": 44238190, "current_liabilities": 32043793, "equity": 78166459, "fixed_assets": 87405768, "liabilities": 73594321, "long_term_liabilities": 41550528, "quarter": 2 }, { "assets": 135110989, "current_assets": 47265351, "current_liabilities": 35000832, "equity": 77771275, "fixed_assets": 87845638, "liabilities": 75274785, "long_term_liabilities": 40273953, "quarter": 3 }, { "assets": 138669329, "current_assets": 59198491, "current_liabilities": 39783517, "equity": 79129839, "fixed_assets": 79470838, "liabilities": 76993620, "long_term_liabilities": 37210103, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -68728, "financing_cash_flow": -70110, "investing_cash_flow": -453694, "net_cash_flow": 23904083, "operating_cash_flow": 24232601, "quarter": 1 }, { "change_in_working_capital": 11838, "financing_cash_flow": 4220, "investing_cash_flow": -333838, "net_cash_flow": 24088083, "operating_cash_flow": 24529990, "quarter": 2 }, { "change_in_working_capital": 4048, "financing_cash_flow": 155964, "investing_cash_flow": -417972, "net_cash_flow": 23313712, "operating_cash_flow": 23530122, "quarter": 3 }, { "change_in_working_capital": -5282, "financing_cash_flow": -120117, "investing_cash_flow": -130148, "net_cash_flow": 21477729, "operating_cash_flow": 21832191, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7290342491904688, "current_ratio": 1.3902569164352077, "debt_to_equity_ratio": 0.9452605037620715, "profit_margin": 0.21177916268390273, "quarter": 1, "return_on_assets": 0.15439426286144517, "return_on_equity": 0.2601685327224085 }, { "asset_turnover_ratio": 0.7042874462951045, "current_ratio": 1.3805541060635362, "debt_to_equity_ratio": 0.9415076740267843, "profit_margin": 0.21697439924270442, "quarter": 2, "return_on_assets": 0.1528123455540588, "return_on_equity": 0.25735874769509515 }, { "asset_turnover_ratio": 0.6803806757716798, "current_ratio": 1.3504064989083688, "debt_to_equity_ratio": 0.9678995876048065, "profit_margin": 0.1951014320007681, "quarter": 3, "return_on_assets": 0.13274324414870503, "return_on_equity": 0.23061305089829118 }, { "asset_turnover_ratio": 0.6572854116860982, "current_ratio": 1.488015526631293, "debt_to_equity_ratio": 0.9730036225651868, "profit_margin": 0.19149780438003147, "quarter": 4, "return_on_assets": 0.12586871318891288, "return_on_equity": 0.22057583107176548 } ], "income_statement": [ { "depreciation": 4429083, "expenses": 66193368, "income_tax": 7513343, "marketing_expense": 8541754, "net_income": 27316861, "net_profit": 19803518, "operational_expense": 43241349, "product_revenue": 34291478, "quarter": 1, "rd_expense": 10468788, "revenue": 93510229, "salaries_expense": 26194825, "service_revenue": 59218751 }, { "depreciation": 4413168, "expenses": 66314677, "income_tax": 6283688, "marketing_expense": 9039207, "net_income": 26400510, "net_profit": 20116822, "operational_expense": 35919234, "product_revenue": 29191443, "quarter": 2, "rd_expense": 11582856, "revenue": 92715187, "salaries_expense": 21768406, "service_revenue": 63523744 }, { "depreciation": 5595051, "expenses": 66436208, "income_tax": 7555627, "marketing_expense": 12902723, "net_income": 25490698, "net_profit": 17935071, "operational_expense": 33875390, "product_revenue": 22462622, "quarter": 3, "rd_expense": 10610783, "revenue": 91926906, "salaries_expense": 20932073, "service_revenue": 69464284 }, { "depreciation": 4378061, "expenses": 66557963, "income_tax": 7133234, "marketing_expense": 7849557, "net_income": 24587364, "net_profit": 17454130, "operational_expense": 44963598, "product_revenue": 22852104, "quarter": 4, "rd_expense": 10936477, "revenue": 91145327, "salaries_expense": 25038499, "service_revenue": 68293223 } ], "market_conditions": { "gdp_growth": [ -0.013394619441838312, -0.008090034052768775, -0.010473971128310552, -0.003065706657533824 ], "inflation_rate": [ 0.034477891288704904, 0.038578668328434394, 0.040305665156297195, 0.03423581066331399 ], "interest_rate": [ 0.051006994312979656, 0.05289094776585403, 0.05376614315136534, 0.052543418042933235 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 140907, "billable_hours_per_employee": 132, "client_concentration": 0.29, "client_retention_rate": 0.85, "employee_utilization_rate": 0.64, "gross_billings": 106985851, "net_revenue": 93301509, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 367329 }, { "average_project_size": 198094, "billable_hours_per_employee": 88, "client_concentration": 0.29, "client_retention_rate": 0.9, "employee_utilization_rate": 0.73, "gross_billings": 113569967, "net_revenue": 90871124, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 357760 }, { "average_project_size": 102483, "billable_hours_per_employee": 83, "client_concentration": 0.39, "client_retention_rate": 0.83, "employee_utilization_rate": 0.66, "gross_billings": 114127828, "net_revenue": 88504048, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 348441 }, { "average_project_size": 125961, "billable_hours_per_employee": 88, "client_concentration": 0.4, "client_retention_rate": 0.71, "employee_utilization_rate": 0.68, "gross_billings": 107054584, "net_revenue": 86198631, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 339365 } ], "balance_sheet": [ { "assets": 105873435, "current_assets": 39931739, "current_liabilities": 25143570, "equity": 81454114, "fixed_assets": 65941696, "liabilities": 44382686, "long_term_liabilities": 19239116, "quarter": 1 }, { "assets": 107595713, "current_assets": 47831478, "current_liabilities": 26619122, "equity": 81876541, "fixed_assets": 59764235, "liabilities": 45196936, "long_term_liabilities": 18577814, "quarter": 2 }, { "assets": 109346009, "current_assets": 33074325, "current_liabilities": 23364406, "equity": 82296788, "fixed_assets": 76271684, "liabilities": 46026125, "long_term_liabilities": 22661719, "quarter": 3 }, { "assets": 111124777, "current_assets": 53727459, "current_liabilities": 25772593, "equity": 82072261, "fixed_assets": 57397318, "liabilities": 46870526, "long_term_liabilities": 21097933, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 60078, "financing_cash_flow": 123734, "investing_cash_flow": -398226, "net_cash_flow": 24733226, "operating_cash_flow": 25108327, "quarter": 1 }, { "change_in_working_capital": -5292, "financing_cash_flow": -23986, "investing_cash_flow": -338308, "net_cash_flow": 25784408, "operating_cash_flow": 25806049, "quarter": 2 }, { "change_in_working_capital": -12383, "financing_cash_flow": -17319, "investing_cash_flow": -444852, "net_cash_flow": 23691179, "operating_cash_flow": 24207020, "quarter": 3 }, { "change_in_working_capital": 32980, "financing_cash_flow": 74815, "investing_cash_flow": -347994, "net_cash_flow": 22149102, "operating_cash_flow": 22535019, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8812551420476723, "current_ratio": 1.5881491371352596, "debt_to_equity_ratio": 0.5448796116056213, "profit_margin": 0.21396615353777398, "quarter": 1, "return_on_assets": 0.18855877302932506, "return_on_equity": 0.24508725243761167 }, { "asset_turnover_ratio": 0.8445608237198075, "current_ratio": 1.7968841346457634, "debt_to_equity_ratio": 0.5520132561535545, "profit_margin": 0.2143449221559095, "quarter": 2, "return_on_assets": 0.18102732401615296, "return_on_equity": 0.23789187674647858 }, { "asset_turnover_ratio": 0.8093944059723296, "current_ratio": 1.415585955833844, "debt_to_equity_ratio": 0.5592700045595947, "profit_margin": 0.21441848625952115, "quarter": 3, "return_on_assets": 0.17354912331551123, "return_on_equity": 0.23059106510936975 }, { "asset_turnover_ratio": 0.7756922742801095, "current_ratio": 2.0846741730643865, "debt_to_equity_ratio": 0.5710885191770213, "profit_margin": 0.2067087353162256, "quarter": 4, "return_on_assets": 0.16034236901100823, "return_on_equity": 0.21710148816297384 } ], "income_statement": [ { "depreciation": 5144962, "expenses": 65594679, "income_tax": 7743465, "marketing_expense": 11087764, "net_income": 27706830, "net_profit": 19963365, "operational_expense": 37467210, "product_revenue": 24876726, "quarter": 1, "rd_expense": 11521844, "revenue": 93301509, "salaries_expense": 25155608, "service_revenue": 68424783 }, { "depreciation": 6328285, "expenses": 64033856, "income_tax": 7359504, "marketing_expense": 10266970, "net_income": 26837268, "net_profit": 19477764, "operational_expense": 42285323, "product_revenue": 22732645, "quarter": 2, "rd_expense": 6588241, "revenue": 90871124, "salaries_expense": 31596791, "service_revenue": 68138479 }, { "depreciation": 5230116, "expenses": 62510174, "income_tax": 7016970, "marketing_expense": 6400528, "net_income": 25993874, "net_profit": 18976904, "operational_expense": 33277980, "product_revenue": 18893399, "quarter": 3, "rd_expense": 9377203, "revenue": 88504048, "salaries_expense": 22286005, "service_revenue": 69610649 }, { "depreciation": 4717009, "expenses": 61022747, "income_tax": 7357874, "marketing_expense": 6153175, "net_income": 25175884, "net_profit": 17818010, "operational_expense": 40701845, "product_revenue": 30736160, "quarter": 4, "rd_expense": 10676405, "revenue": 86198631, "salaries_expense": 26786605, "service_revenue": 55462471 } ], "market_conditions": { "gdp_growth": [ -0.006234581243466387, 0.009926718316739856, 0.004181093069136622, -0.005183475464967032 ], "inflation_rate": [ 0.022896722727149578, 0.02592035017077733, 0.018489916095933347, 0.027534429379381924 ], "interest_rate": [ 0.04959628813853825, 0.05272365453917522, 0.052170499884241314, 0.04556101568117349 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 56837, "billable_hours_per_employee": 158, "client_concentration": 0.16, "client_retention_rate": 0.87, "employee_utilization_rate": 0.74, "gross_billings": 87930438, "net_revenue": 70734276, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 278481 }, { "average_project_size": 91719, "billable_hours_per_employee": 156, "client_concentration": 0.33, "client_retention_rate": 0.7, "employee_utilization_rate": 0.6, "gross_billings": 88841547, "net_revenue": 70108457, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 276018 }, { "average_project_size": 172480, "billable_hours_per_employee": 87, "client_concentration": 0.14, "client_retention_rate": 0.88, "employee_utilization_rate": 0.76, "gross_billings": 81645307, "net_revenue": 69488175, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 273575 }, { "average_project_size": 56222, "billable_hours_per_employee": 85, "client_concentration": 0.14, "client_retention_rate": 0.74, "employee_utilization_rate": 0.61, "gross_billings": 87417109, "net_revenue": 68873381, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 271155 } ], "balance_sheet": [ { "assets": 89717974, "current_assets": 27616191, "current_liabilities": 31499925, "equity": 51784220, "fixed_assets": 62101783, "liabilities": 53816402, "long_term_liabilities": 22316477, "quarter": 1 }, { "assets": 92194887, "current_assets": 31995243, "current_liabilities": 25318640, "equity": 52346568, "fixed_assets": 60199644, "liabilities": 54925573, "long_term_liabilities": 29606933, "quarter": 2 }, { "assets": 94740182, "current_assets": 36205252, "current_liabilities": 31802433, "equity": 55180694, "fixed_assets": 58534930, "liabilities": 56057604, "long_term_liabilities": 24255171, "quarter": 3 }, { "assets": 97355748, "current_assets": 31386083, "current_liabilities": 26170745, "equity": 55447105, "fixed_assets": 65969665, "liabilities": 57212966, "long_term_liabilities": 31042221, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -85571, "financing_cash_flow": 144346, "investing_cash_flow": -447614, "net_cash_flow": 19400233, "operating_cash_flow": 19471761, "quarter": 1 }, { "change_in_working_capital": -14754, "financing_cash_flow": -68134, "investing_cash_flow": -141444, "net_cash_flow": 17567928, "operating_cash_flow": 17786322, "quarter": 2 }, { "change_in_working_capital": 91198, "financing_cash_flow": -167231, "investing_cash_flow": -145944, "net_cash_flow": 19414021, "operating_cash_flow": 19744479, "quarter": 3 }, { "change_in_working_capital": -61739, "financing_cash_flow": -101756, "investing_cash_flow": -260645, "net_cash_flow": 17613350, "operating_cash_flow": 17828591, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7884069696000937, "current_ratio": 0.8767065635870561, "debt_to_equity_ratio": 1.039243267543665, "profit_margin": 0.22453962771881628, "quarter": 1, "return_on_assets": 0.17702860744492513, "return_on_equity": 0.30670825977488897 }, { "asset_turnover_ratio": 0.7604375826177866, "current_ratio": 1.2637030661994484, "debt_to_equity_ratio": 1.0492678908768194, "profit_margin": 0.21505613794923487, "quarter": 2, "return_on_assets": 0.1635367696692334, "return_on_equity": 0.2880275551207101 }, { "asset_turnover_ratio": 0.7334604339265466, "current_ratio": 1.1384428354899765, "debt_to_equity_ratio": 1.0158916087572223, "profit_margin": 0.237423360161639, "quarter": 3, "return_on_assets": 0.1741406407684545, "return_on_equity": 0.29898348143283593 }, { "asset_turnover_ratio": 0.7074403146694533, "current_ratio": 1.1992812203091658, "debt_to_equity_ratio": 1.0318476681514752, "profit_margin": 0.22220955001468565, "quarter": 4, "return_on_assets": 0.15719999398494683, "return_on_equity": 0.2760166288212883 } ], "income_statement": [ { "depreciation": 3589113, "expenses": 49435634, "income_tax": 5415994, "marketing_expense": 5490786, "net_income": 21298642, "net_profit": 15882648, "operational_expense": 31373485, "product_revenue": 21707878, "quarter": 1, "rd_expense": 7444146, "revenue": 70734276, "salaries_expense": 20804252, "service_revenue": 49026398 }, { "depreciation": 2709068, "expenses": 48711755, "income_tax": 6319448, "marketing_expense": 5570567, "net_income": 21396702, "net_profit": 15077254, "operational_expense": 27805199, "product_revenue": 20713977, "quarter": 2, "rd_expense": 6811884, "revenue": 70108457, "salaries_expense": 24201003, "service_revenue": 49394480 }, { "depreciation": 3246363, "expenses": 47998476, "income_tax": 4991583, "marketing_expense": 6768727, "net_income": 21489699, "net_profit": 16498116, "operational_expense": 26550198, "product_revenue": 14131698, "quarter": 3, "rd_expense": 8673923, "revenue": 69488175, "salaries_expense": 18644095, "service_revenue": 55356477 }, { "depreciation": 2524268, "expenses": 47295642, "income_tax": 6273416, "marketing_expense": 9174986, "net_income": 21577739, "net_profit": 15304323, "operational_expense": 31649537, "product_revenue": 26395802, "quarter": 4, "rd_expense": 8495442, "revenue": 68873381, "salaries_expense": 16980588, "service_revenue": 42477579 } ], "market_conditions": { "gdp_growth": [ 0.00010284957644069413, 0.003877659245460105, 0.007455699505070986, 0.01232226086421781 ], "inflation_rate": [ 0.03551225197595398, 0.03559268676435405, 0.031454429272010476, 0.03138128587630299 ], "interest_rate": [ 0.0537117652940836, 0.05006112880818516, 0.05331369526464115, 0.05565437328466469 ], "year": 2012 }, "random_event": null, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 103874, "billable_hours_per_employee": 120, "client_concentration": 0.17, "client_retention_rate": 0.88, "employee_utilization_rate": 0.64, "gross_billings": 33433734, "net_revenue": 27147390, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 106879 }, { "average_project_size": 113319, "billable_hours_per_employee": 112, "client_concentration": 0.27, "client_retention_rate": 0.69, "employee_utilization_rate": 0.75, "gross_billings": 30956374, "net_revenue": 26714351, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 105175 }, { "average_project_size": 187023, "billable_hours_per_employee": 136, "client_concentration": 0.16, "client_retention_rate": 0.78, "employee_utilization_rate": 0.62, "gross_billings": 32310113, "net_revenue": 26288220, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 103497 }, { "average_project_size": 88428, "billable_hours_per_employee": 121, "client_concentration": 0.38, "client_retention_rate": 0.66, "employee_utilization_rate": 0.68, "gross_billings": 31788990, "net_revenue": 25868887, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 101846 } ], "balance_sheet": [ { "assets": 34128299, "current_assets": 16665425, "current_liabilities": 6233235, "equity": 27085175, "fixed_assets": 17462874, "liabilities": 14231524, "long_term_liabilities": 7998289, "quarter": 1 }, { "assets": 35095375, "current_assets": 13981398, "current_liabilities": 6550307, "equity": 27300056, "fixed_assets": 21113977, "liabilities": 14504719, "long_term_liabilities": 7954412, "quarter": 2 }, { "assets": 36089854, "current_assets": 16371369, "current_liabilities": 6517831, "equity": 28050274, "fixed_assets": 19718485, "liabilities": 14783158, "long_term_liabilities": 8265327, "quarter": 3 }, { "assets": 37112513, "current_assets": 11886259, "current_liabilities": 6435054, "equity": 29199634, "fixed_assets": 25226254, "liabilities": 15066943, "long_term_liabilities": 8631889, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 57187, "financing_cash_flow": 101964, "investing_cash_flow": -371398, "net_cash_flow": 7981952, "operating_cash_flow": 8138726, "quarter": 1 }, { "change_in_working_capital": 39460, "financing_cash_flow": 47843, "investing_cash_flow": -145160, "net_cash_flow": 7874796, "operating_cash_flow": 8347802, "quarter": 2 }, { "change_in_working_capital": -63240, "financing_cash_flow": -139228, "investing_cash_flow": -163747, "net_cash_flow": 8027646, "operating_cash_flow": 8311643, "quarter": 3 }, { "change_in_working_capital": 51412, "financing_cash_flow": -106129, "investing_cash_flow": -179006, "net_cash_flow": 7550855, "operating_cash_flow": 8126786, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7954510126625415, "current_ratio": 2.6736397713225957, "debt_to_equity_ratio": 0.525435925741665, "profit_margin": 0.2647915692816142, "quarter": 1, "return_on_assets": 0.2106287219295635, "return_on_equity": 0.26539979896751636 }, { "asset_turnover_ratio": 0.7611929207196105, "current_ratio": 2.134464537310999, "debt_to_equity_ratio": 0.5313072984172633, "profit_margin": 0.251153396913891, "quarter": 2, "return_on_assets": 0.19117618774553627, "return_on_equity": 0.2457650636321039 }, { "asset_turnover_ratio": 0.7284102617871494, "current_ratio": 2.5117817568451835, "debt_to_equity_ratio": 0.5270236575942181, "profit_margin": 0.25652470954670953, "quarter": 3, "return_on_assets": 0.18685523083579114, "return_on_equity": 0.2404104145292841 }, { "asset_turnover_ratio": 0.6970394863856295, "current_ratio": 1.8471109954943656, "debt_to_equity_ratio": 0.5159976662721183, "profit_margin": 0.27655090070168076, "quarter": 4, "return_on_assets": 0.19276689778458278, "return_on_equity": 0.24500526273719733 } ], "income_statement": [ { "depreciation": 950326, "expenses": 17670161, "income_tax": 2288829, "marketing_expense": 1869749, "net_income": 9477229, "net_profit": 7188400, "operational_expense": 11148058, "product_revenue": 8959025, "quarter": 1, "rd_expense": 2153718, "revenue": 27147390, "salaries_expense": 8073583, "service_revenue": 18188365 }, { "depreciation": 1638402, "expenses": 17386750, "income_tax": 2618201, "marketing_expense": 1976187, "net_income": 9327601, "net_profit": 6709400, "operational_expense": 9063053, "product_revenue": 7767951, "quarter": 2, "rd_expense": 1782316, "revenue": 26714351, "salaries_expense": 6208406, "service_revenue": 18946400 }, { "depreciation": 1568065, "expenses": 17107885, "income_tax": 2436757, "marketing_expense": 2861757, "net_income": 9180335, "net_profit": 6743578, "operational_expense": 9003845, "product_revenue": 7342106, "quarter": 3, "rd_expense": 3133538, "revenue": 26288220, "salaries_expense": 6044039, "service_revenue": 18946114 }, { "depreciation": 972722, "expenses": 16833493, "income_tax": 1881330, "marketing_expense": 3109802, "net_income": 9035394, "net_profit": 7154064, "operational_expense": 11326091, "product_revenue": 7063294, "quarter": 4, "rd_expense": 2195559, "revenue": 25868887, "salaries_expense": 6659208, "service_revenue": 18805593 } ], "market_conditions": { "gdp_growth": [ 0.005206143110063751, -0.008964279968183438, 0.00837524638598428, 0.0037428649663612482 ], "inflation_rate": [ 0.030117810824988697, 0.029416520457181065, 0.02794578966949588, 0.024841711309314986 ], "interest_rate": [ 0.05786363841817548, 0.053532891347960215, 0.061313371345397036, 0.06198473333539131 ], "year": 2013 }, "random_event": null, "year": 2013 }, { "advertising_kpis": [ { "average_project_size": 195121, "billable_hours_per_employee": 107, "client_concentration": 0.13, "client_retention_rate": 0.77, "employee_utilization_rate": 0.69, "gross_billings": 113776432, "net_revenue": 93012817, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 366192 }, { "average_project_size": 135024, "billable_hours_per_employee": 137, "client_concentration": 0.12, "client_retention_rate": 0.81, "employee_utilization_rate": 0.78, "gross_billings": 113533001, "net_revenue": 92629680, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 364684 }, { "average_project_size": 68777, "billable_hours_per_employee": 150, "client_concentration": 0.15, "client_retention_rate": 0.64, "employee_utilization_rate": 0.66, "gross_billings": 117494089, "net_revenue": 92248121, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 363182 }, { "average_project_size": 103720, "billable_hours_per_employee": 155, "client_concentration": 0.19, "client_retention_rate": 0.86, "employee_utilization_rate": 0.73, "gross_billings": 116140902, "net_revenue": 91868135, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 361686 } ], "balance_sheet": [ { "assets": 111798289, "current_assets": 54774548, "current_liabilities": 26444787, "equity": 70005884, "fixed_assets": 57023741, "liabilities": 62632015, "long_term_liabilities": 36187228, "quarter": 1 }, { "assets": 114119257, "current_assets": 34354698, "current_liabilities": 29012715, "equity": 70487904, "fixed_assets": 79764559, "liabilities": 64382992, "long_term_liabilities": 35370277, "quarter": 2 }, { "assets": 116488408, "current_assets": 55091865, "current_liabilities": 37639094, "equity": 69963280, "fixed_assets": 61396543, "liabilities": 66182919, "long_term_liabilities": 28543825, "quarter": 3 }, { "assets": 118906744, "current_assets": 47661408, "current_liabilities": 35451649, "equity": 69891975, "fixed_assets": 71245336, "liabilities": 68033166, "long_term_liabilities": 32581517, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 92206, "financing_cash_flow": 115212, "investing_cash_flow": -498017, "net_cash_flow": 27044946, "operating_cash_flow": 27281134, "quarter": 1 }, { "change_in_working_capital": -56984, "financing_cash_flow": 24276, "investing_cash_flow": -126012, "net_cash_flow": 25114525, "operating_cash_flow": 25357903, "quarter": 2 }, { "change_in_working_capital": 64566, "financing_cash_flow": 37535, "investing_cash_flow": -325065, "net_cash_flow": 25225886, "operating_cash_flow": 25179438, "quarter": 3 }, { "change_in_working_capital": -73879, "financing_cash_flow": 103800, "investing_cash_flow": -322033, "net_cash_flow": 24175945, "operating_cash_flow": 24610031, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8319699508102489, "current_ratio": 2.0712796060713212, "debt_to_equity_ratio": 0.8946678682037641, "profit_margin": 0.22405094988145557, "quarter": 1, "return_on_assets": 0.18640365775186415, "return_on_equity": 0.2976836918451026 }, { "asset_turnover_ratio": 0.8116919303111131, "current_ratio": 1.184125580801383, "debt_to_equity_ratio": 0.9133906435918424, "profit_margin": 0.22402796814152873, "quarter": 2, "return_on_assets": 0.181841693904474, "return_on_equity": 0.29440000088525825 }, { "asset_turnover_ratio": 0.7919081613682968, "current_ratio": 1.4636873299872732, "debt_to_equity_ratio": 0.9459664984260315, "profit_margin": 0.21309692584415893, "quarter": 3, "return_on_assets": 0.16875319473848419, "return_on_equity": 0.2809729761097536 }, { "asset_turnover_ratio": 0.772606598327173, "current_ratio": 1.3444059541489874, "debt_to_equity_ratio": 0.9734045432254561, "profit_margin": 0.20701842918657268, "quarter": 4, "return_on_assets": 0.15994380436487268, "return_on_equity": 0.27211131177792586 } ], "income_statement": [ { "depreciation": 6441524, "expenses": 65945306, "income_tax": 6227901, "marketing_expense": 12178969, "net_income": 27067511, "net_profit": 20839610, "operational_expense": 44387457, "product_revenue": 34726596, "quarter": 1, "rd_expense": 13067437, "revenue": 93012817, "salaries_expense": 29654700, "service_revenue": 58286221 }, { "depreciation": 4606264, "expenses": 66085904, "income_tax": 5792137, "marketing_expense": 13127902, "net_income": 26543776, "net_profit": 20751639, "operational_expense": 41440896, "product_revenue": 28733302, "quarter": 2, "rd_expense": 12027662, "revenue": 92629680, "salaries_expense": 20783480, "service_revenue": 63896378 }, { "depreciation": 5521647, "expenses": 66226802, "income_tax": 6363528, "marketing_expense": 12147379, "net_income": 26021319, "net_profit": 19657791, "operational_expense": 44778187, "product_revenue": 25976495, "quarter": 3, "rd_expense": 7061082, "revenue": 92248121, "salaries_expense": 26273926, "service_revenue": 66271626 }, { "depreciation": 5591634, "expenses": 66368000, "income_tax": 6481738, "marketing_expense": 8725684, "net_income": 25500135, "net_profit": 19018397, "operational_expense": 33935178, "product_revenue": 23649754, "quarter": 4, "rd_expense": 8504372, "revenue": 91868135, "salaries_expense": 21159440, "service_revenue": 68218381 } ], "market_conditions": { "gdp_growth": [ 0.0013447310406918146, -0.00811744232581287, -0.008131761862850077, 0.00554472978791243 ], "inflation_rate": [ 0.029834279035007537, 0.029709472042832495, 0.03057478511959223, 0.030746154574343446 ], "interest_rate": [ 0.060211127842983755, 0.05565961327482853, 0.06015585708236761, 0.06164884491552241 ], "year": 2014 }, "random_event": null, "year": 2014 }, { "advertising_kpis": [ { "average_project_size": 94469, "billable_hours_per_employee": 127, "client_concentration": 0.37, "client_retention_rate": 0.68, "employee_utilization_rate": 0.65, "gross_billings": 99485630, "net_revenue": 83185946, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 327504 }, { "average_project_size": 114622, "billable_hours_per_employee": 88, "client_concentration": 0.39, "client_retention_rate": 0.77, "employee_utilization_rate": 0.69, "gross_billings": 99498022, "net_revenue": 81709522, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 321691 }, { "average_project_size": 167316, "billable_hours_per_employee": 97, "client_concentration": 0.1, "client_retention_rate": 0.84, "employee_utilization_rate": 0.75, "gross_billings": 96807746, "net_revenue": 80259302, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 315982 }, { "average_project_size": 96886, "billable_hours_per_employee": 141, "client_concentration": 0.3, "client_retention_rate": 0.86, "employee_utilization_rate": 0.8, "gross_billings": 96788895, "net_revenue": 78834822, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 310373 } ], "balance_sheet": [ { "assets": 112426642, "current_assets": 38212890, "current_liabilities": 34284475, "equity": 62784425, "fixed_assets": 74213752, "liabilities": 65818404, "long_term_liabilities": 31533929, "quarter": 1 }, { "assets": 114776204, "current_assets": 47143919, "current_liabilities": 29497949, "equity": 64531663, "fixed_assets": 67632285, "liabilities": 66343300, "long_term_liabilities": 36845351, "quarter": 2 }, { "assets": 117174868, "current_assets": 35354780, "current_liabilities": 33252713, "equity": 66384607, "fixed_assets": 81820088, "liabilities": 66872381, "long_term_liabilities": 33619668, "quarter": 3 }, { "assets": 119623661, "current_assets": 52959392, "current_liabilities": 27173211, "equity": 66366271, "fixed_assets": 66664269, "liabilities": 67405683, "long_term_liabilities": 40232472, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 89498, "financing_cash_flow": 164630, "investing_cash_flow": -192659, "net_cash_flow": 19875311, "operating_cash_flow": 20036517, "quarter": 1 }, { "change_in_working_capital": 52663, "financing_cash_flow": -104788, "investing_cash_flow": -257743, "net_cash_flow": 19518754, "operating_cash_flow": 19682904, "quarter": 2 }, { "change_in_working_capital": -55080, "financing_cash_flow": -98916, "investing_cash_flow": -293384, "net_cash_flow": 21509239, "operating_cash_flow": 21651063, "quarter": 3 }, { "change_in_working_capital": 81510, "financing_cash_flow": -74581, "investing_cash_flow": -351439, "net_cash_flow": 19440216, "operating_cash_flow": 19532993, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7399131070729659, "current_ratio": 1.1145829125281925, "debt_to_equity_ratio": 1.0483237522681779, "profit_margin": 0.19445817205709243, "quarter": 1, "return_on_assets": 0.14388215028249265, "return_on_equity": 0.2576464943335867 }, { "asset_turnover_ratio": 0.711902982956293, "current_ratio": 1.598210065384546, "debt_to_equity_ratio": 1.0280736140334708, "profit_margin": 0.19702427092891328, "quarter": 2, "return_on_assets": 0.1402621661890822, "return_on_equity": 0.2494706978185267 }, { "asset_turnover_ratio": 0.6849532102737252, "current_ratio": 1.063214902194597, "debt_to_equity_ratio": 1.0073476973359201, "profit_margin": 0.2003770229648895, "quarter": 3, "return_on_assets": 0.13724888514489303, "return_on_equity": 0.24225676292698395 }, { "asset_turnover_ratio": 0.6590236525197135, "current_ratio": 1.9489559772674638, "debt_to_equity_ratio": 1.0156617508312318, "profit_margin": 0.17946755813059362, "quarter": 4, "return_on_assets": 0.1182733656680178, "return_on_equity": 0.21318499272017258 } ], "income_statement": [ { "depreciation": 3860330, "expenses": 61205041, "income_tax": 5804718, "marketing_expense": 9784895, "net_income": 21980905, "net_profit": 16176187, "operational_expense": 34895382, "product_revenue": 16868947, "quarter": 1, "rd_expense": 11147985, "revenue": 83185946, "salaries_expense": 22309739, "service_revenue": 66316999 }, { "depreciation": 3584145, "expenses": 60336761, "income_tax": 5274002, "marketing_expense": 10570890, "net_income": 21372761, "net_profit": 16098759, "operational_expense": 33997151, "product_revenue": 26518619, "quarter": 2, "rd_expense": 8810132, "revenue": 81709522, "salaries_expense": 23523397, "service_revenue": 55190903 }, { "depreciation": 5568943, "expenses": 59480799, "income_tax": 4696383, "marketing_expense": 11593923, "net_income": 20778503, "net_profit": 16082120, "operational_expense": 37925344, "product_revenue": 32020233, "quarter": 3, "rd_expense": 7107714, "revenue": 80259302, "salaries_expense": 23496334, "service_revenue": 48239069 }, { "depreciation": 5384700, "expenses": 58636981, "income_tax": 6049548, "marketing_expense": 10240605, "net_income": 20197841, "net_profit": 14148293, "operational_expense": 36522322, "product_revenue": 21846722, "quarter": 4, "rd_expense": 8491438, "revenue": 78834822, "salaries_expense": 22824266, "service_revenue": 56988100 } ], "market_conditions": { "gdp_growth": [ -0.005714562591953921, -0.016757411718393317, -0.0038950047853337343, -0.018552953725120967 ], "inflation_rate": [ 0.03662534772218385, 0.031907932363878615, 0.03056803073642173, 0.030271460364390913 ], "interest_rate": [ 0.05287345058167899, 0.056692645099355204, 0.05948537973573134, 0.060364007530884896 ], "year": 2015 }, "random_event": null, "year": 2015 }, { "advertising_kpis": [ { "average_project_size": 142287, "billable_hours_per_employee": 141, "client_concentration": 0.25, "client_retention_rate": 0.61, "employee_utilization_rate": 0.65, "gross_billings": 41901634, "net_revenue": 33939452, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 133620 }, { "average_project_size": 103542, "billable_hours_per_employee": 108, "client_concentration": 0.35, "client_retention_rate": 0.81, "employee_utilization_rate": 0.79, "gross_billings": 40216721, "net_revenue": 33681120, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 132603 }, { "average_project_size": 152855, "billable_hours_per_employee": 83, "client_concentration": 0.26, "client_retention_rate": 0.79, "employee_utilization_rate": 0.79, "gross_billings": 41318141, "net_revenue": 33424755, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 131594 }, { "average_project_size": 191978, "billable_hours_per_employee": 123, "client_concentration": 0.18, "client_retention_rate": 0.61, "employee_utilization_rate": 0.8, "gross_billings": 39116639, "net_revenue": 33170341, "new_client_acquisition": 4, "organic_growth": -0.05, "quarter": 4, "revenue_per_employee": 130592 } ], "balance_sheet": [ { "assets": 48725145, "current_assets": 23703079, "current_liabilities": 14861137, "equity": 27182915, "fixed_assets": 25022066, "liabilities": 27668623, "long_term_liabilities": 12807486, "quarter": 1 }, { "assets": 49474652, "current_assets": 18874124, "current_liabilities": 14508100, "equity": 27479230, "fixed_assets": 30600528, "liabilities": 28084488, "long_term_liabilities": 13576388, "quarter": 2 }, { "assets": 50235687, "current_assets": 21090033, "current_liabilities": 14126923, "equity": 27498989, "fixed_assets": 29145654, "liabilities": 28506604, "long_term_liabilities": 14379681, "quarter": 3 }, { "assets": 51008429, "current_assets": 24565700, "current_liabilities": 11741006, "equity": 28309656, "fixed_assets": 26442729, "liabilities": 28935064, "long_term_liabilities": 17194058, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -62126, "financing_cash_flow": -184821, "investing_cash_flow": -215906, "net_cash_flow": 7890791, "operating_cash_flow": 8177800, "quarter": 1 }, { "change_in_working_capital": 61765, "financing_cash_flow": 41647, "investing_cash_flow": -190767, "net_cash_flow": 8321851, "operating_cash_flow": 8518315, "quarter": 2 }, { "change_in_working_capital": -30088, "financing_cash_flow": -112036, "investing_cash_flow": -316138, "net_cash_flow": 6852613, "operating_cash_flow": 7337961, "quarter": 3 }, { "change_in_working_capital": -73419, "financing_cash_flow": 56697, "investing_cash_flow": -467408, "net_cash_flow": 7590404, "operating_cash_flow": 7766190, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6965490200183089, "current_ratio": 1.5949707616584115, "debt_to_equity_ratio": 1.0178681351871204, "profit_margin": 0.1805094849498454, "quarter": 1, "return_on_assets": 0.12573370484582447, "return_on_equity": 0.22537660144248695 }, { "asset_turnover_ratio": 0.6807752786214646, "current_ratio": 1.3009369938172468, "debt_to_equity_ratio": 1.022026017468466, "profit_margin": 0.18078573396609138, "quarter": 2, "return_on_assets": 0.12307445841155183, "return_on_equity": 0.22158794114682254 }, { "asset_turnover_ratio": 0.6653587717432828, "current_ratio": 1.4928964361170511, "debt_to_equity_ratio": 1.0366418925437586, "profit_margin": 0.17262373351726887, "quarter": 3, "return_on_assets": 0.11485671530678977, "return_on_equity": 0.2098224774736264 }, { "asset_turnover_ratio": 0.6502913665504185, "current_ratio": 2.0922994162510435, "debt_to_equity_ratio": 1.0220916849007278, "profit_margin": 0.18800804610359598, "quarter": 4, "return_on_assets": 0.12226000922318153, "return_on_equity": 0.22028847683631336 } ], "income_statement": [ { "depreciation": 2051407, "expenses": 25348964, "income_tax": 2464095, "marketing_expense": 3141257, "net_income": 8590488, "net_profit": 6126393, "operational_expense": 17186062, "product_revenue": 12433598, "quarter": 1, "rd_expense": 5048006, "revenue": 33939452, "salaries_expense": 10227506, "service_revenue": 21505854 }, { "depreciation": 2429249, "expenses": 25348875, "income_tax": 2243179, "marketing_expense": 4872366, "net_income": 8332245, "net_profit": 6089066, "operational_expense": 13061082, "product_revenue": 8334387, "quarter": 2, "rd_expense": 3671714, "revenue": 33681120, "salaries_expense": 7846808, "service_revenue": 25346733 }, { "depreciation": 1568055, "expenses": 25348786, "income_tax": 2306063, "marketing_expense": 4878946, "net_income": 8075969, "net_profit": 5769906, "operational_expense": 15080644, "product_revenue": 7650176, "quarter": 3, "rd_expense": 3607262, "revenue": 33424755, "salaries_expense": 10084749, "service_revenue": 25774579 }, { "depreciation": 1529899, "expenses": 25348697, "income_tax": 1585353, "marketing_expense": 3082443, "net_income": 7821644, "net_profit": 6236291, "operational_expense": 15033103, "product_revenue": 8294122, "quarter": 4, "rd_expense": 4496800, "revenue": 33170341, "salaries_expense": 10513447, "service_revenue": 24876219 } ], "market_conditions": { "gdp_growth": [ -0.010516210214026664, -0.004565655972170962, -0.0176232191616129, -0.0036970256987991796 ], "inflation_rate": [ 0.03655777910222421, 0.036927076010672556, 0.031876027233374904, 0.038287234965663795 ], "interest_rate": [ 0.05518911808780709, 0.06283262161369094, 0.06130402222327542, 0.059151594262496374 ], "year": 2016 }, "random_event": null, "year": 2016 }, { "advertising_kpis": [ { "average_project_size": 103345, "billable_hours_per_employee": 118, "client_concentration": 0.22, "client_retention_rate": 0.85, "employee_utilization_rate": 0.78, "gross_billings": 50762484, "net_revenue": 39509428, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 155549 }, { "average_project_size": 51873, "billable_hours_per_employee": 141, "client_concentration": 0.11, "client_retention_rate": 0.79, "employee_utilization_rate": 0.61, "gross_billings": 47971837, "net_revenue": 39491396, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 155478 }, { "average_project_size": 141728, "billable_hours_per_employee": 101, "client_concentration": 0.27, "client_retention_rate": 0.74, "employee_utilization_rate": 0.62, "gross_billings": 43582385, "net_revenue": 39473373, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 155407 }, { "average_project_size": 79622, "billable_hours_per_employee": 133, "client_concentration": 0.16, "client_retention_rate": 0.67, "employee_utilization_rate": 0.61, "gross_billings": 46853048, "net_revenue": 39455358, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 155336 } ], "balance_sheet": [ { "assets": 51485373, "current_assets": 18064864, "current_liabilities": 10860741, "equity": 37072685, "fixed_assets": 33420509, "liabilities": 25175901, "long_term_liabilities": 14315160, "quarter": 1 }, { "assets": 52253847, "current_assets": 25402280, "current_liabilities": 12831606, "equity": 36648937, "fixed_assets": 26851567, "liabilities": 25475073, "long_term_liabilities": 12643467, "quarter": 2 }, { "assets": 53033791, "current_assets": 22553181, "current_liabilities": 13951574, "equity": 37615217, "fixed_assets": 30480610, "liabilities": 25777800, "long_term_liabilities": 11826226, "quarter": 3 }, { "assets": 53825377, "current_assets": 26463035, "current_liabilities": 13697174, "equity": 37605112, "fixed_assets": 27362342, "liabilities": 26084125, "long_term_liabilities": 12386951, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 41319, "financing_cash_flow": 61428, "investing_cash_flow": -106040, "net_cash_flow": 11740287, "operating_cash_flow": 12115689, "quarter": 1 }, { "change_in_working_capital": -74487, "financing_cash_flow": -41501, "investing_cash_flow": -168887, "net_cash_flow": 12302950, "operating_cash_flow": 12443958, "quarter": 2 }, { "change_in_working_capital": 13501, "financing_cash_flow": -27453, "investing_cash_flow": -362172, "net_cash_flow": 11446314, "operating_cash_flow": 11799713, "quarter": 3 }, { "change_in_working_capital": 75403, "financing_cash_flow": 55796, "investing_cash_flow": -217236, "net_cash_flow": 10947772, "operating_cash_flow": 11222061, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7673913132570682, "current_ratio": 1.663317815975908, "debt_to_equity_ratio": 0.6790957007834744, "profit_margin": 0.2724213825621571, "quarter": 1, "return_on_assets": 0.2090538025236799, "return_on_equity": 0.2903273124134386 }, { "asset_turnover_ratio": 0.7557605471612454, "current_ratio": 1.9796648993119021, "debt_to_equity_ratio": 0.6951108295446604, "profit_margin": 0.24993198518482354, "quarter": 2, "return_on_assets": 0.18888873387637853, "return_on_equity": 0.26931648795161506 }, { "asset_turnover_ratio": 0.744306078364264, "current_ratio": 1.6165330879512232, "debt_to_equity_ratio": 0.6853024402331641, "profit_margin": 0.2624357943771362, "quarter": 3, "return_on_assets": 0.1953325569352566, "return_on_equity": 0.27539987340761585 }, { "asset_turnover_ratio": 0.7330252048211385, "current_ratio": 1.9320069234719512, "debt_to_equity_ratio": 0.6936324242299824, "profit_margin": 0.2500005195745531, "quarter": 4, "return_on_assets": 0.18325668206652784, "return_on_equity": 0.2623010403479187 } ], "income_statement": [ { "depreciation": 1352476, "expenses": 25961272, "income_tax": 2784943, "marketing_expense": 4109688, "net_income": 13548156, "net_profit": 10763213, "operational_expense": 15103089, "product_revenue": 13462685, "quarter": 1, "rd_expense": 4839395, "revenue": 39509428, "salaries_expense": 9186650, "service_revenue": 26046743 }, { "depreciation": 2573795, "expenses": 26171148, "income_tax": 3450085, "marketing_expense": 2923063, "net_income": 13320248, "net_profit": 9870163, "operational_expense": 14607429, "product_revenue": 9280296, "quarter": 2, "rd_expense": 3002042, "revenue": 39491396, "salaries_expense": 12503345, "service_revenue": 30211100 }, { "depreciation": 1440487, "expenses": 26382722, "income_tax": 2731425, "marketing_expense": 4363145, "net_income": 13090651, "net_profit": 10359226, "operational_expense": 17592919, "product_revenue": 10406873, "quarter": 3, "rd_expense": 2737828, "revenue": 39473373, "salaries_expense": 11601741, "service_revenue": 29066500 }, { "depreciation": 1358201, "expenses": 26596006, "income_tax": 2995492, "marketing_expense": 3473511, "net_income": 12859352, "net_profit": 9863860, "operational_expense": 15977890, "product_revenue": 10646208, "quarter": 4, "rd_expense": 3585310, "revenue": 39455358, "salaries_expense": 9709650, "service_revenue": 28809150 } ], "market_conditions": { "gdp_growth": [ 0.005155592102373622, -0.000028900905649350758, 0.0066031202330221455, 0.002758716591363267 ], "inflation_rate": [ 0.026736866657715158, 0.03007678836597041, 0.02694458540931139, 0.027521365677142813 ], "interest_rate": [ 0.04689710936426866, 0.051027864909180834, 0.05058928153463187, 0.05081355357019899 ], "year": 2017 }, "random_event": null, "year": 2017 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Distressed", "founding_year": 1993, "industry": "Advertising", "location": "North Robertville", "name": "Williams Ltd", "num_employees": 545, "region": "Asia-Pacific", "revenue_size": "Medium", "website": "www.williamsltd.com" }

[ { "advertising_kpis": [ { "average_project_size": 106781, "billable_hours_per_employee": 85, "client_concentration": 0.2, "client_retention_rate": 0.81, "employee_utilization_rate": 0.68, "gross_billings": 21967363, "net_revenue": 17927472, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 32894 }, { "average_project_size": 133150, "billable_hours_per_employee": 90, "client_concentration": 0.31, "client_retention_rate": 0.87, "employee_utilization_rate": 0.63, "gross_billings": 22840204, "net_revenue": 17944349, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 32925 }, { "average_project_size": 104548, "billable_hours_per_employee": 88, "client_concentration": 0.19, "client_retention_rate": 0.78, "employee_utilization_rate": 0.67, "gross_billings": 21211939, "net_revenue": 17961242, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 32956 }, { "average_project_size": 154385, "billable_hours_per_employee": 115, "client_concentration": 0.19, "client_retention_rate": 0.77, "employee_utilization_rate": 0.62, "gross_billings": 21409888, "net_revenue": 17978152, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 32987 } ], "balance_sheet": [ { "assets": 21725533, "current_assets": 10788330, "current_liabilities": 6158912, "equity": 11255484, "fixed_assets": 10937203, "liabilities": 12995390, "long_term_liabilities": 6836478, "quarter": 1 }, { "assets": 22265154, "current_assets": 9152917, "current_liabilities": 7666613, "equity": 11473164, "fixed_assets": 13112237, "liabilities": 13360100, "long_term_liabilities": 5693487, "quarter": 2 }, { "assets": 22818177, "current_assets": 9400258, "current_liabilities": 7574438, "equity": 11677717, "fixed_assets": 13417919, "liabilities": 13735045, "long_term_liabilities": 6160607, "quarter": 3 }, { "assets": 23384936, "current_assets": 8241080, "current_liabilities": 5699013, "equity": 11882088, "fixed_assets": 15143856, "liabilities": 14120513, "long_term_liabilities": 8421500, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 10819, "financing_cash_flow": -46299, "investing_cash_flow": -232464, "net_cash_flow": 3047503, "operating_cash_flow": 3603260, "quarter": 1 }, { "change_in_working_capital": -80432, "financing_cash_flow": -39459, "investing_cash_flow": -260443, "net_cash_flow": 3566475, "operating_cash_flow": 3859085, "quarter": 2 }, { "change_in_working_capital": 9811, "financing_cash_flow": 78408, "investing_cash_flow": -409598, "net_cash_flow": 3093040, "operating_cash_flow": 3695088, "quarter": 3 }, { "change_in_working_capital": 680, "financing_cash_flow": 2484, "investing_cash_flow": -203447, "net_cash_flow": 3453765, "operating_cash_flow": 3951596, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8251798471411496, "current_ratio": 1.7516616571238557, "debt_to_equity_ratio": 1.1545829570723036, "profit_margin": 0.1408643114879778, "quarter": 1, "return_on_assets": 0.11623839102129278, "return_on_equity": 0.22436538490925845 }, { "asset_turnover_ratio": 0.8059386878707419, "current_ratio": 1.1938670962001081, "debt_to_equity_ratio": 1.1644651815314415, "profit_margin": 0.14311525037770945, "quarter": 2, "return_on_assets": 0.11534211710370385, "return_on_equity": 0.22383624952977227 }, { "asset_turnover_ratio": 0.78714622995518, "current_ratio": 1.241050227092756, "debt_to_equity_ratio": 1.1761755315700835, "profit_margin": 0.14445465408238473, "quarter": 3, "return_on_assets": 0.11370693636042879, "return_on_equity": 0.22218255503194675 }, { "asset_turnover_ratio": 0.7687920120884658, "current_ratio": 1.4460539044216956, "debt_to_equity_ratio": 1.1883865024396385, "profit_margin": 0.14560256248806885, "quarter": 4, "return_on_assets": 0.11193808698043903, "return_on_equity": 0.22030345171656698 } ], "income_statement": [ { "depreciation": 1077919, "expenses": 14340893, "income_tax": 1061238, "marketing_expense": 2165792, "net_income": 3586579, "net_profit": 2525341, "operational_expense": 9851132, "product_revenue": 6373921, "quarter": 1, "rd_expense": 2559969, "revenue": 17927472, "salaries_expense": 6681890, "service_revenue": 11553551 }, { "depreciation": 1290975, "expenses": 14386277, "income_tax": 989962, "marketing_expense": 2514840, "net_income": 3558072, "net_profit": 2568110, "operational_expense": 7363614, "product_revenue": 4432688, "quarter": 2, "rd_expense": 2335866, "revenue": 17944349, "salaries_expense": 6386688, "service_revenue": 13511661 }, { "depreciation": 1100503, "expenses": 14431805, "income_tax": 934852, "marketing_expense": 2486079, "net_income": 3529437, "net_profit": 2594585, "operational_expense": 9075653, "product_revenue": 5946457, "quarter": 3, "rd_expense": 1647520, "revenue": 17961242, "salaries_expense": 6792718, "service_revenue": 12014785 }, { "depreciation": 1333931, "expenses": 14477477, "income_tax": 883010, "marketing_expense": 1723202, "net_income": 3500675, "net_profit": 2617665, "operational_expense": 8578876, "product_revenue": 5608250, "quarter": 4, "rd_expense": 1856798, "revenue": 17978152, "salaries_expense": 6415886, "service_revenue": 12369902 } ], "market_conditions": { "gdp_growth": [ 0.025652242877771583, 0.018689672949950775, 0.025442429749525985, 0.01651833777034606 ], "inflation_rate": [ 0.01645106159721357, 0.01032623706105535, 0.015258125282636672, 0.01272551768523257 ], "interest_rate": [ 0.023301546238889206, 0.025775406868214452, 0.02818075451873191, 0.022736833355932184 ], "year": 1993 }, "random_event": null, "year": 1993 }, { "advertising_kpis": [ { "average_project_size": 107959, "billable_hours_per_employee": 126, "client_concentration": 0.28, "client_retention_rate": 0.63, "employee_utilization_rate": 0.63, "gross_billings": 18674563, "net_revenue": 15596502, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 28617 }, { "average_project_size": 115369, "billable_hours_per_employee": 105, "client_concentration": 0.39, "client_retention_rate": 0.86, "employee_utilization_rate": 0.64, "gross_billings": 19157972, "net_revenue": 15660647, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 28735 }, { "average_project_size": 179775, "billable_hours_per_employee": 128, "client_concentration": 0.21, "client_retention_rate": 0.62, "employee_utilization_rate": 0.72, "gross_billings": 17313987, "net_revenue": 15725056, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 28853 }, { "average_project_size": 129800, "billable_hours_per_employee": 100, "client_concentration": 0.15, "client_retention_rate": 0.62, "employee_utilization_rate": 0.75, "gross_billings": 19836480, "net_revenue": 15789730, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 28972 } ], "balance_sheet": [ { "assets": 17931510, "current_assets": 8430097, "current_liabilities": 4381547, "equity": 13121960, "fixed_assets": 9501413, "liabilities": 9152084, "long_term_liabilities": 4770537, "quarter": 1 }, { "assets": 18247593, "current_assets": 6038667, "current_liabilities": 3972232, "equity": 12937760, "fixed_assets": 12208926, "liabilities": 9371050, "long_term_liabilities": 5398818, "quarter": 2 }, { "assets": 18569247, "current_assets": 5756390, "current_liabilities": 4036696, "equity": 13234445, "fixed_assets": 12812857, "liabilities": 9595255, "long_term_liabilities": 5558559, "quarter": 3 }, { "assets": 18896571, "current_assets": 8755871, "current_liabilities": 5356662, "equity": 13388594, "fixed_assets": 10140700, "liabilities": 9824824, "long_term_liabilities": 4468162, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 74082, "financing_cash_flow": -123706, "investing_cash_flow": -477909, "net_cash_flow": 4601980, "operating_cash_flow": 4929853, "quarter": 1 }, { "change_in_working_capital": 33629, "financing_cash_flow": 95787, "investing_cash_flow": -426184, "net_cash_flow": 4467791, "operating_cash_flow": 4765413, "quarter": 2 }, { "change_in_working_capital": 77475, "financing_cash_flow": -122725, "investing_cash_flow": -499020, "net_cash_flow": 5125721, "operating_cash_flow": 5089252, "quarter": 3 }, { "change_in_working_capital": 82635, "financing_cash_flow": 40697, "investing_cash_flow": -373479, "net_cash_flow": 4493252, "operating_cash_flow": 4823529, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8697818532850831, "current_ratio": 1.9240001305474983, "debt_to_equity_ratio": 0.6974631838536316, "profit_margin": 0.27842999667489543, "quarter": 1, "return_on_assets": 0.24217335851805008, "return_on_equity": 0.3309363845035345 }, { "asset_turnover_ratio": 0.8582308362533075, "current_ratio": 1.5202201180595696, "debt_to_equity_ratio": 0.7243178108111451, "profit_margin": 0.2593262589981116, "quarter": 2, "return_on_assets": 0.22256179212239116, "return_on_equity": 0.3139041843410297 }, { "asset_turnover_ratio": 0.846833261467199, "current_ratio": 1.4260152362228913, "debt_to_equity_ratio": 0.7250213363688466, "profit_margin": 0.2709340430965715, "quarter": 3, "return_on_assets": 0.22943595935796426, "return_on_equity": 0.32192154638898723 }, { "asset_turnover_ratio": 0.8355870491000722, "current_ratio": 1.6345759728726583, "debt_to_equity_ratio": 0.7338204444768435, "profit_margin": 0.2733958718736799, "quarter": 4, "return_on_assets": 0.22844604981506964, "return_on_equity": 0.3224272093096557 } ], "income_statement": [ { "depreciation": 587319, "expenses": 10073936, "income_tax": 1180032, "marketing_expense": 1009818, "net_income": 5522566, "net_profit": 4342534, "operational_expense": 5742841, "product_revenue": 4277356, "quarter": 1, "rd_expense": 1568408, "revenue": 15596502, "salaries_expense": 4892696, "service_revenue": 11319146 }, { "depreciation": 704196, "expenses": 10018858, "income_tax": 1580572, "marketing_expense": 1826922, "net_income": 5641789, "net_profit": 4061217, "operational_expense": 5771078, "product_revenue": 3255824, "quarter": 2, "rd_expense": 1315480, "revenue": 15660647, "salaries_expense": 3669074, "service_revenue": 12404823 }, { "depreciation": 828799, "expenses": 9964082, "income_tax": 1500521, "marketing_expense": 1460310, "net_income": 5760974, "net_profit": 4260453, "operational_expense": 5644483, "product_revenue": 4897669, "quarter": 3, "rd_expense": 1010262, "revenue": 15725056, "salaries_expense": 4165322, "service_revenue": 10827387 }, { "depreciation": 506682, "expenses": 9909605, "income_tax": 1563278, "marketing_expense": 1883037, "net_income": 5880125, "net_profit": 4316847, "operational_expense": 5155609, "product_revenue": 6304812, "quarter": 4, "rd_expense": 1601295, "revenue": 15789730, "salaries_expense": 3177946, "service_revenue": 9484918 } ], "market_conditions": { "gdp_growth": [ 0.022363549238648875, 0.010829983602734034, 0.007255663761346791, 0.023378118417954036 ], "inflation_rate": [ 0.01353356750522855, 0.011969285233757917, 0.01611971972458823, 0.011880586298478128 ], "interest_rate": [ 0.029061421009934422, 0.025577006003349397, 0.026116350905691862, 0.027336181067224456 ], "year": 1994 }, "random_event": null, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 134116, "billable_hours_per_employee": 81, "client_concentration": 0.4, "client_retention_rate": 0.83, "employee_utilization_rate": 0.62, "gross_billings": 8685551, "net_revenue": 7390012, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 13560 }, { "average_project_size": 102606, "billable_hours_per_employee": 85, "client_concentration": 0.19, "client_retention_rate": 0.65, "employee_utilization_rate": 0.66, "gross_billings": 9395012, "net_revenue": 7393241, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 13566 }, { "average_project_size": 161447, "billable_hours_per_employee": 94, "client_concentration": 0.27, "client_retention_rate": 0.87, "employee_utilization_rate": 0.63, "gross_billings": 8444847, "net_revenue": 7396472, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 13572 }, { "average_project_size": 137886, "billable_hours_per_employee": 115, "client_concentration": 0.23, "client_retention_rate": 0.79, "employee_utilization_rate": 0.72, "gross_billings": 8841253, "net_revenue": 7399705, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 13577 } ], "balance_sheet": [ { "assets": 10188759, "current_assets": 4461766, "current_liabilities": 3125496, "equity": 5928567, "fixed_assets": 5726993, "liabilities": 5369288, "long_term_liabilities": 2243792, "quarter": 1 }, { "assets": 10512620, "current_assets": 4392934, "current_liabilities": 2790284, "equity": 6145412, "fixed_assets": 6119686, "liabilities": 5488566, "long_term_liabilities": 2698282, "quarter": 2 }, { "assets": 10846776, "current_assets": 5392609, "current_liabilities": 2927967, "equity": 6370066, "fixed_assets": 5454167, "liabilities": 5610494, "long_term_liabilities": 2682527, "quarter": 3 }, { "assets": 11191554, "current_assets": 4031251, "current_liabilities": 2423900, "equity": 6584759, "fixed_assets": 7160303, "liabilities": 5735130, "long_term_liabilities": 3311230, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -96279, "financing_cash_flow": -125496, "investing_cash_flow": -283413, "net_cash_flow": 1412573, "operating_cash_flow": 1495488, "quarter": 1 }, { "change_in_working_capital": 10738, "financing_cash_flow": -74176, "investing_cash_flow": -252930, "net_cash_flow": 1575981, "operating_cash_flow": 1628757, "quarter": 2 }, { "change_in_working_capital": 11935, "financing_cash_flow": 64297, "investing_cash_flow": -278448, "net_cash_flow": 990087, "operating_cash_flow": 1657811, "quarter": 3 }, { "change_in_working_capital": -12479, "financing_cash_flow": 133561, "investing_cash_flow": -412987, "net_cash_flow": 1381735, "operating_cash_flow": 1717228, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7253103150246266, "current_ratio": 1.4275385410827592, "debt_to_equity_ratio": 0.9056637126644601, "profit_margin": 0.15008040582342763, "quarter": 1, "return_on_assets": 0.1088548664268141, "return_on_equity": 0.1870765734788862 }, { "asset_turnover_ratio": 0.7032729234006365, "current_ratio": 1.5743680571583394, "debt_to_equity_ratio": 0.8931160351820188, "profit_margin": 0.15167340006906307, "quarter": 2, "return_on_assets": 0.10666779546868431, "return_on_equity": 0.1824707603005299 }, { "asset_turnover_ratio": 0.6819051117124573, "current_ratio": 1.8417588039755912, "debt_to_equity_ratio": 0.8807591632488581, "profit_margin": 0.15328713473126107, "quarter": 3, "return_on_assets": 0.10452728073300306, "return_on_equity": 0.1779862249464919 }, { "asset_turnover_ratio": 0.6611865519301431, "current_ratio": 1.6631259540410084, "debt_to_equity_ratio": 0.8709703726438583, "profit_margin": 0.15248378144804423, "quarter": 4, "return_on_assets": 0.10082022568090186, "return_on_equity": 0.17135554999051597 } ], "income_statement": [ { "depreciation": 386392, "expenses": 5910782, "income_tax": 370134, "marketing_expense": 732406, "net_income": 1479230, "net_profit": 1109096, "operational_expense": 4076769, "product_revenue": 2568508, "quarter": 1, "rd_expense": 623208, "revenue": 7390012, "salaries_expense": 2857208, "service_revenue": 4821504 }, { "depreciation": 507399, "expenses": 5905601, "income_tax": 366282, "marketing_expense": 1163392, "net_income": 1487640, "net_profit": 1121358, "operational_expense": 3675196, "product_revenue": 1598560, "quarter": 2, "rd_expense": 1009647, "revenue": 7393241, "salaries_expense": 2896467, "service_revenue": 5794681 }, { "depreciation": 524027, "expenses": 5900425, "income_tax": 362263, "marketing_expense": 960266, "net_income": 1496047, "net_profit": 1133784, "operational_expense": 3507179, "product_revenue": 1908416, "quarter": 3, "rd_expense": 894633, "revenue": 7396472, "salaries_expense": 2100312, "service_revenue": 5488056 }, { "depreciation": 588893, "expenses": 5895253, "income_tax": 376117, "marketing_expense": 1065513, "net_income": 1504452, "net_profit": 1128335, "operational_expense": 3414688, "product_revenue": 2170002, "quarter": 4, "rd_expense": 1148345, "revenue": 7399705, "salaries_expense": 2657822, "service_revenue": 5229703 } ], "market_conditions": { "gdp_growth": [ 0.02927458273764788, 0.029587723151583332, 0.024924733775759506, 0.029508418207361487 ], "inflation_rate": [ 0.015295923715445437, 0.020444297982897645, 0.017156268528651843, 0.021438511216577038 ], "interest_rate": [ 0.026128006980228387, 0.022189677504158418, 0.023941727056946083, 0.023093957771345007 ], "year": 1995 }, "random_event": { "description": "Williams Ltd Expansion to New Market in 1995", "impact": -0.06, "type": "Expansion to New Market" }, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 197897, "billable_hours_per_employee": 156, "client_concentration": 0.24, "client_retention_rate": 0.84, "employee_utilization_rate": 0.72, "gross_billings": 9855869, "net_revenue": 8770339, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 16092 }, { "average_project_size": 117111, "billable_hours_per_employee": 157, "client_concentration": 0.2, "client_retention_rate": 0.69, "employee_utilization_rate": 0.76, "gross_billings": 9881396, "net_revenue": 8622323, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 15821 }, { "average_project_size": 124649, "billable_hours_per_employee": 113, "client_concentration": 0.29, "client_retention_rate": 0.7, "employee_utilization_rate": 0.79, "gross_billings": 9892715, "net_revenue": 8476805, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 15554 }, { "average_project_size": 197438, "billable_hours_per_employee": 100, "client_concentration": 0.36, "client_retention_rate": 0.62, "employee_utilization_rate": 0.74, "gross_billings": 10792121, "net_revenue": 8333743, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 15291 } ], "balance_sheet": [ { "assets": 11550285, "current_assets": 5349328, "current_liabilities": 3960403, "equity": 6419605, "fixed_assets": 6200957, "liabilities": 6661606, "long_term_liabilities": 2701203, "quarter": 1 }, { "assets": 11932613, "current_assets": 5562934, "current_liabilities": 2796870, "equity": 6768757, "fixed_assets": 6369679, "liabilities": 6747760, "long_term_liabilities": 3950890, "quarter": 2 }, { "assets": 12327596, "current_assets": 5445746, "current_liabilities": 3755856, "equity": 7093399, "fixed_assets": 6881850, "liabilities": 6835029, "long_term_liabilities": 3079173, "quarter": 3 }, { "assets": 12735653, "current_assets": 5030092, "current_liabilities": 3013913, "equity": 7358816, "fixed_assets": 7705561, "liabilities": 6923426, "long_term_liabilities": 3909513, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 19794, "financing_cash_flow": -84933, "investing_cash_flow": -132277, "net_cash_flow": 1775702, "operating_cash_flow": 1914519, "quarter": 1 }, { "change_in_working_capital": -21465, "financing_cash_flow": 56894, "investing_cash_flow": -322750, "net_cash_flow": 2112945, "operating_cash_flow": 2084018, "quarter": 2 }, { "change_in_working_capital": 15381, "financing_cash_flow": 52786, "investing_cash_flow": -476715, "net_cash_flow": 2265327, "operating_cash_flow": 2140541, "quarter": 3 }, { "change_in_working_capital": -4388, "financing_cash_flow": 179573, "investing_cash_flow": -267910, "net_cash_flow": 1409613, "operating_cash_flow": 1871801, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7593179735391811, "current_ratio": 1.350702946139572, "debt_to_equity_ratio": 1.037697179187816, "profit_margin": 0.1745572206501938, "quarter": 1, "return_on_assets": 0.13254443505073685, "return_on_equity": 0.23847666639925666 }, { "asset_turnover_ratio": 0.7225846509896868, "current_ratio": 1.9889855445551634, "debt_to_equity_ratio": 0.9968979533465302, "profit_margin": 0.18369805909613918, "quarter": 2, "return_on_assets": 0.1327373979194666, "return_on_equity": 0.23400219567639968 }, { "asset_turnover_ratio": 0.6876283908070965, "current_ratio": 1.449934715281949, "debt_to_equity_ratio": 0.963575995090647, "profit_margin": 0.18884851073016307, "quarter": 3, "return_on_assets": 0.12985759753969875, "return_on_equity": 0.2256791137788809 }, { "asset_turnover_ratio": 0.6543632273900679, "current_ratio": 1.668957265853394, "debt_to_equity_ratio": 0.9408342320286307, "profit_margin": 0.18558155681066718, "quarter": 4, "return_on_assets": 0.12143774645870141, "return_on_equity": 0.2101681846644895 } ], "income_statement": [ { "depreciation": 383593, "expenses": 6680768, "income_tax": 558645, "marketing_expense": 1008220, "net_income": 2089571, "net_profit": 1530926, "operational_expense": 3874040, "product_revenue": 2482001, "quarter": 1, "rd_expense": 1088208, "revenue": 8770339, "salaries_expense": 3319197, "service_revenue": 6288338 }, { "depreciation": 500114, "expenses": 6563967, "income_tax": 474452, "marketing_expense": 1019265, "net_income": 2058356, "net_profit": 1583904, "operational_expense": 3313943, "product_revenue": 2805572, "quarter": 2, "rd_expense": 819415, "revenue": 8622323, "salaries_expense": 3092924, "service_revenue": 5816751 }, { "depreciation": 539709, "expenses": 6449208, "income_tax": 426765, "marketing_expense": 1231164, "net_income": 2027597, "net_profit": 1600832, "operational_expense": 4277028, "product_revenue": 2877582, "quarter": 3, "rd_expense": 1175732, "revenue": 8476805, "salaries_expense": 2018437, "service_revenue": 5599223 }, { "depreciation": 325212, "expenses": 6336456, "income_tax": 450698, "marketing_expense": 972202, "net_income": 1997287, "net_profit": 1546589, "operational_expense": 4244094, "product_revenue": 2079517, "quarter": 4, "rd_expense": 1073352, "revenue": 8333743, "salaries_expense": 2682150, "service_revenue": 6254226 } ], "market_conditions": { "gdp_growth": [ 0.020583390306590003, 0.02278671820693423, 0.018651107459669393, 0.025702431511750636 ], "inflation_rate": [ 0.019431044680636365, 0.014292129097993538, 0.015131236406453686, 0.021609644565552776 ], "interest_rate": [ 0.02322779188454226, 0.023063097374808758, 0.023435669211585547, 0.0243939667852181 ], "year": 1996 }, "random_event": null, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 53481, "billable_hours_per_employee": 148, "client_concentration": 0.28, "client_retention_rate": 0.88, "employee_utilization_rate": 0.72, "gross_billings": 22197296, "net_revenue": 18581982, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 34095 }, { "average_project_size": 124711, "billable_hours_per_employee": 114, "client_concentration": 0.18, "client_retention_rate": 0.87, "employee_utilization_rate": 0.7, "gross_billings": 21007037, "net_revenue": 18288540, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 33557 }, { "average_project_size": 87827, "billable_hours_per_employee": 81, "client_concentration": 0.37, "client_retention_rate": 0.77, "employee_utilization_rate": 0.78, "gross_billings": 22423833, "net_revenue": 17999732, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 33027 }, { "average_project_size": 110077, "billable_hours_per_employee": 106, "client_concentration": 0.25, "client_retention_rate": 0.7, "employee_utilization_rate": 0.76, "gross_billings": 22644154, "net_revenue": 17715484, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 32505 } ], "balance_sheet": [ { "assets": 24429600, "current_assets": 10092725, "current_liabilities": 7727930, "equity": 14914859, "fixed_assets": 14336875, "liabilities": 14235773, "long_term_liabilities": 6507843, "quarter": 1 }, { "assets": 24916649, "current_assets": 11140827, "current_liabilities": 8718633, "equity": 14813099, "fixed_assets": 13775822, "liabilities": 14593660, "long_term_liabilities": 5875027, "quarter": 2 }, { "assets": 25413408, "current_assets": 9605282, "current_liabilities": 7781474, "equity": 15185945, "fixed_assets": 15808126, "liabilities": 14960545, "long_term_liabilities": 7179071, "quarter": 3 }, { "assets": 25920071, "current_assets": 8458557, "current_liabilities": 6839756, "equity": 15027953, "fixed_assets": 17461514, "liabilities": 15336653, "long_term_liabilities": 8496897, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -31389, "financing_cash_flow": -90324, "investing_cash_flow": -171473, "net_cash_flow": 5185518, "operating_cash_flow": 5385675, "quarter": 1 }, { "change_in_working_capital": -41954, "financing_cash_flow": -52446, "investing_cash_flow": -422362, "net_cash_flow": 5252483, "operating_cash_flow": 5588064, "quarter": 2 }, { "change_in_working_capital": 29342, "financing_cash_flow": 186170, "investing_cash_flow": -291944, "net_cash_flow": 5178057, "operating_cash_flow": 5591199, "quarter": 3 }, { "change_in_working_capital": 82646, "financing_cash_flow": -70908, "investing_cash_flow": -442515, "net_cash_flow": 5042757, "operating_cash_flow": 5455176, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7606339031339031, "current_ratio": 1.3060062655847038, "debt_to_equity_ratio": 0.9544691639391294, "profit_margin": 0.25406503999411906, "quarter": 1, "return_on_assets": 0.19325048302059797, "return_on_equity": 0.3165321241052296 }, { "asset_turnover_ratio": 0.7339887478448647, "current_ratio": 1.2778180937309782, "debt_to_equity_ratio": 0.9851861517971358, "profit_margin": 0.24551495089274486, "quarter": 2, "return_on_assets": 0.18020521138295925, "return_on_equity": 0.30311753131468305 }, { "asset_turnover_ratio": 0.7082769851253322, "current_ratio": 1.234378216774868, "debt_to_equity_ratio": 0.9851573280424761, "profit_margin": 0.26295291507673557, "quarter": 3, "return_on_assets": 0.18624349792046782, "return_on_equity": 0.31167517069237377 }, { "asset_turnover_ratio": 0.6834658747655437, "current_ratio": 1.236675255667015, "debt_to_equity_ratio": 1.0205417198203908, "profit_margin": 0.2508841982527827, "quarter": 4, "return_on_assets": 0.1714707880236902, "return_on_equity": 0.295751191130289 } ], "income_statement": [ { "depreciation": 664643, "expenses": 12188011, "income_tax": 1672939, "marketing_expense": 1857571, "net_income": 6393971, "net_profit": 4721032, "operational_expense": 6931972, "product_revenue": 4944683, "quarter": 1, "rd_expense": 1360888, "revenue": 18581982, "salaries_expense": 3909238, "service_revenue": 13637299 }, { "depreciation": 1097954, "expenses": 12054743, "income_tax": 1743687, "marketing_expense": 1321342, "net_income": 6233797, "net_profit": 4490110, "operational_expense": 7290115, "product_revenue": 6128276, "quarter": 2, "rd_expense": 1955320, "revenue": 18288540, "salaries_expense": 4710814, "service_revenue": 12160264 }, { "depreciation": 858117, "expenses": 11922933, "income_tax": 1343717, "marketing_expense": 1468220, "net_income": 6076799, "net_profit": 4733082, "operational_expense": 5997901, "product_revenue": 6803900, "quarter": 3, "rd_expense": 1857670, "revenue": 17999732, "salaries_expense": 5480766, "service_revenue": 11195832 }, { "depreciation": 1010641, "expenses": 11792564, "income_tax": 1478385, "marketing_expense": 1790212, "net_income": 5922920, "net_profit": 4444535, "operational_expense": 7773464, "product_revenue": 4050545, "quarter": 4, "rd_expense": 2205746, "revenue": 17715484, "salaries_expense": 4970615, "service_revenue": 13664939 } ], "market_conditions": { "gdp_growth": [ 0.02256063349270358, 0.008249838299327177, 0.004697153148202158, 0.01799035204787315 ], "inflation_rate": [ 0.009602135999788259, 0.010000193558303432, 0.00950457394712558, 0.013817063689355931 ], "interest_rate": [ 0.034934165606958646, 0.03174184126308996, 0.03969797744965827, 0.034239409209919816 ], "year": 1997 }, "random_event": null, "year": 1997 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Distressed", "founding_year": 2007, "industry": "Advertising", "location": "Linborough", "name": "Jimenez-Fisher", "num_employees": 797, "region": "Europe", "revenue_size": "Large", "website": "www.jimenez-fisher.com" }

[ { "advertising_kpis": [ { "average_project_size": 115551, "billable_hours_per_employee": 89, "client_concentration": 0.16, "client_retention_rate": 0.9, "employee_utilization_rate": 0.76, "gross_billings": 27094640, "net_revenue": 22653838, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 28424 }, { "average_project_size": 153346, "billable_hours_per_employee": 104, "client_concentration": 0.24, "client_retention_rate": 0.63, "employee_utilization_rate": 0.66, "gross_billings": 29376334, "net_revenue": 22821928, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 28635 }, { "average_project_size": 172616, "billable_hours_per_employee": 138, "client_concentration": 0.12, "client_retention_rate": 0.65, "employee_utilization_rate": 0.77, "gross_billings": 29848326, "net_revenue": 22991266, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 28847 }, { "average_project_size": 112476, "billable_hours_per_employee": 118, "client_concentration": 0.39, "client_retention_rate": 0.81, "employee_utilization_rate": 0.64, "gross_billings": 26901922, "net_revenue": 23161860, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 29061 } ], "balance_sheet": [ { "assets": 24492988, "current_assets": 7493878, "current_liabilities": 4460582, "equity": 19975322, "fixed_assets": 16999110, "liabilities": 10035347, "long_term_liabilities": 5574765, "quarter": 1 }, { "assets": 25288350, "current_assets": 12077192, "current_liabilities": 4382507, "equity": 20502920, "fixed_assets": 13211158, "liabilities": 10300351, "long_term_liabilities": 5917844, "quarter": 2 }, { "assets": 26109540, "current_assets": 8082174, "current_liabilities": 5588896, "equity": 21794922, "fixed_assets": 18027366, "liabilities": 10572353, "long_term_liabilities": 4983457, "quarter": 3 }, { "assets": 26957396, "current_assets": 11866905, "current_liabilities": 4718376, "equity": 22250441, "fixed_assets": 15090491, "liabilities": 10851537, "long_term_liabilities": 6133161, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -69025, "financing_cash_flow": -31378, "investing_cash_flow": -426146, "net_cash_flow": 6344346, "operating_cash_flow": 6621728, "quarter": 1 }, { "change_in_working_capital": 79059, "financing_cash_flow": -159582, "investing_cash_flow": -447770, "net_cash_flow": 6436961, "operating_cash_flow": 6617186, "quarter": 2 }, { "change_in_working_capital": -56856, "financing_cash_flow": 36434, "investing_cash_flow": -158760, "net_cash_flow": 7442801, "operating_cash_flow": 7382384, "quarter": 3 }, { "change_in_working_capital": 7100, "financing_cash_flow": -175689, "investing_cash_flow": -223905, "net_cash_flow": 6812084, "operating_cash_flow": 7188596, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9249111623293981, "current_ratio": 1.6800224724038253, "debt_to_equity_ratio": 0.5023872456223735, "profit_margin": 0.2435649535412057, "quarter": 1, "return_on_assets": 0.22527594428250242, "return_on_equity": 0.2762248838842247 }, { "asset_turnover_ratio": 0.9024680534712625, "current_ratio": 2.7557724380132194, "debt_to_equity_ratio": 0.5023845871709981, "profit_margin": 0.24165009196418463, "quarter": 2, "return_on_assets": 0.21808148811606926, "return_on_equity": 0.26898222301994057 }, { "asset_turnover_ratio": 0.8805695542702017, "current_ratio": 1.4461127922222923, "debt_to_equity_ratio": 0.4850833143610241, "profit_margin": 0.27217879172029935, "quarter": 3, "return_on_assets": 0.23967235730694605, "return_on_equity": 0.28711894449541964 }, { "asset_turnover_ratio": 0.8592024244478212, "current_ratio": 2.515040132452352, "debt_to_equity_ratio": 0.4876998617690319, "profit_margin": 0.2652887980498975, "quarter": 4, "return_on_assets": 0.22793677846332042, "return_on_equity": 0.2761555152996743 } ], "income_statement": [ { "depreciation": 1104047, "expenses": 14962964, "income_tax": 2173193, "marketing_expense": 1500516, "net_income": 7690874, "net_profit": 5517681, "operational_expense": 7552567, "product_revenue": 6999600, "quarter": 1, "rd_expense": 2135811, "revenue": 22653838, "salaries_expense": 4988904, "service_revenue": 15654238 }, { "depreciation": 1102265, "expenses": 15013098, "income_tax": 2293909, "marketing_expense": 2766609, "net_income": 7808830, "net_profit": 5514921, "operational_expense": 9328809, "product_revenue": 7807734, "quarter": 2, "rd_expense": 2791350, "revenue": 22821928, "salaries_expense": 7503222, "service_revenue": 15014194 }, { "depreciation": 1124649, "expenses": 15063401, "income_tax": 1670130, "marketing_expense": 1661616, "net_income": 7927865, "net_profit": 6257735, "operational_expense": 7796527, "product_revenue": 5470943, "quarter": 3, "rd_expense": 1902217, "revenue": 22991266, "salaries_expense": 4756088, "service_revenue": 17520323 }, { "depreciation": 1044014, "expenses": 15113872, "income_tax": 1903406, "marketing_expense": 2213778, "net_income": 8047988, "net_profit": 6144582, "operational_expense": 8822250, "product_revenue": 8327248, "quarter": 4, "rd_expense": 2077178, "revenue": 23161860, "salaries_expense": 5382256, "service_revenue": 14834612 } ], "market_conditions": { "gdp_growth": [ -0.0038561458080646153, 0.001338102948061047, 0.012081018281079077, 0.0038507350285889464 ], "inflation_rate": [ 0.026723556675461647, 0.025366369026829955, 0.028815260799643902, 0.028802703120013897 ], "interest_rate": [ 0.05493544926795183, 0.056397852895366495, 0.060937057442869605, 0.05798376822584658 ], "year": 2007 }, "random_event": null, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 176266, "billable_hours_per_employee": 107, "client_concentration": 0.27, "client_retention_rate": 0.85, "employee_utilization_rate": 0.76, "gross_billings": 28021644, "net_revenue": 22640129, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 28407 }, { "average_project_size": 98284, "billable_hours_per_employee": 134, "client_concentration": 0.27, "client_retention_rate": 0.67, "employee_utilization_rate": 0.69, "gross_billings": 24758413, "net_revenue": 21933390, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 27520 }, { "average_project_size": 55671, "billable_hours_per_employee": 128, "client_concentration": 0.25, "client_retention_rate": 0.68, "employee_utilization_rate": 0.65, "gross_billings": 23661677, "net_revenue": 21248713, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 26661 }, { "average_project_size": 148589, "billable_hours_per_employee": 100, "client_concentration": 0.3, "client_retention_rate": 0.61, "employee_utilization_rate": 0.62, "gross_billings": 22680787, "net_revenue": 20585409, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 25829 } ], "balance_sheet": [ { "assets": 25523053, "current_assets": 12305300, "current_liabilities": 6424023, "equity": 17853862, "fixed_assets": 13217753, "liabilities": 12567028, "long_term_liabilities": 6143005, "quarter": 1 }, { "assets": 26317207, "current_assets": 9198739, "current_liabilities": 7158064, "equity": 18029259, "fixed_assets": 17118468, "liabilities": 12915286, "long_term_liabilities": 5757222, "quarter": 2 }, { "assets": 27136070, "current_assets": 10751286, "current_liabilities": 5471067, "equity": 18193122, "fixed_assets": 16384784, "liabilities": 13273194, "long_term_liabilities": 7802127, "quarter": 3 }, { "assets": 27980413, "current_assets": 10676889, "current_liabilities": 6734993, "equity": 18431724, "fixed_assets": 17303524, "liabilities": 13641021, "long_term_liabilities": 6906028, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 33266, "financing_cash_flow": -104331, "investing_cash_flow": -279106, "net_cash_flow": 5682703, "operating_cash_flow": 6174151, "quarter": 1 }, { "change_in_working_capital": -87045, "financing_cash_flow": 153238, "investing_cash_flow": -306126, "net_cash_flow": 5738309, "operating_cash_flow": 6095045, "quarter": 2 }, { "change_in_working_capital": -61256, "financing_cash_flow": -491, "investing_cash_flow": -466338, "net_cash_flow": 5183441, "operating_cash_flow": 5468089, "quarter": 3 }, { "change_in_working_capital": -18419, "financing_cash_flow": -17627, "investing_cash_flow": -490044, "net_cash_flow": 5325038, "operating_cash_flow": 5344035, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8870462714629006, "current_ratio": 1.915513067123203, "debt_to_equity_ratio": 0.7038828909957969, "profit_margin": 0.21633432389011564, "quarter": 1, "return_on_assets": 0.1918985553961746, "return_on_equity": 0.27432927396884776 }, { "asset_turnover_ratio": 0.8334239267867597, "current_ratio": 1.2850875599882874, "debt_to_equity_ratio": 0.7163514595913232, "profit_margin": 0.21097231207761316, "quarter": 2, "return_on_assets": 0.1758293727750061, "return_on_equity": 0.2566571371568848 }, { "asset_turnover_ratio": 0.7830431230461891, "current_ratio": 1.9651168592890564, "debt_to_equity_ratio": 0.7295720877373328, "profit_margin": 0.20378862475106138, "quarter": 3, "return_on_assets": 0.15957528116635902, "return_on_equity": 0.23801555335032656 }, { "asset_turnover_ratio": 0.735707832475525, "current_ratio": 1.5852858347440004, "debt_to_equity_ratio": 0.7400838358907718, "profit_margin": 0.19879770180908235, "quarter": 4, "return_on_assets": 0.14625702629907572, "return_on_equity": 0.22202654510234637 } ], "income_statement": [ { "depreciation": 1276314, "expenses": 16363935, "income_tax": 1378357, "marketing_expense": 1873838, "net_income": 6276194, "net_profit": 4897837, "operational_expense": 9762311, "product_revenue": 8868008, "quarter": 1, "rd_expense": 2598257, "revenue": 22640129, "salaries_expense": 4940778, "service_revenue": 13772121 }, { "depreciation": 1467707, "expenses": 15970165, "income_tax": 1335887, "marketing_expense": 3154747, "net_income": 5963225, "net_profit": 4627338, "operational_expense": 10000309, "product_revenue": 6549765, "quarter": 2, "rd_expense": 1894200, "revenue": 21933390, "salaries_expense": 7501958, "service_revenue": 15383625 }, { "depreciation": 1137843, "expenses": 15585871, "income_tax": 1332596, "marketing_expense": 2962993, "net_income": 5662842, "net_profit": 4330246, "operational_expense": 10328834, "product_revenue": 8116115, "quarter": 3, "rd_expense": 2108505, "revenue": 21248713, "salaries_expense": 6219763, "service_revenue": 13132598 }, { "depreciation": 1251703, "expenses": 15210824, "income_tax": 1282253, "marketing_expense": 2014020, "net_income": 5374585, "net_profit": 4092332, "operational_expense": 10012252, "product_revenue": 5263654, "quarter": 4, "rd_expense": 2130004, "revenue": 20585409, "salaries_expense": 5675659, "service_revenue": 15321755 } ], "market_conditions": { "gdp_growth": [ 0.001110079740543713, -0.011385380246580545, -0.005383862997641041, -0.013132929681971547 ], "inflation_rate": [ 0.04024658795608381, 0.036237085898583855, 0.03864767432617209, 0.03840490606167397 ], "interest_rate": [ 0.04566198951279451, 0.04328490718108338, 0.046083786760318234, 0.0420001053373757 ], "year": 2008 }, "random_event": { "description": "Jimenez-Fisher Data Privacy Regulation Impact in 2008", "impact": -0.06, "type": "Data Privacy Regulation Impact" }, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 118880, "billable_hours_per_employee": 160, "client_concentration": 0.39, "client_retention_rate": 0.8, "employee_utilization_rate": 0.76, "gross_billings": 54884000, "net_revenue": 46725218, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 58626 }, { "average_project_size": 110836, "billable_hours_per_employee": 157, "client_concentration": 0.25, "client_retention_rate": 0.62, "employee_utilization_rate": 0.8, "gross_billings": 53375163, "net_revenue": 46256983, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 58039 }, { "average_project_size": 51964, "billable_hours_per_employee": 147, "client_concentration": 0.16, "client_retention_rate": 0.84, "employee_utilization_rate": 0.78, "gross_billings": 52283590, "net_revenue": 45793442, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 57457 }, { "average_project_size": 169630, "billable_hours_per_employee": 128, "client_concentration": 0.28, "client_retention_rate": 0.82, "employee_utilization_rate": 0.74, "gross_billings": 57052465, "net_revenue": 45334545, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 56881 } ], "balance_sheet": [ { "assets": 47795374, "current_assets": 20478391, "current_liabilities": 14136083, "equity": 32823030, "fixed_assets": 27316983, "liabilities": 26366101, "long_term_liabilities": 12230018, "quarter": 1 }, { "assets": 48979555, "current_assets": 21742209, "current_liabilities": 12750183, "equity": 32596920, "fixed_assets": 27237346, "liabilities": 27004822, "long_term_liabilities": 14254639, "quarter": 2 }, { "assets": 50193076, "current_assets": 24375462, "current_liabilities": 16101426, "equity": 32890514, "fixed_assets": 25817614, "liabilities": 27659015, "long_term_liabilities": 11557589, "quarter": 3 }, { "assets": 51436663, "current_assets": 18851456, "current_liabilities": 15831846, "equity": 33761579, "fixed_assets": 32585207, "liabilities": 28329057, "long_term_liabilities": 12497211, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -60705, "financing_cash_flow": 71767, "investing_cash_flow": -119504, "net_cash_flow": 13710513, "operating_cash_flow": 14102031, "quarter": 1 }, { "change_in_working_capital": 18902, "financing_cash_flow": -171293, "investing_cash_flow": -218109, "net_cash_flow": 13273265, "operating_cash_flow": 13499666, "quarter": 2 }, { "change_in_working_capital": 70445, "financing_cash_flow": -120857, "investing_cash_flow": -374978, "net_cash_flow": 12089685, "operating_cash_flow": 12135661, "quarter": 3 }, { "change_in_working_capital": -98045, "financing_cash_flow": 52128, "investing_cash_flow": -435885, "net_cash_flow": 12586874, "operating_cash_flow": 12922453, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9776096322627374, "current_ratio": 1.4486609197187086, "debt_to_equity_ratio": 0.8032805319923236, "profit_margin": 0.24384598911876665, "quarter": 1, "return_on_assets": 0.23838618775114093, "return_on_equity": 0.3471269105868654 }, { "asset_turnover_ratio": 0.944414113194781, "current_ratio": 1.7052468188103653, "debt_to_equity_ratio": 0.828447043463002, "profit_margin": 0.22963423706211017, "quarter": 2, "return_on_assets": 0.21686981435417288, "return_on_equity": 0.3258647442764531 }, { "asset_turnover_ratio": 0.9123457984523602, "current_ratio": 1.5138697653238913, "debt_to_equity_ratio": 0.8409420114261517, "profit_margin": 0.2261558106944658, "quarter": 3, "return_on_assets": 0.20633230368268324, "return_on_equity": 0.3148765932937381 }, { "asset_turnover_ratio": 0.8813663709094036, "current_ratio": 1.190730127112151, "debt_to_equity_ratio": 0.8390915898809117, "profit_margin": 0.23500782901868764, "quarter": 4, "return_on_assets": 0.20712799739749835, "return_on_equity": 0.31556500956308947 } ], "income_statement": [ { "depreciation": 2708274, "expenses": 31440267, "income_tax": 3891194, "marketing_expense": 4108762, "net_income": 15284951, "net_profit": 11393757, "operational_expense": 18252904, "product_revenue": 13699727, "quarter": 1, "rd_expense": 5481057, "revenue": 46725218, "salaries_expense": 9567076, "service_revenue": 33025491 }, { "depreciation": 2877479, "expenses": 31303243, "income_tax": 4331553, "marketing_expense": 6141587, "net_income": 14953740, "net_profit": 10622187, "operational_expense": 21655322, "product_revenue": 18283683, "quarter": 2, "rd_expense": 4851167, "revenue": 46256983, "salaries_expense": 10911687, "service_revenue": 27973300 }, { "depreciation": 1779208, "expenses": 31166816, "income_tax": 4270173, "marketing_expense": 5336235, "net_income": 14626626, "net_profit": 10356453, "operational_expense": 21003897, "product_revenue": 16328368, "quarter": 3, "rd_expense": 3985046, "revenue": 45793442, "salaries_expense": 11854053, "service_revenue": 29465074 }, { "depreciation": 2268480, "expenses": 31030984, "income_tax": 3649588, "marketing_expense": 5767645, "net_income": 14303561, "net_profit": 10653973, "operational_expense": 20788951, "product_revenue": 16725023, "quarter": 4, "rd_expense": 4927086, "revenue": 45334545, "salaries_expense": 12645169, "service_revenue": 28609522 } ], "market_conditions": { "gdp_growth": [ -0.017016094041035303, -0.016560890398278547, -0.012654652155964912, -0.018040093536533578 ], "inflation_rate": [ 0.02769025409152707, 0.027001160664996044, 0.029905556561984653, 0.030255813204174562 ], "interest_rate": [ 0.046602815698332536, 0.044458301076756516, 0.044236164535540225, 0.042202269150027505 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 184077, "billable_hours_per_employee": 156, "client_concentration": 0.1, "client_retention_rate": 0.79, "employee_utilization_rate": 0.78, "gross_billings": 64539432, "net_revenue": 55224463, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 69290 }, { "average_project_size": 91185, "billable_hours_per_employee": 130, "client_concentration": 0.35, "client_retention_rate": 0.75, "employee_utilization_rate": 0.62, "gross_billings": 70073600, "net_revenue": 55533087, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 69678 }, { "average_project_size": 107186, "billable_hours_per_employee": 151, "client_concentration": 0.28, "client_retention_rate": 0.62, "employee_utilization_rate": 0.71, "gross_billings": 67528381, "net_revenue": 55843436, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 70067 }, { "average_project_size": 140690, "billable_hours_per_employee": 142, "client_concentration": 0.27, "client_retention_rate": 0.72, "employee_utilization_rate": 0.62, "gross_billings": 70257198, "net_revenue": 56155520, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 70459 } ], "balance_sheet": [ { "assets": 73165462, "current_assets": 27470058, "current_liabilities": 17738977, "equity": 43182120, "fixed_assets": 45695404, "liabilities": 42441905, "long_term_liabilities": 24702928, "quarter": 1 }, { "assets": 75547633, "current_assets": 23121536, "current_liabilities": 22910569, "equity": 44752386, "fixed_assets": 52426097, "liabilities": 43293633, "long_term_liabilities": 20383064, "quarter": 2 }, { "assets": 78007365, "current_assets": 37837585, "current_liabilities": 19617609, "equity": 46235939, "fixed_assets": 40169780, "liabilities": 44162454, "long_term_liabilities": 24544845, "quarter": 3 }, { "assets": 80547183, "current_assets": 31356256, "current_liabilities": 25414478, "equity": 48724478, "fixed_assets": 49190927, "liabilities": 45048711, "long_term_liabilities": 19634233, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 13230, "financing_cash_flow": -30303, "investing_cash_flow": -412515, "net_cash_flow": 14220428, "operating_cash_flow": 14365757, "quarter": 1 }, { "change_in_working_capital": -96705, "financing_cash_flow": -199728, "investing_cash_flow": -401747, "net_cash_flow": 14253148, "operating_cash_flow": 14494140, "quarter": 2 }, { "change_in_working_capital": 72253, "financing_cash_flow": -11403, "investing_cash_flow": -315912, "net_cash_flow": 14120690, "operating_cash_flow": 14443135, "quarter": 3 }, { "change_in_working_capital": -21347, "financing_cash_flow": -44705, "investing_cash_flow": -496788, "net_cash_flow": 15385866, "operating_cash_flow": 15594477, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7547886870447151, "current_ratio": 1.5485705855529324, "debt_to_equity_ratio": 0.9828582987588381, "profit_margin": 0.2255986264637829, "quarter": 1, "return_on_assets": 0.17027929106768983, "return_on_equity": 0.28851207397876716 }, { "asset_turnover_ratio": 0.7350738176006123, "current_ratio": 1.009208282867178, "debt_to_equity_ratio": 0.967403905570532, "profit_margin": 0.22506197071306336, "quarter": 2, "return_on_assets": 0.1654371620087687, "return_on_equity": 0.2792786511986199 }, { "asset_turnover_ratio": 0.7158738921639002, "current_ratio": 1.9287562006154777, "debt_to_equity_ratio": 0.9551542578166304, "profit_margin": 0.2218887104296376, "quarter": 3, "return_on_assets": 0.15884433476249327, "return_on_equity": 0.2679955953744121 }, { "asset_turnover_ratio": 0.6971754679490156, "current_ratio": 1.233795004563934, "debt_to_equity_ratio": 0.9245601563961342, "profit_margin": 0.2355245931299363, "quarter": 4, "return_on_assets": 0.16420196842886486, "return_on_equity": 0.27144479618642603 } ], "income_statement": [ { "depreciation": 1907194, "expenses": 37795283, "income_tax": 4970617, "marketing_expense": 6677211, "net_income": 17429180, "net_profit": 12458563, "operational_expense": 23536567, "product_revenue": 19443516, "quarter": 1, "rd_expense": 4706657, "revenue": 55224463, "salaries_expense": 18135122, "service_revenue": 35780947 }, { "depreciation": 1995754, "expenses": 38262843, "income_tax": 4771858, "marketing_expense": 4956340, "net_income": 17270244, "net_profit": 12498386, "operational_expense": 20230121, "product_revenue": 13481501, "quarter": 2, "rd_expense": 7194029, "revenue": 55533087, "salaries_expense": 15352959, "service_revenue": 42051586 }, { "depreciation": 2052107, "expenses": 38736187, "income_tax": 4716221, "marketing_expense": 5240146, "net_income": 17107249, "net_profit": 12391028, "operational_expense": 26969454, "product_revenue": 14580314, "quarter": 3, "rd_expense": 5757380, "revenue": 55843436, "salaries_expense": 17617415, "service_revenue": 41263122 }, { "depreciation": 2368471, "expenses": 39215388, "income_tax": 3714126, "marketing_expense": 6137510, "net_income": 16940132, "net_profit": 13226006, "operational_expense": 23556032, "product_revenue": 18453506, "quarter": 4, "rd_expense": 5510875, "revenue": 56155520, "salaries_expense": 14206394, "service_revenue": 37702014 } ], "market_conditions": { "gdp_growth": [ -0.010641300441824235, -0.02167651552919899, -0.018624891855866993, -0.012230041736847903 ], "inflation_rate": [ 0.034333317724375124, 0.04092175141288758, 0.03582022801095584, 0.038263181220762325 ], "interest_rate": [ 0.057059998800589595, 0.06055104991906349, 0.0615527547816947, 0.06221679488079494 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 141540, "billable_hours_per_employee": 127, "client_concentration": 0.2, "client_retention_rate": 0.89, "employee_utilization_rate": 0.64, "gross_billings": 39798768, "net_revenue": 35888125, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 45029 }, { "average_project_size": 187368, "billable_hours_per_employee": 94, "client_concentration": 0.37, "client_retention_rate": 0.69, "employee_utilization_rate": 0.74, "gross_billings": 40736863, "net_revenue": 36122698, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 45323 }, { "average_project_size": 163497, "billable_hours_per_employee": 81, "client_concentration": 0.13, "client_retention_rate": 0.88, "employee_utilization_rate": 0.66, "gross_billings": 46654701, "net_revenue": 36358806, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 45620 }, { "average_project_size": 183213, "billable_hours_per_employee": 94, "client_concentration": 0.34, "client_retention_rate": 0.81, "employee_utilization_rate": 0.68, "gross_billings": 40954292, "net_revenue": 36596456, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 45918 } ], "balance_sheet": [ { "assets": 51949715, "current_assets": 19891018, "current_liabilities": 11429639, "equity": 35222608, "fixed_assets": 32058697, "liabilities": 26185664, "long_term_liabilities": 14756025, "quarter": 1 }, { "assets": 53248428, "current_assets": 23380420, "current_liabilities": 10629907, "equity": 35907543, "fixed_assets": 29868008, "liabilities": 26381161, "long_term_liabilities": 15751254, "quarter": 2 }, { "assets": 54579608, "current_assets": 20458612, "current_liabilities": 14026030, "equity": 36718956, "fixed_assets": 34120996, "liabilities": 26578117, "long_term_liabilities": 12552087, "quarter": 3 }, { "assets": 55944066, "current_assets": 18640731, "current_liabilities": 14738008, "equity": 38327401, "fixed_assets": 37303335, "liabilities": 26776543, "long_term_liabilities": 12038535, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 66783, "financing_cash_flow": -61030, "investing_cash_flow": -171875, "net_cash_flow": 10768823, "operating_cash_flow": 11306197, "quarter": 1 }, { "change_in_working_capital": 52175, "financing_cash_flow": 2393, "investing_cash_flow": -258089, "net_cash_flow": 10009795, "operating_cash_flow": 10402309, "quarter": 2 }, { "change_in_working_capital": -4298, "financing_cash_flow": -1389, "investing_cash_flow": -366221, "net_cash_flow": 9858694, "operating_cash_flow": 10323829, "quarter": 3 }, { "change_in_working_capital": 39971, "financing_cash_flow": -96417, "investing_cash_flow": -386610, "net_cash_flow": 10412570, "operating_cash_flow": 10868129, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.690824290373874, "current_ratio": 1.7403015090852825, "debt_to_equity_ratio": 0.7434334220793645, "profit_margin": 0.26355673359920584, "quarter": 1, "return_on_assets": 0.18207139346192755, "return_on_equity": 0.26853653199104394 }, { "asset_turnover_ratio": 0.6783805523798749, "current_ratio": 2.199494313543853, "debt_to_equity_ratio": 0.7346969131249108, "profit_margin": 0.2502658024049034, "quarter": 2, "return_on_assets": 0.169775453277231, "return_on_equity": 0.2517653742000671 }, { "asset_turnover_ratio": 0.6661609955131961, "current_ratio": 1.458617441998912, "debt_to_equity_ratio": 0.7238255085465938, "profit_margin": 0.23976213630337587, "quarter": 3, "return_on_assets": 0.15972018340622746, "return_on_equity": 0.23741048084264704 }, { "asset_turnover_ratio": 0.6541615334144644, "current_ratio": 1.2648066821513464, "debt_to_equity_ratio": 0.6986266300707423, "profit_margin": 0.25029412684113456, "quarter": 4, "return_on_assets": 0.16373278981903103, "return_on_equity": 0.2389903244417747 } ], "income_statement": [ { "depreciation": 1847640, "expenses": 23605359, "income_tax": 2824209, "marketing_expense": 3593248, "net_income": 12282766, "net_profit": 9458557, "operational_expense": 11825358, "product_revenue": 12557569, "quarter": 1, "rd_expense": 3161417, "revenue": 35888125, "salaries_expense": 11514739, "service_revenue": 23330556 }, { "depreciation": 1362033, "expenses": 23962907, "income_tax": 3119515, "marketing_expense": 2665385, "net_income": 12159791, "net_profit": 9040276, "operational_expense": 16083701, "product_revenue": 9724041, "quarter": 2, "rd_expense": 3673735, "revenue": 36122698, "salaries_expense": 11782979, "service_revenue": 26398657 }, { "depreciation": 1606364, "expenses": 24325871, "income_tax": 3315470, "marketing_expense": 3077867, "net_income": 12032935, "net_profit": 8717465, "operational_expense": 16132625, "product_revenue": 10321685, "quarter": 3, "rd_expense": 3852152, "revenue": 36358806, "salaries_expense": 9382932, "service_revenue": 26037121 }, { "depreciation": 1708251, "expenses": 24694334, "income_tax": 2742244, "marketing_expense": 4741021, "net_income": 11902122, "net_profit": 9159878, "operational_expense": 16973813, "product_revenue": 11608302, "quarter": 4, "rd_expense": 4041513, "revenue": 36596456, "salaries_expense": 10423815, "service_revenue": 24988154 } ], "market_conditions": { "gdp_growth": [ -0.01020426490295019, -0.020639949673620466, -0.025984999782909163, -0.021713624748668045 ], "inflation_rate": [ 0.04177956575472611, 0.042870853916585024, 0.035910842532927215, 0.04145548509660327 ], "interest_rate": [ 0.0382498841469166, 0.03792288076351198, 0.04420678644422583, 0.04101567051962652 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 156981, "billable_hours_per_employee": 130, "client_concentration": 0.14, "client_retention_rate": 0.86, "employee_utilization_rate": 0.61, "gross_billings": 39748358, "net_revenue": 31093230, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 39013 }, { "average_project_size": 93668, "billable_hours_per_employee": 102, "client_concentration": 0.38, "client_retention_rate": 0.83, "employee_utilization_rate": 0.61, "gross_billings": 36311523, "net_revenue": 30749490, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 38582 }, { "average_project_size": 126504, "billable_hours_per_employee": 159, "client_concentration": 0.18, "client_retention_rate": 0.84, "employee_utilization_rate": 0.7, "gross_billings": 34069949, "net_revenue": 30409551, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 38155 }, { "average_project_size": 156613, "billable_hours_per_employee": 88, "client_concentration": 0.26, "client_retention_rate": 0.68, "employee_utilization_rate": 0.79, "gross_billings": 36145922, "net_revenue": 30073370, "new_client_acquisition": 1, "organic_growth": 0.15, "quarter": 4, "revenue_per_employee": 37733 } ], "balance_sheet": [ { "assets": 31840382, "current_assets": 11183387, "current_liabilities": 6432063, "equity": 24081988, "fixed_assets": 20656995, "liabilities": 12802209, "long_term_liabilities": 6370146, "quarter": 1 }, { "assets": 32324992, "current_assets": 14663312, "current_liabilities": 5955242, "equity": 24332822, "fixed_assets": 17661680, "liabilities": 13107016, "long_term_liabilities": 7151774, "quarter": 2 }, { "assets": 32816977, "current_assets": 11797214, "current_liabilities": 7093068, "equity": 24225875, "fixed_assets": 21019763, "liabilities": 13419080, "long_term_liabilities": 6326012, "quarter": 3 }, { "assets": 33316451, "current_assets": 15382825, "current_liabilities": 6851292, "equity": 24276376, "fixed_assets": 17933626, "liabilities": 13738573, "long_term_liabilities": 6887281, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 93358, "financing_cash_flow": -95197, "investing_cash_flow": -133168, "net_cash_flow": 7175506, "operating_cash_flow": 7351959, "quarter": 1 }, { "change_in_working_capital": 13182, "financing_cash_flow": 62308, "investing_cash_flow": -238714, "net_cash_flow": 6396275, "operating_cash_flow": 6523968, "quarter": 2 }, { "change_in_working_capital": -17373, "financing_cash_flow": 11457, "investing_cash_flow": -126917, "net_cash_flow": 6707634, "operating_cash_flow": 7030192, "quarter": 3 }, { "change_in_working_capital": -43662, "financing_cash_flow": -28005, "investing_cash_flow": -250358, "net_cash_flow": 6639282, "operating_cash_flow": 7053765, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9765344523818841, "current_ratio": 1.7386936353079876, "debt_to_equity_ratio": 0.5316093089989082, "profit_margin": 0.16221585856471007, "quarter": 1, "return_on_assets": 0.15840937461114632, "return_on_equity": 0.2094434645511824 }, { "asset_turnover_ratio": 0.9512605602501, "current_ratio": 2.462252919360792, "debt_to_equity_ratio": 0.53865581230159, "profit_margin": 0.1663392140812742, "quarter": 2, "return_on_assets": 0.1582319339785142, "return_on_equity": 0.21020356783935706 }, { "asset_turnover_ratio": 0.926640835930744, "current_ratio": 1.6632032852356695, "debt_to_equity_ratio": 0.5539151836620968, "profit_margin": 0.1587651853195728, "quarter": 3, "return_on_assets": 0.14711830404122841, "return_on_equity": 0.1992901391590603 }, { "asset_turnover_ratio": 0.9026582693336694, "current_ratio": 2.245244400618161, "debt_to_equity_ratio": 0.5659235546524737, "profit_margin": 0.15623450248508897, "quarter": 4, "return_on_assets": 0.1410263656233973, "return_on_equity": 0.19354198501456724 } ], "income_statement": [ { "depreciation": 2308144, "expenses": 24427072, "income_tax": 1622343, "marketing_expense": 3628531, "net_income": 6666158, "net_profit": 5043815, "operational_expense": 16594799, "product_revenue": 10730913, "quarter": 1, "rd_expense": 3771361, "revenue": 31093230, "salaries_expense": 10618473, "service_revenue": 20362317 }, { "depreciation": 1409122, "expenses": 24215705, "income_tax": 1418939, "marketing_expense": 3154640, "net_income": 6533785, "net_profit": 5114846, "operational_expense": 15452851, "product_revenue": 9900095, "quarter": 2, "rd_expense": 3972148, "revenue": 30749490, "salaries_expense": 10117097, "service_revenue": 20849395 }, { "depreciation": 2202214, "expenses": 24006168, "income_tax": 1575405, "marketing_expense": 3810198, "net_income": 6403383, "net_profit": 4827978, "operational_expense": 14595538, "product_revenue": 9970036, "quarter": 3, "rd_expense": 2889084, "revenue": 30409551, "salaries_expense": 10585981, "service_revenue": 20439515 }, { "depreciation": 2355267, "expenses": 23798444, "income_tax": 1576428, "marketing_expense": 2514259, "net_income": 6274926, "net_profit": 4698498, "operational_expense": 14845637, "product_revenue": 10317546, "quarter": 4, "rd_expense": 4537638, "revenue": 30073370, "salaries_expense": 10027425, "service_revenue": 19755824 } ], "market_conditions": { "gdp_growth": [ -0.021775668889137016, -0.011925479593536669, -0.01783022432148093, -0.016060265809558223 ], "inflation_rate": [ 0.02524983179939416, 0.02808640521922483, 0.025110481974054546, 0.025442925405233956 ], "interest_rate": [ 0.04330388944749808, 0.04668964490716536, 0.04424822316666736, 0.04246689701548468 ], "year": 2012 }, "random_event": null, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 123912, "billable_hours_per_employee": 83, "client_concentration": 0.19, "client_retention_rate": 0.63, "employee_utilization_rate": 0.72, "gross_billings": 22932503, "net_revenue": 20297428, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 25467 }, { "average_project_size": 174595, "billable_hours_per_employee": 153, "client_concentration": 0.4, "client_retention_rate": 0.6, "employee_utilization_rate": 0.79, "gross_billings": 24877249, "net_revenue": 20126050, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 25252 }, { "average_project_size": 59390, "billable_hours_per_employee": 119, "client_concentration": 0.38, "client_retention_rate": 0.8, "employee_utilization_rate": 0.71, "gross_billings": 22681482, "net_revenue": 19956120, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 25039 }, { "average_project_size": 119061, "billable_hours_per_employee": 136, "client_concentration": 0.17, "client_retention_rate": 0.62, "employee_utilization_rate": 0.61, "gross_billings": 24499216, "net_revenue": 19787624, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 24828 } ], "balance_sheet": [ { "assets": 29610263, "current_assets": 9650844, "current_liabilities": 6924312, "equity": 18810315, "fixed_assets": 19959419, "liabilities": 15352110, "long_term_liabilities": 8427798, "quarter": 1 }, { "assets": 30447161, "current_assets": 10922442, "current_liabilities": 9108278, "equity": 19185709, "fixed_assets": 19524719, "liabilities": 15535317, "long_term_liabilities": 6427039, "quarter": 2 }, { "assets": 31307712, "current_assets": 9461745, "current_liabilities": 9416790, "equity": 19764430, "fixed_assets": 21845967, "liabilities": 15720711, "long_term_liabilities": 6303921, "quarter": 3 }, { "assets": 32192585, "current_assets": 14977102, "current_liabilities": 9479346, "equity": 20433262, "fixed_assets": 17215483, "liabilities": 15908317, "long_term_liabilities": 6428971, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -11269, "financing_cash_flow": -60273, "investing_cash_flow": -209765, "net_cash_flow": 5098231, "operating_cash_flow": 5591097, "quarter": 1 }, { "change_in_working_capital": 55866, "financing_cash_flow": 108355, "investing_cash_flow": -283095, "net_cash_flow": 5020158, "operating_cash_flow": 5362540, "quarter": 2 }, { "change_in_working_capital": 29119, "financing_cash_flow": -182741, "investing_cash_flow": -180420, "net_cash_flow": 5102740, "operating_cash_flow": 5171842, "quarter": 3 }, { "change_in_working_capital": 84493, "financing_cash_flow": -78416, "investing_cash_flow": -458985, "net_cash_flow": 4514987, "operating_cash_flow": 4905385, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6854862450900892, "current_ratio": 1.3937621528319348, "debt_to_equity_ratio": 0.8161537964675233, "profit_margin": 0.2242728487569952, "quarter": 1, "return_on_assets": 0.15373595297009013, "return_on_equity": 0.2420034964858377 }, { "asset_turnover_ratio": 0.661015652658059, "current_ratio": 1.1991774954607226, "debt_to_equity_ratio": 0.8097337971716344, "profit_margin": 0.2123548833477011, "quarter": 2, "return_on_assets": 0.14036990181120662, "return_on_equity": 0.22276294298011087 }, { "asset_turnover_ratio": 0.6374186654074242, "current_ratio": 1.0047739197752101, "debt_to_equity_ratio": 0.7954042185886464, "profit_margin": 0.2093307216031974, "quarter": 3, "return_on_assets": 0.13343130919308316, "return_on_equity": 0.2113609651277573 }, { "asset_turnover_ratio": 0.6146640289992246, "current_ratio": 1.5799720782425286, "debt_to_equity_ratio": 0.7785500425727424, "profit_margin": 0.20967620973594403, "quarter": 4, "return_on_assets": 0.1288804238615818, "return_on_equity": 0.2030509861812568 } ], "income_statement": [ { "depreciation": 1038935, "expenses": 14175911, "income_tax": 1569355, "marketing_expense": 2623274, "net_income": 6121517, "net_profit": 4552162, "operational_expense": 8433852, "product_revenue": 7801885, "quarter": 1, "rd_expense": 2065696, "revenue": 20297428, "salaries_expense": 6198062, "service_revenue": 12495543 }, { "depreciation": 1088675, "expenses": 14106002, "income_tax": 1746183, "marketing_expense": 2124632, "net_income": 6020048, "net_profit": 4273865, "operational_expense": 9344561, "product_revenue": 5412899, "quarter": 2, "rd_expense": 1705895, "revenue": 20126050, "salaries_expense": 5062340, "service_revenue": 14713151 }, { "depreciation": 994413, "expenses": 14036439, "income_tax": 1742252, "marketing_expense": 1464452, "net_income": 5919681, "net_profit": 4177429, "operational_expense": 9555836, "product_revenue": 6312480, "quarter": 3, "rd_expense": 2497128, "revenue": 19956120, "salaries_expense": 4623926, "service_revenue": 13643640 }, { "depreciation": 756391, "expenses": 13967219, "income_tax": 1671411, "marketing_expense": 2430044, "net_income": 5820405, "net_profit": 4148994, "operational_expense": 7275584, "product_revenue": 6317361, "quarter": 4, "rd_expense": 2652644, "revenue": 19787624, "salaries_expense": 4270187, "service_revenue": 13470263 } ], "market_conditions": { "gdp_growth": [ -0.0006327041520454279, 0.013043602335695275, 0.008127069867885684, 0.007783780828731568 ], "inflation_rate": [ 0.02917795350417785, 0.031112932663402034, 0.031902929762406135, 0.032100546865897306 ], "interest_rate": [ 0.04940431341119196, 0.04341929558265029, 0.04758890262234942, 0.042657378948517156 ], "year": 2013 }, "random_event": null, "year": 2013 }, { "advertising_kpis": [ { "average_project_size": 75836, "billable_hours_per_employee": 102, "client_concentration": 0.19, "client_retention_rate": 0.65, "employee_utilization_rate": 0.79, "gross_billings": 75600725, "net_revenue": 58316980, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 73171 }, { "average_project_size": 139598, "billable_hours_per_employee": 90, "client_concentration": 0.37, "client_retention_rate": 0.85, "employee_utilization_rate": 0.73, "gross_billings": 70564408, "net_revenue": 58487800, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 73385 }, { "average_project_size": 101619, "billable_hours_per_employee": 92, "client_concentration": 0.17, "client_retention_rate": 0.64, "employee_utilization_rate": 0.72, "gross_billings": 67330566, "net_revenue": 58659121, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 73600 }, { "average_project_size": 53864, "billable_hours_per_employee": 158, "client_concentration": 0.28, "client_retention_rate": 0.62, "employee_utilization_rate": 0.68, "gross_billings": 65645999, "net_revenue": 58830943, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 73815 } ], "balance_sheet": [ { "assets": 74255657, "current_assets": 33415223, "current_liabilities": 18761869, "equity": 45669842, "fixed_assets": 40840434, "liabilities": 38465146, "long_term_liabilities": 19703277, "quarter": 1 }, { "assets": 76660731, "current_assets": 28072728, "current_liabilities": 20935326, "equity": 46736290, "fixed_assets": 48588003, "liabilities": 39293801, "long_term_liabilities": 18358475, "quarter": 2 }, { "assets": 79143703, "current_assets": 25493969, "current_liabilities": 19996613, "equity": 47862617, "fixed_assets": 53649734, "liabilities": 40140308, "long_term_liabilities": 20143695, "quarter": 3 }, { "assets": 81707096, "current_assets": 37785663, "current_liabilities": 20940435, "equity": 49102694, "fixed_assets": 43921433, "liabilities": 41005052, "long_term_liabilities": 20064617, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -13065, "financing_cash_flow": -42557, "investing_cash_flow": -172501, "net_cash_flow": 13667053, "operating_cash_flow": 14258389, "quarter": 1 }, { "change_in_working_capital": 60413, "financing_cash_flow": 81639, "investing_cash_flow": -236833, "net_cash_flow": 12705863, "operating_cash_flow": 13370404, "quarter": 2 }, { "change_in_working_capital": -57919, "financing_cash_flow": 26760, "investing_cash_flow": -179918, "net_cash_flow": 12898192, "operating_cash_flow": 13111052, "quarter": 3 }, { "change_in_working_capital": 51700, "financing_cash_flow": -16515, "investing_cash_flow": -293565, "net_cash_flow": 11864446, "operating_cash_flow": 12250095, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7853540370668325, "current_ratio": 1.781017818640563, "debt_to_equity_ratio": 0.8422439035370431, "profit_margin": 0.1694074521691624, "quarter": 1, "return_on_assets": 0.133044826470258, "return_on_equity": 0.216320673936205 }, { "asset_turnover_ratio": 0.7629434162322297, "current_ratio": 1.340926241129467, "debt_to_equity_ratio": 0.8407556740169149, "profit_margin": 0.1601934078559973, "quarter": 2, "return_on_assets": 0.1222185058475375, "return_on_equity": 0.20047290873965393 }, { "asset_turnover_ratio": 0.7411723077956057, "current_ratio": 1.274914356746315, "debt_to_equity_ratio": 0.8386567746598561, "profit_margin": 0.15102889114209536, "quarter": 3, "return_on_assets": 0.11193843179159813, "return_on_equity": 0.18509689931914922 }, { "asset_turnover_ratio": 0.7200224445622202, "current_ratio": 1.8044354379457734, "debt_to_equity_ratio": 0.8350876226872603, "profit_margin": 0.1427930536486556, "quarter": 4, "return_on_assets": 0.10281420355460925, "return_on_equity": 0.17108328109247936 } ], "income_statement": [ { "depreciation": 4379058, "expenses": 45864965, "income_tax": 2572684, "marketing_expense": 5115908, "net_income": 12452015, "net_profit": 9879331, "operational_expense": 30038232, "product_revenue": 13848952, "quarter": 1, "rd_expense": 8091307, "revenue": 58316980, "salaries_expense": 19195517, "service_revenue": 44468028 }, { "depreciation": 4001044, "expenses": 46368121, "income_tax": 2750319, "marketing_expense": 6770776, "net_income": 12119679, "net_profit": 9369360, "operational_expense": 24252496, "product_revenue": 19637608, "quarter": 2, "rd_expense": 7684653, "revenue": 58487800, "salaries_expense": 22706486, "service_revenue": 38850192 }, { "depreciation": 4251830, "expenses": 46876798, "income_tax": 2923101, "marketing_expense": 4708053, "net_income": 11782323, "net_profit": 8859222, "operational_expense": 28633985, "product_revenue": 16693444, "quarter": 3, "rd_expense": 4749830, "revenue": 58659121, "salaries_expense": 20788891, "service_revenue": 41965677 }, { "depreciation": 3849445, "expenses": 47391055, "income_tax": 3039238, "marketing_expense": 7767839, "net_income": 11439888, "net_profit": 8400650, "operational_expense": 29065519, "product_revenue": 14392587, "quarter": 4, "rd_expense": 6253275, "revenue": 58830943, "salaries_expense": 20983453, "service_revenue": 44438356 } ], "market_conditions": { "gdp_growth": [ 0.006408210562635916, 0.010628314203657124, 0.005792073496534702, 0.013350486072244464 ], "inflation_rate": [ 0.021995100155964842, 0.024961952815707723, 0.021070088829256137, 0.025917393787417087 ], "interest_rate": [ 0.04363728459724262, 0.03679979552477089, 0.041243135420045214, 0.039425508100257876 ], "year": 2014 }, "random_event": null, "year": 2014 }, { "advertising_kpis": [ { "average_project_size": 136409, "billable_hours_per_employee": 98, "client_concentration": 0.15, "client_retention_rate": 0.88, "employee_utilization_rate": 0.66, "gross_billings": 116247989, "net_revenue": 93787063, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 117675 }, { "average_project_size": 197889, "billable_hours_per_employee": 84, "client_concentration": 0.38, "client_retention_rate": 0.85, "employee_utilization_rate": 0.78, "gross_billings": 121862724, "net_revenue": 95061674, "new_client_acquisition": 2, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 119274 }, { "average_project_size": 188300, "billable_hours_per_employee": 80, "client_concentration": 0.34, "client_retention_rate": 0.81, "employee_utilization_rate": 0.73, "gross_billings": 114506656, "net_revenue": 96353607, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 120895 }, { "average_project_size": 86476, "billable_hours_per_employee": 100, "client_concentration": 0.12, "client_retention_rate": 0.62, "employee_utilization_rate": 0.76, "gross_billings": 121668330, "net_revenue": 97663099, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 122538 } ], "balance_sheet": [ { "assets": 109963665, "current_assets": 34186581, "current_liabilities": 21283296, "equity": 75149544, "fixed_assets": 75777084, "liabilities": 52907344, "long_term_liabilities": 31624048, "quarter": 1 }, { "assets": 111685042, "current_assets": 41708973, "current_liabilities": 27162155, "equity": 75215161, "fixed_assets": 69976069, "liabilities": 54017216, "long_term_liabilities": 26855061, "quarter": 2 }, { "assets": 113433367, "current_assets": 53121743, "current_liabilities": 31724025, "equity": 76562478, "fixed_assets": 60311624, "liabilities": 55150370, "long_term_liabilities": 23426345, "quarter": 3 }, { "assets": 115209059, "current_assets": 36059143, "current_liabilities": 23545437, "equity": 78542114, "fixed_assets": 79149916, "liabilities": 56307296, "long_term_liabilities": 32761859, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -42785, "financing_cash_flow": 138831, "investing_cash_flow": -313651, "net_cash_flow": 24971569, "operating_cash_flow": 25069069, "quarter": 1 }, { "change_in_working_capital": 26439, "financing_cash_flow": -191679, "investing_cash_flow": -212392, "net_cash_flow": 24105705, "operating_cash_flow": 24359373, "quarter": 2 }, { "change_in_working_capital": -59046, "financing_cash_flow": -43504, "investing_cash_flow": -411858, "net_cash_flow": 22915566, "operating_cash_flow": 23453174, "quarter": 3 }, { "change_in_working_capital": 15523, "financing_cash_flow": -168995, "investing_cash_flow": -394920, "net_cash_flow": 23420297, "operating_cash_flow": 23849655, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8528913891693224, "current_ratio": 1.6062634753564486, "debt_to_equity_ratio": 0.7040274788626795, "profit_margin": 0.19291811067801537, "quarter": 1, "return_on_assets": 0.16453819541209364, "return_on_equity": 0.24076291134913608 }, { "asset_turnover_ratio": 0.8511585105550661, "current_ratio": 1.535554634748237, "debt_to_equity_ratio": 0.7181692531376752, "profit_margin": 0.18458895432453673, "quarter": 2, "return_on_assets": 0.15711445942778982, "return_on_equity": 0.2332951863255335 }, { "asset_turnover_ratio": 0.8494291366666389, "current_ratio": 1.6744956858406208, "debt_to_equity_ratio": 0.7203315702503778, "profit_margin": 0.18971247231045538, "quarter": 3, "return_on_assets": 0.16114730156956375, "return_on_equity": 0.23875247350275158 }, { "asset_turnover_ratio": 0.847703295623654, "current_ratio": 1.531470535034028, "debt_to_equity_ratio": 0.7169057863657706, "profit_margin": 0.201103090124142, "quarter": 4, "return_on_assets": 0.17047575225833586, "return_on_equity": 0.2500614001807998 } ], "income_statement": [ { "depreciation": 6975846, "expenses": 71101013, "income_tax": 4592827, "marketing_expense": 7839347, "net_income": 22686050, "net_profit": 18093223, "operational_expense": 46322128, "product_revenue": 31544006, "quarter": 1, "rd_expense": 11019968, "revenue": 93787063, "salaries_expense": 33368877, "service_revenue": 62243057 }, { "depreciation": 6812038, "expenses": 71323958, "income_tax": 6190381, "marketing_expense": 9032074, "net_income": 23737716, "net_profit": 17547335, "operational_expense": 49795703, "product_revenue": 20952351, "quarter": 2, "rd_expense": 13636343, "revenue": 95061674, "salaries_expense": 21911963, "service_revenue": 74109323 }, { "depreciation": 5173693, "expenses": 71547602, "income_tax": 6526524, "marketing_expense": 8788544, "net_income": 24806005, "net_profit": 18279481, "operational_expense": 44951527, "product_revenue": 35309953, "quarter": 3, "rd_expense": 7933592, "revenue": 96353607, "salaries_expense": 32995524, "service_revenue": 61043654 }, { "depreciation": 4209304, "expenses": 71771948, "income_tax": 6250800, "marketing_expense": 11339088, "net_income": 25891151, "net_profit": 19640351, "operational_expense": 49823091, "product_revenue": 28612572, "quarter": 4, "rd_expense": 8141450, "revenue": 97663099, "salaries_expense": 31156767, "service_revenue": 69050527 } ], "market_conditions": { "gdp_growth": [ -0.004242094767624046, 0.01431661071357339, -0.0032314714276705982, 0.008905317972047955 ], "inflation_rate": [ 0.03248977939573307, 0.03831117840488241, 0.0359370228258605, 0.03992521423323313 ], "interest_rate": [ 0.060823021378745123, 0.056458614782284255, 0.06149092347778277, 0.06100267789616043 ], "year": 2015 }, "random_event": null, "year": 2015 }, { "advertising_kpis": [ { "average_project_size": 91558, "billable_hours_per_employee": 131, "client_concentration": 0.31, "client_retention_rate": 0.66, "employee_utilization_rate": 0.74, "gross_billings": 28200055, "net_revenue": 22701545, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 28484 }, { "average_project_size": 129933, "billable_hours_per_employee": 117, "client_concentration": 0.11, "client_retention_rate": 0.72, "employee_utilization_rate": 0.61, "gross_billings": 25412262, "net_revenue": 22819113, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 28631 }, { "average_project_size": 184357, "billable_hours_per_employee": 89, "client_concentration": 0.22, "client_retention_rate": 0.84, "employee_utilization_rate": 0.67, "gross_billings": 26745353, "net_revenue": 22937290, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 28780 }, { "average_project_size": 192847, "billable_hours_per_employee": 142, "client_concentration": 0.23, "client_retention_rate": 0.73, "employee_utilization_rate": 0.71, "gross_billings": 28005537, "net_revenue": 23056080, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 28929 } ], "balance_sheet": [ { "assets": 30078488, "current_assets": 11009972, "current_liabilities": 8354671, "equity": 21574213, "fixed_assets": 19068516, "liabilities": 15136513, "long_term_liabilities": 6781842, "quarter": 1 }, { "assets": 30517228, "current_assets": 14405541, "current_liabilities": 8593563, "equity": 21807848, "fixed_assets": 16111687, "liabilities": 15272215, "long_term_liabilities": 6678652, "quarter": 2 }, { "assets": 30962368, "current_assets": 12065512, "current_liabilities": 7664704, "equity": 21586228, "fixed_assets": 18896856, "liabilities": 15409135, "long_term_liabilities": 7744431, "quarter": 3 }, { "assets": 31414002, "current_assets": 13302094, "current_liabilities": 9302356, "equity": 22093410, "fixed_assets": 18111908, "liabilities": 15547282, "long_term_liabilities": 6244926, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -25801, "financing_cash_flow": -101268, "investing_cash_flow": -249476, "net_cash_flow": 6985195, "operating_cash_flow": 7651544, "quarter": 1 }, { "change_in_working_capital": -5815, "financing_cash_flow": 190644, "investing_cash_flow": -326092, "net_cash_flow": 7464318, "operating_cash_flow": 7889671, "quarter": 2 }, { "change_in_working_capital": 24387, "financing_cash_flow": -26773, "investing_cash_flow": -262857, "net_cash_flow": 6429156, "operating_cash_flow": 6839699, "quarter": 3 }, { "change_in_working_capital": -27211, "financing_cash_flow": -145798, "investing_cash_flow": -440687, "net_cash_flow": 7348137, "operating_cash_flow": 7430287, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.754743556258546, "current_ratio": 1.3178223295686928, "debt_to_equity_ratio": 0.7016020932026582, "profit_margin": 0.29214919072688667, "quarter": 1, "return_on_assets": 0.22049771916726665, "return_on_equity": 0.30741506074868175 }, { "asset_turnover_ratio": 0.7477452735877583, "current_ratio": 1.6763176112166747, "debt_to_equity_ratio": 0.7003082101452651, "profit_margin": 0.2876025461638233, "quarter": 2, "return_on_assets": 0.21505344456580394, "return_on_equity": 0.3009391389741895 }, { "asset_turnover_ratio": 0.7408118784713107, "current_ratio": 1.5741654211304181, "debt_to_equity_ratio": 0.7138410193758724, "profit_margin": 0.26302126362791767, "quarter": 3, "return_on_assets": 0.19484927638609553, "return_on_equity": 0.2794835206966219 }, { "asset_turnover_ratio": 0.73394278131134, "current_ratio": 1.4299704289966972, "debt_to_equity_ratio": 0.7037067614279552, "profit_margin": 0.2700671579904303, "quarter": 4, "return_on_assets": 0.19821384107634551, "return_on_equity": 0.2818347190406551 } ], "income_statement": [ { "depreciation": 1019306, "expenses": 14242706, "income_tax": 1826601, "marketing_expense": 1831161, "net_income": 8458839, "net_profit": 6632238, "operational_expense": 9703057, "product_revenue": 8071077, "quarter": 1, "rd_expense": 1602197, "revenue": 22701545, "salaries_expense": 5786981, "service_revenue": 14630468 }, { "depreciation": 1326836, "expenses": 14353077, "income_tax": 1903201, "marketing_expense": 2352031, "net_income": 8466036, "net_profit": 6562835, "operational_expense": 7892717, "product_revenue": 6236667, "quarter": 2, "rd_expense": 2063636, "revenue": 22819113, "salaries_expense": 4853929, "service_revenue": 16582446 }, { "depreciation": 806704, "expenses": 14464305, "income_tax": 2439990, "marketing_expense": 1950761, "net_income": 8472985, "net_profit": 6032995, "operational_expense": 8017667, "product_revenue": 7195472, "quarter": 3, "rd_expense": 2524384, "revenue": 22937290, "salaries_expense": 4544573, "service_revenue": 15741818 }, { "depreciation": 1203597, "expenses": 14576394, "income_tax": 2252996, "marketing_expense": 2691839, "net_income": 8479686, "net_profit": 6226690, "operational_expense": 8511588, "product_revenue": 4642794, "quarter": 4, "rd_expense": 2062475, "revenue": 23056080, "salaries_expense": 6672572, "service_revenue": 18413286 } ], "market_conditions": { "gdp_growth": [ 0.010368170729518254, 0.006027910474068329, 0.004589698094579752, 0.0169033804957004 ], "inflation_rate": [ 0.03315701955338509, 0.03367261809305106, 0.03261741531170665, 0.0397722169360811 ], "interest_rate": [ 0.05690066193116251, 0.06158752613681906, 0.06294471160630401, 0.06358293212345886 ], "year": 2016 }, "random_event": { "description": "Jimenez-Fisher New Ad Campaign Launch in 2016", "impact": 0.04, "type": "New Ad Campaign Launch" }, "year": 2016 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Good", "founding_year": 2000, "industry": "Advertising", "location": "Lake Michaelberg", "name": "Burnett and Sons", "num_employees": 566, "region": "Latin America", "revenue_size": "Large", "website": "www.burnettandsons.com" }

[ { "advertising_kpis": [ { "average_project_size": 71230, "billable_hours_per_employee": 136, "client_concentration": 0.22, "client_retention_rate": 0.8, "employee_utilization_rate": 0.64, "gross_billings": 45865606, "net_revenue": 41111995, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 72636 }, { "average_project_size": 165339, "billable_hours_per_employee": 105, "client_concentration": 0.37, "client_retention_rate": 0.82, "employee_utilization_rate": 0.6, "gross_billings": 47684410, "net_revenue": 42113806, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 74406 }, { "average_project_size": 79832, "billable_hours_per_employee": 145, "client_concentration": 0.22, "client_retention_rate": 0.7, "employee_utilization_rate": 0.68, "gross_billings": 50814795, "net_revenue": 43140030, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 76219 }, { "average_project_size": 74689, "billable_hours_per_employee": 143, "client_concentration": 0.22, "client_retention_rate": 0.88, "employee_utilization_rate": 0.73, "gross_billings": 56964070, "net_revenue": 44191261, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 78076 } ], "balance_sheet": [ { "assets": 49571123, "current_assets": 18333305, "current_liabilities": 11333597, "equity": 36221242, "fixed_assets": 31237818, "liabilities": 19887596, "long_term_liabilities": 8553999, "quarter": 1 }, { "assets": 50991313, "current_assets": 20573608, "current_liabilities": 8175170, "equity": 37805982, "fixed_assets": 30417705, "liabilities": 20353099, "long_term_liabilities": 12177929, "quarter": 2 }, { "assets": 52452190, "current_assets": 26077178, "current_liabilities": 9817320, "equity": 38692007, "fixed_assets": 26375012, "liabilities": 20829498, "long_term_liabilities": 11012178, "quarter": 3 }, { "assets": 53954921, "current_assets": 18069639, "current_liabilities": 10378365, "equity": 39715734, "fixed_assets": 35885282, "liabilities": 21317048, "long_term_liabilities": 10938683, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -37772, "financing_cash_flow": 68361, "investing_cash_flow": -386685, "net_cash_flow": 8987538, "operating_cash_flow": 9079261, "quarter": 1 }, { "change_in_working_capital": -43409, "financing_cash_flow": -51833, "investing_cash_flow": -416955, "net_cash_flow": 9589524, "operating_cash_flow": 9905824, "quarter": 2 }, { "change_in_working_capital": -71959, "financing_cash_flow": -173356, "investing_cash_flow": -311647, "net_cash_flow": 9282885, "operating_cash_flow": 9832329, "quarter": 3 }, { "change_in_working_capital": -52254, "financing_cash_flow": -68045, "investing_cash_flow": -257552, "net_cash_flow": 10002205, "operating_cash_flow": 10402078, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.829353714661659, "current_ratio": 1.6176069256741703, "debt_to_equity_ratio": 0.5490589196251194, "profit_margin": 0.15902208102525794, "quarter": 1, "return_on_assets": 0.131885553611525, "return_on_equity": 0.18049394882704464 }, { "asset_turnover_ratio": 0.8259015805300013, "current_ratio": 2.5165969637328645, "debt_to_equity_ratio": 0.5383565754223762, "profit_margin": 0.1701999577050813, "quarter": 2, "return_on_assets": 0.14056841407476603, "return_on_equity": 0.18959348814163854 }, { "asset_turnover_ratio": 0.8224638475533624, "current_ratio": 2.6562420293929505, "debt_to_equity_ratio": 0.5383411100902571, "profit_margin": 0.16386903300716296, "quarter": 3, "return_on_assets": 0.13477635538192018, "return_on_equity": 0.1827073741612835 }, { "asset_turnover_ratio": 0.8190404170918905, "current_ratio": 1.741087252182786, "debt_to_equity_ratio": 0.53674062778243, "profit_margin": 0.16016426867746544, "quarter": 4, "return_on_assets": 0.1311810094208089, "return_on_equity": 0.17821302257689609 } ], "income_statement": [ { "depreciation": 2541546, "expenses": 32279860, "income_tax": 2294420, "marketing_expense": 5436516, "net_income": 8832135, "net_profit": 6537715, "operational_expense": 18421298, "product_revenue": 9282699, "quarter": 1, "rd_expense": 5516528, "revenue": 41111995, "salaries_expense": 14143773, "service_revenue": 31829296 }, { "depreciation": 2738056, "expenses": 33114274, "income_tax": 1831764, "marketing_expense": 5849141, "net_income": 8999532, "net_profit": 7167768, "operational_expense": 18232465, "product_revenue": 9433774, "quarter": 2, "rd_expense": 5771579, "revenue": 42113806, "salaries_expense": 13610847, "service_revenue": 32680032 }, { "depreciation": 2763014, "expenses": 33970258, "income_tax": 2100457, "marketing_expense": 3697122, "net_income": 9169772, "net_profit": 7069315, "operational_expense": 18271822, "product_revenue": 15765489, "quarter": 3, "rd_expense": 4286282, "revenue": 43140030, "salaries_expense": 15918533, "service_revenue": 27374541 }, { "depreciation": 3324217, "expenses": 34848369, "income_tax": 2265031, "marketing_expense": 6243441, "net_income": 9342892, "net_profit": 7077861, "operational_expense": 17702170, "product_revenue": 16973011, "quarter": 4, "rd_expense": 6663340, "revenue": 44191261, "salaries_expense": 13982306, "service_revenue": 27218250 } ], "market_conditions": { "gdp_growth": [ 0.00414574644867658, 0.007004107758708626, 0.017830780577475495, 0.01747600349260977 ], "inflation_rate": [ 0.022933327570597038, 0.02655978220518956, 0.029037887306899247, 0.02600488779063912 ], "interest_rate": [ 0.0524252599233072, 0.043502289983132485, 0.044739703288466985, 0.05313596127169208 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 192704, "billable_hours_per_employee": 158, "client_concentration": 0.35, "client_retention_rate": 0.78, "employee_utilization_rate": 0.78, "gross_billings": 83123900, "net_revenue": 66742075, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 117919 }, { "average_project_size": 184337, "billable_hours_per_employee": 85, "client_concentration": 0.32, "client_retention_rate": 0.79, "employee_utilization_rate": 0.67, "gross_billings": 79563312, "net_revenue": 69156912, "new_client_acquisition": 1, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 122185 }, { "average_project_size": 182427, "billable_hours_per_employee": 131, "client_concentration": 0.1, "client_retention_rate": 0.63, "employee_utilization_rate": 0.68, "gross_billings": 79822672, "net_revenue": 71659122, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 126606 }, { "average_project_size": 105290, "billable_hours_per_employee": 93, "client_concentration": 0.23, "client_retention_rate": 0.72, "employee_utilization_rate": 0.78, "gross_billings": 96024384, "net_revenue": 74251866, "new_client_acquisition": 2, "organic_growth": 0.15, "quarter": 4, "revenue_per_employee": 131187 } ], "balance_sheet": [ { "assets": 82958595, "current_assets": 34819294, "current_liabilities": 17035932, "equity": 64240730, "fixed_assets": 48139301, "liabilities": 34111796, "long_term_liabilities": 17075864, "quarter": 1 }, { "assets": 85482241, "current_assets": 39484856, "current_liabilities": 14694723, "equity": 64896861, "fixed_assets": 45997385, "liabilities": 34875785, "long_term_liabilities": 20181062, "quarter": 2 }, { "assets": 88082658, "current_assets": 39259648, "current_liabilities": 14996836, "equity": 67744826, "fixed_assets": 48823010, "liabilities": 35656884, "long_term_liabilities": 20660048, "quarter": 3 }, { "assets": 90762180, "current_assets": 30035231, "current_liabilities": 15904264, "equity": 70383996, "fixed_assets": 60726949, "liabilities": 36455478, "long_term_liabilities": 20551214, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -53394, "financing_cash_flow": 159908, "investing_cash_flow": -234167, "net_cash_flow": 19294571, "operating_cash_flow": 19714444, "quarter": 1 }, { "change_in_working_capital": 59775, "financing_cash_flow": 38978, "investing_cash_flow": -326855, "net_cash_flow": 17220966, "operating_cash_flow": 17743128, "quarter": 2 }, { "change_in_working_capital": 99352, "financing_cash_flow": -188984, "investing_cash_flow": -311607, "net_cash_flow": 19607847, "operating_cash_flow": 19794210, "quarter": 3 }, { "change_in_working_capital": 93379, "financing_cash_flow": 198837, "investing_cash_flow": -365047, "net_cash_flow": 19212631, "operating_cash_flow": 19474511, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8045227260659369, "current_ratio": 2.0438737369930804, "debt_to_equity_ratio": 0.5309995076332414, "profit_margin": 0.23064807319820368, "quarter": 1, "return_on_assets": 0.18556161661127457, "return_on_equity": 0.23962883049429856 }, { "asset_turnover_ratio": 0.8090208117028659, "current_ratio": 2.687009207318845, "debt_to_equity_ratio": 0.5374032651594659, "profit_margin": 0.20663740740766448, "quarter": 2, "return_on_assets": 0.1671739630691245, "return_on_equity": 0.22020179065363424 }, { "asset_turnover_ratio": 0.813544046320673, "current_ratio": 2.617862061037408, "debt_to_equity_ratio": 0.5263410669915958, "profit_margin": 0.21377671917331056, "quarter": 3, "return_on_assets": 0.17391677712541326, "return_on_equity": 0.2261287378611025 }, { "asset_turnover_ratio": 0.8180925799710849, "current_ratio": 1.888501787948188, "debt_to_equity_ratio": 0.5179512399381245, "profit_margin": 0.21652377059453293, "quarter": 4, "return_on_assets": 0.17713649011074878, "return_on_equity": 0.22842258061051265 } ], "income_statement": [ { "depreciation": 4320513, "expenses": 47252242, "income_tax": 4095902, "marketing_expense": 5742516, "net_income": 19489833, "net_profit": 15393931, "operational_expense": 29117437, "product_revenue": 17921896, "quarter": 1, "rd_expense": 6840578, "revenue": 66742075, "salaries_expense": 16416991, "service_revenue": 48820179 }, { "depreciation": 3452723, "expenses": 49169460, "income_tax": 5697047, "marketing_expense": 9826059, "net_income": 19987452, "net_profit": 14290405, "operational_expense": 34353598, "product_revenue": 25535650, "quarter": 2, "rd_expense": 5385958, "revenue": 69156912, "salaries_expense": 23659671, "service_revenue": 43621262 }, { "depreciation": 4475158, "expenses": 51164468, "income_tax": 5175602, "marketing_expense": 6483587, "net_income": 20494654, "net_profit": 15319052, "operational_expense": 30070715, "product_revenue": 26447733, "quarter": 3, "rd_expense": 9885717, "revenue": 71659122, "salaries_expense": 16542969, "service_revenue": 45211389 }, { "depreciation": 3397217, "expenses": 53240422, "income_tax": 4934150, "marketing_expense": 6263652, "net_income": 21011444, "net_profit": 16077294, "operational_expense": 32153001, "product_revenue": 17289111, "quarter": 4, "rd_expense": 10633916, "revenue": 74251866, "salaries_expense": 25196936, "service_revenue": 56962755 } ], "market_conditions": { "gdp_growth": [ -0.006333294169213825, -0.006063097211458474, 0.0035114966570600065, -0.0014872563105200144 ], "inflation_rate": [ 0.01880352379616327, 0.023347708613953348, 0.016299927594794775, 0.021720408942424357 ], "interest_rate": [ 0.04840015944574723, 0.04276480067010395, 0.04549198020838569, 0.047599656684356825 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 198839, "billable_hours_per_employee": 117, "client_concentration": 0.25, "client_retention_rate": 0.71, "employee_utilization_rate": 0.67, "gross_billings": 84359530, "net_revenue": 73146991, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 129235 }, { "average_project_size": 132057, "billable_hours_per_employee": 153, "client_concentration": 0.22, "client_retention_rate": 0.66, "employee_utilization_rate": 0.63, "gross_billings": 88065515, "net_revenue": 75889114, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 134080 }, { "average_project_size": 159467, "billable_hours_per_employee": 141, "client_concentration": 0.24, "client_retention_rate": 0.89, "employee_utilization_rate": 0.61, "gross_billings": 88896421, "net_revenue": 78734033, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 139106 }, { "average_project_size": 170416, "billable_hours_per_employee": 119, "client_concentration": 0.24, "client_retention_rate": 0.64, "employee_utilization_rate": 0.79, "gross_billings": 102845381, "net_revenue": 81685603, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 144321 } ], "balance_sheet": [ { "assets": 101421215, "current_assets": 30949460, "current_liabilities": 29021500, "equity": 67909476, "fixed_assets": 70471755, "liabilities": 51900169, "long_term_liabilities": 22878669, "quarter": 1 }, { "assets": 104759097, "current_assets": 37306242, "current_liabilities": 24297199, "equity": 70637761, "fixed_assets": 67452855, "liabilities": 52511106, "long_term_liabilities": 28213907, "quarter": 2 }, { "assets": 108206832, "current_assets": 51804169, "current_liabilities": 21813122, "equity": 73637814, "fixed_assets": 56402663, "liabilities": 53129234, "long_term_liabilities": 31316112, "quarter": 3 }, { "assets": 111768035, "current_assets": 48611623, "current_liabilities": 29335456, "equity": 77787934, "fixed_assets": 63156412, "liabilities": 53754638, "long_term_liabilities": 24419182, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -67121, "financing_cash_flow": 182823, "investing_cash_flow": -181808, "net_cash_flow": 22196573, "operating_cash_flow": 22546679, "quarter": 1 }, { "change_in_working_capital": -50359, "financing_cash_flow": 88604, "investing_cash_flow": -228467, "net_cash_flow": 22706955, "operating_cash_flow": 22923475, "quarter": 2 }, { "change_in_working_capital": 53079, "financing_cash_flow": -93124, "investing_cash_flow": -190007, "net_cash_flow": 23203148, "operating_cash_flow": 23432437, "quarter": 3 }, { "change_in_working_capital": 38320, "financing_cash_flow": 87224, "investing_cash_flow": -254169, "net_cash_flow": 24213340, "operating_cash_flow": 24685575, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7212198256548199, "current_ratio": 1.0664321279051738, "debt_to_equity_ratio": 0.7642551828849334, "profit_margin": 0.25139010844615606, "quarter": 1, "return_on_assets": 0.1813075301848829, "return_on_equity": 0.27077855820887203 }, { "asset_turnover_ratio": 0.7244155035051515, "current_ratio": 1.535413279530698, "debt_to_equity_ratio": 0.7433857650159664, "profit_margin": 0.24232421530181522, "quarter": 2, "return_on_assets": 0.1755434184393552, "return_on_equity": 0.2603390840771411 }, { "asset_turnover_ratio": 0.7276253406993747, "current_ratio": 2.3749085069069893, "debt_to_equity_ratio": 0.7214939052916481, "profit_margin": 0.23573307873102348, "quarter": 3, "return_on_assets": 0.17152536172577348, "return_on_equity": 0.2520473516500639 }, { "asset_turnover_ratio": 0.7308494150407135, "current_ratio": 1.6570945070702157, "debt_to_equity_ratio": 0.6910408238892165, "profit_margin": 0.24208105558087145, "quarter": 4, "return_on_assets": 0.17692479786371837, "return_on_equity": 0.25421085228976514 } ], "income_statement": [ { "depreciation": 4158249, "expenses": 49715541, "income_tax": 5043020, "marketing_expense": 6213790, "net_income": 23431450, "net_profit": 18388430, "operational_expense": 31273736, "product_revenue": 16748641, "quarter": 1, "rd_expense": 6252044, "revenue": 73146991, "salaries_expense": 18810520, "service_revenue": 56398350 }, { "depreciation": 4533705, "expenses": 51524550, "income_tax": 5974794, "marketing_expense": 6914661, "net_income": 24364564, "net_profit": 18389770, "operational_expense": 31191985, "product_revenue": 27089889, "quarter": 2, "rd_expense": 7690201, "revenue": 75889114, "salaries_expense": 20329008, "service_revenue": 48799225 }, { "depreciation": 4872221, "expenses": 53399384, "income_tax": 6774433, "marketing_expense": 6744379, "net_income": 25334649, "net_profit": 18560216, "operational_expense": 32849076, "product_revenue": 27855661, "quarter": 3, "rd_expense": 8584770, "revenue": 78734033, "salaries_expense": 16204364, "service_revenue": 50878372 }, { "depreciation": 4911038, "expenses": 55342438, "income_tax": 6568628, "marketing_expense": 8192979, "net_income": 26343165, "net_profit": 19774537, "operational_expense": 31924423, "product_revenue": 25728016, "quarter": 4, "rd_expense": 7300574, "revenue": 81685603, "salaries_expense": 26319022, "service_revenue": 55957587 } ], "market_conditions": { "gdp_growth": [ -0.010030225834100463, -0.00326144863950901, -0.01394950612260099, -0.0014099397493636916 ], "inflation_rate": [ 0.026897096123195005, 0.02007724822617603, 0.021092373897734582, 0.025249556368194405 ], "interest_rate": [ 0.05309045815803025, 0.05077505589089272, 0.04909014518061158, 0.050365448680511314 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 74091, "billable_hours_per_employee": 96, "client_concentration": 0.14, "client_retention_rate": 0.82, "employee_utilization_rate": 0.74, "gross_billings": 126525349, "net_revenue": 99108448, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 175103 }, { "average_project_size": 159681, "billable_hours_per_employee": 82, "client_concentration": 0.39, "client_retention_rate": 0.78, "employee_utilization_rate": 0.76, "gross_billings": 123523951, "net_revenue": 102909176, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 181818 }, { "average_project_size": 60137, "billable_hours_per_employee": 142, "client_concentration": 0.35, "client_retention_rate": 0.85, "employee_utilization_rate": 0.75, "gross_billings": 122069701, "net_revenue": 106855660, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 188791 }, { "average_project_size": 103634, "billable_hours_per_employee": 126, "client_concentration": 0.34, "client_retention_rate": 0.89, "employee_utilization_rate": 0.62, "gross_billings": 141233997, "net_revenue": 110953488, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 196031 } ], "balance_sheet": [ { "assets": 128610711, "current_assets": 50898748, "current_liabilities": 22051475, "equity": 97429702, "fixed_assets": 77711963, "liabilities": 53433639, "long_term_liabilities": 31382164, "quarter": 1 }, { "assets": 132018084, "current_assets": 49816481, "current_liabilities": 23686571, "equity": 98729967, "fixed_assets": 82201603, "liabilities": 53912485, "long_term_liabilities": 30225914, "quarter": 2 }, { "assets": 135515731, "current_assets": 47403870, "current_liabilities": 31537448, "equity": 103144803, "fixed_assets": 88111861, "liabilities": 54395622, "long_term_liabilities": 22858174, "quarter": 3 }, { "assets": 139106044, "current_assets": 51736320, "current_liabilities": 23014500, "equity": 107082752, "fixed_assets": 87369724, "liabilities": 54883088, "long_term_liabilities": 31868588, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -73690, "financing_cash_flow": -74313, "investing_cash_flow": -173096, "net_cash_flow": 28292201, "operating_cash_flow": 28477952, "quarter": 1 }, { "change_in_working_capital": 50621, "financing_cash_flow": -66840, "investing_cash_flow": -457588, "net_cash_flow": 24865247, "operating_cash_flow": 25361383, "quarter": 2 }, { "change_in_working_capital": 52026, "financing_cash_flow": -186172, "investing_cash_flow": -220028, "net_cash_flow": 29073555, "operating_cash_flow": 29534893, "quarter": 3 }, { "change_in_working_capital": -90546, "financing_cash_flow": -197141, "investing_cash_flow": -434705, "net_cash_flow": 29022760, "operating_cash_flow": 29079459, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7706080405698091, "current_ratio": 2.308178840644447, "debt_to_equity_ratio": 0.548432745899192, "profit_margin": 0.22452808462907217, "quarter": 1, "return_on_assets": 0.1730231473489016, "return_on_equity": 0.22839677781217066 }, { "asset_turnover_ratio": 0.7795081770767102, "current_ratio": 2.103152921543604, "debt_to_equity_ratio": 0.5460599920994605, "profit_margin": 0.20041330425189685, "quarter": 2, "return_on_assets": 0.1562238094593162, "return_on_equity": 0.20889673750220134 }, { "asset_turnover_ratio": 0.7885111138868446, "current_ratio": 1.503097841017447, "debt_to_equity_ratio": 0.527371427526019, "profit_margin": 0.2061163068011559, "quarter": 3, "return_on_assets": 0.16252499866602202, "return_on_equity": 0.2135317859882868 }, { "asset_turnover_ratio": 0.7976180244188383, "current_ratio": 2.247988007560451, "debt_to_equity_ratio": 0.5125296742466985, "profit_margin": 0.206030440431039, "quarter": 4, "return_on_assets": 0.16433359286674848, "return_on_equity": 0.21347785309066394 } ], "income_statement": [ { "depreciation": 6225322, "expenses": 70510953, "income_tax": 6344865, "marketing_expense": 13037138, "net_income": 28597495, "net_profit": 22252630, "operational_expense": 37234952, "product_revenue": 27771216, "quarter": 1, "rd_expense": 10989083, "revenue": 99108448, "salaries_expense": 27065839, "service_revenue": 71337232 }, { "depreciation": 4737015, "expenses": 73580114, "income_tax": 8704694, "marketing_expense": 9705329, "net_income": 29329062, "net_profit": 20624368, "operational_expense": 39374509, "product_revenue": 32297497, "quarter": 2, "rd_expense": 12753146, "revenue": 102909176, "salaries_expense": 35756087, "service_revenue": 70611679 }, { "depreciation": 7510199, "expenses": 76782869, "income_tax": 8048097, "marketing_expense": 14284422, "net_income": 30072791, "net_profit": 22024694, "operational_expense": 45860534, "product_revenue": 38428275, "quarter": 3, "rd_expense": 14245016, "revenue": 106855660, "salaries_expense": 23955233, "service_revenue": 68427385 }, { "depreciation": 6219663, "expenses": 80125031, "income_tax": 7968661, "marketing_expense": 8748142, "net_income": 30828457, "net_profit": 22859796, "operational_expense": 46777079, "product_revenue": 33102638, "quarter": 4, "rd_expense": 14081437, "revenue": 110953488, "salaries_expense": 37727130, "service_revenue": 77850850 } ], "market_conditions": { "gdp_growth": [ -0.0226128752793658, -0.01792409878222227, -0.021840165870454523, -0.015503769152010084 ], "inflation_rate": [ 0.03488500637478364, 0.03507170925977839, 0.03428928159440194, 0.03879279370731044 ], "interest_rate": [ 0.05588313938833199, 0.05538633080308902, 0.06172641140717452, 0.05552366437898592 ], "year": 2003 }, "random_event": { "description": "Burnett and Sons Introduction of New Service in 2003", "impact": -0.01, "type": "Introduction of New Service" }, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 52600, "billable_hours_per_employee": 114, "client_concentration": 0.19, "client_retention_rate": 0.82, "employee_utilization_rate": 0.69, "gross_billings": 40739070, "net_revenue": 35265295, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 62306 }, { "average_project_size": 180661, "billable_hours_per_employee": 80, "client_concentration": 0.11, "client_retention_rate": 0.9, "employee_utilization_rate": 0.68, "gross_billings": 40088139, "net_revenue": 36069027, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 63726 }, { "average_project_size": 64447, "billable_hours_per_employee": 158, "client_concentration": 0.17, "client_retention_rate": 0.62, "employee_utilization_rate": 0.79, "gross_billings": 46607766, "net_revenue": 36891077, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 65179 }, { "average_project_size": 194046, "billable_hours_per_employee": 106, "client_concentration": 0.32, "client_retention_rate": 0.8, "employee_utilization_rate": 0.65, "gross_billings": 44136718, "net_revenue": 37731862, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 66664 } ], "balance_sheet": [ { "assets": 51204466, "current_assets": 20764578, "current_liabilities": 12080804, "equity": 35094926, "fixed_assets": 30439888, "liabilities": 22962701, "long_term_liabilities": 10881897, "quarter": 1 }, { "assets": 52968135, "current_assets": 17203397, "current_liabilities": 10605707, "equity": 36993599, "fixed_assets": 35764738, "liabilities": 23353445, "long_term_liabilities": 12747738, "quarter": 2 }, { "assets": 54792550, "current_assets": 17330391, "current_liabilities": 11332520, "equity": 38022857, "fixed_assets": 37462159, "liabilities": 23750838, "long_term_liabilities": 12418318, "quarter": 3 }, { "assets": 56679806, "current_assets": 20428786, "current_liabilities": 10125625, "equity": 40151995, "fixed_assets": 36251020, "liabilities": 24154993, "long_term_liabilities": 14029368, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -16772, "financing_cash_flow": -135229, "investing_cash_flow": -359477, "net_cash_flow": 8053441, "operating_cash_flow": 8589139, "quarter": 1 }, { "change_in_working_capital": -15511, "financing_cash_flow": 2854, "investing_cash_flow": -492152, "net_cash_flow": 8346083, "operating_cash_flow": 8783649, "quarter": 2 }, { "change_in_working_capital": -75257, "financing_cash_flow": -102955, "investing_cash_flow": -180726, "net_cash_flow": 9413312, "operating_cash_flow": 9692917, "quarter": 3 }, { "change_in_working_capital": -92000, "financing_cash_flow": 12319, "investing_cash_flow": -369372, "net_cash_flow": 9872389, "operating_cash_flow": 10116894, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6887152187076807, "current_ratio": 1.7188076224065882, "debt_to_equity_ratio": 0.6543025906366066, "profit_margin": 0.1943315942770364, "quarter": 1, "return_on_assets": 0.1338391264543214, "return_on_equity": 0.19527498077642336 }, { "asset_turnover_ratio": 0.6809570886345159, "current_ratio": 1.6220886547214628, "debt_to_equity_ratio": 0.6312834012175998, "profit_margin": 0.20457743426236588, "quarter": 2, "return_on_assets": 0.13930845403561973, "return_on_equity": 0.19946448032806974 }, { "asset_turnover_ratio": 0.6732863683110204, "current_ratio": 1.5292618940888698, "debt_to_equity_ratio": 0.6246463278653679, "profit_margin": 0.18923668181332848, "quarter": 3, "return_on_assets": 0.12741047824932406, "return_on_equity": 0.18360390435679255 }, { "asset_turnover_ratio": 0.6657020315136576, "current_ratio": 2.0175333374483055, "debt_to_equity_ratio": 0.601588862521028, "profit_margin": 0.20214168068355598, "quarter": 4, "return_on_assets": 0.1345661274846283, "return_on_equity": 0.18995773435417093 } ], "income_statement": [ { "depreciation": 1735978, "expenses": 26153042, "income_tax": 2259092, "marketing_expense": 3198516, "net_income": 9112253, "net_profit": 6853161, "operational_expense": 15621526, "product_revenue": 12853032, "quarter": 1, "rd_expense": 5116561, "revenue": 35265295, "salaries_expense": 8969934, "service_revenue": 22412263 }, { "depreciation": 1404740, "expenses": 26642443, "income_tax": 2047675, "marketing_expense": 2754306, "net_income": 9426584, "net_profit": 7378909, "operational_expense": 15339450, "product_revenue": 8881411, "quarter": 2, "rd_expense": 3491790, "revenue": 36069027, "salaries_expense": 11072206, "service_revenue": 27187616 }, { "depreciation": 2711772, "expenses": 27141003, "income_tax": 2768929, "marketing_expense": 4013892, "net_income": 9750074, "net_profit": 6981145, "operational_expense": 18624340, "product_revenue": 7569903, "quarter": 3, "rd_expense": 4646458, "revenue": 36891077, "salaries_expense": 12342650, "service_revenue": 29321174 }, { "depreciation": 2489712, "expenses": 27648893, "income_tax": 2455787, "marketing_expense": 5052989, "net_income": 10082969, "net_profit": 7627182, "operational_expense": 18862051, "product_revenue": 11287058, "quarter": 4, "rd_expense": 3676042, "revenue": 37731862, "salaries_expense": 9251953, "service_revenue": 26444804 } ], "market_conditions": { "gdp_growth": [ 0.013982939485216504, -0.0032931088027167155, -0.005137164717938764, 0.010279120148923916 ], "inflation_rate": [ 0.03169478449453697, 0.027730563776991936, 0.024003916832602848, 0.025525168556528588 ], "interest_rate": [ 0.052870539186056886, 0.05762365321837717, 0.057682810346988515, 0.05825707571929075 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 162217, "billable_hours_per_employee": 139, "client_concentration": 0.19, "client_retention_rate": 0.87, "employee_utilization_rate": 0.73, "gross_billings": 78819774, "net_revenue": 65068988, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 114963 }, { "average_project_size": 51713, "billable_hours_per_employee": 143, "client_concentration": 0.16, "client_retention_rate": 0.89, "employee_utilization_rate": 0.64, "gross_billings": 87846869, "net_revenue": 67732193, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 119668 }, { "average_project_size": 175785, "billable_hours_per_employee": 134, "client_concentration": 0.16, "client_retention_rate": 0.79, "employee_utilization_rate": 0.77, "gross_billings": 85318921, "net_revenue": 70504401, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 124566 }, { "average_project_size": 73504, "billable_hours_per_employee": 124, "client_concentration": 0.16, "client_retention_rate": 0.81, "employee_utilization_rate": 0.77, "gross_billings": 80762304, "net_revenue": 73390073, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 129664 } ], "balance_sheet": [ { "assets": 78634723, "current_assets": 24575455, "current_liabilities": 23499093, "equity": 48881017, "fixed_assets": 54059268, "liabilities": 40497801, "long_term_liabilities": 16998708, "quarter": 1 }, { "assets": 80582751, "current_assets": 35184716, "current_liabilities": 19603791, "equity": 50455868, "fixed_assets": 45398035, "liabilities": 41021105, "long_term_liabilities": 21417314, "quarter": 2 }, { "assets": 82579038, "current_assets": 37639529, "current_liabilities": 18453504, "equity": 51840942, "fixed_assets": 44939509, "liabilities": 41551172, "long_term_liabilities": 23097668, "quarter": 3 }, { "assets": 84624779, "current_assets": 34681010, "current_liabilities": 18861817, "equity": 54698671, "fixed_assets": 49943769, "liabilities": 42088087, "long_term_liabilities": 23226270, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -20779, "financing_cash_flow": -106626, "investing_cash_flow": -424814, "net_cash_flow": 14805687, "operating_cash_flow": 14927282, "quarter": 1 }, { "change_in_working_capital": 56784, "financing_cash_flow": 117672, "investing_cash_flow": -389062, "net_cash_flow": 15122423, "operating_cash_flow": 15242571, "quarter": 2 }, { "change_in_working_capital": -64598, "financing_cash_flow": -70227, "investing_cash_flow": -123022, "net_cash_flow": 15569581, "operating_cash_flow": 15919639, "quarter": 3 }, { "change_in_working_capital": -41052, "financing_cash_flow": -195310, "investing_cash_flow": -328962, "net_cash_flow": 16482227, "operating_cash_flow": 17047148, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8274841637071705, "current_ratio": 1.0458044061530374, "debt_to_equity_ratio": 0.8284975126438142, "profit_margin": 0.16511852005443822, "quarter": 1, "return_on_assets": 0.13663296047981247, "return_on_equity": 0.21980097099861895 }, { "asset_turnover_ratio": 0.8405296686880298, "current_ratio": 1.7947914258012647, "debt_to_equity_ratio": 0.8130095988042462, "profit_margin": 0.1608425996187662, "quarter": 2, "return_on_assets": 0.13519297696848298, "return_on_equity": 0.21591585739839023 }, { "asset_turnover_ratio": 0.8537808469020916, "current_ratio": 2.0396954963133287, "debt_to_equity_ratio": 0.8015126731300523, "profit_margin": 0.15336739049807685, "quarter": 3, "return_on_assets": 0.13094214054661185, "return_on_equity": 0.20858178078631365 }, { "asset_turnover_ratio": 0.8672409413323253, "current_ratio": 1.8386887116972876, "debt_to_equity_ratio": 0.7694535576559072, "profit_margin": 0.16571694921191862, "quarter": 4, "return_on_assets": 0.14371652302926546, "return_on_equity": 0.22234505478204397 } ], "income_statement": [ { "depreciation": 4183187, "expenses": 50961641, "income_tax": 3363252, "marketing_expense": 9893492, "net_income": 14107347, "net_profit": 10744095, "operational_expense": 27632649, "product_revenue": 25469943, "quarter": 1, "rd_expense": 9746581, "revenue": 65068988, "salaries_expense": 16686875, "service_revenue": 39599045 }, { "depreciation": 4348349, "expenses": 53134574, "income_tax": 3703397, "marketing_expense": 9498630, "net_income": 14597619, "net_profit": 10894222, "operational_expense": 32432664, "product_revenue": 19052309, "quarter": 2, "rd_expense": 9614479, "revenue": 67732193, "salaries_expense": 24488116, "service_revenue": 48679884 }, { "depreciation": 5106563, "expenses": 55400158, "income_tax": 4291167, "marketing_expense": 9288316, "net_income": 15104243, "net_profit": 10813076, "operational_expense": 34102013, "product_revenue": 14827647, "quarter": 3, "rd_expense": 8629661, "revenue": 70504401, "salaries_expense": 19414487, "service_revenue": 55676754 }, { "depreciation": 4885169, "expenses": 57762343, "income_tax": 3465751, "marketing_expense": 7235876, "net_income": 15627730, "net_profit": 12161979, "operational_expense": 33789011, "product_revenue": 23003266, "quarter": 4, "rd_expense": 10267311, "revenue": 73390073, "salaries_expense": 22661568, "service_revenue": 50386807 } ], "market_conditions": { "gdp_growth": [ -0.001032896164491771, -0.013765863442095547, -0.0011612900050819216, -0.001465334952715969 ], "inflation_rate": [ 0.03996765367054164, 0.034923012366984044, 0.0322052195945643, 0.03718259134704244 ], "interest_rate": [ 0.05777323352895286, 0.05556337328143756, 0.05951886687962732, 0.057539918536180866 ], "year": 2005 }, "random_event": null, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 184922, "billable_hours_per_employee": 144, "client_concentration": 0.28, "client_retention_rate": 0.67, "employee_utilization_rate": 0.72, "gross_billings": 52100857, "net_revenue": 46943906, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 82940 }, { "average_project_size": 195766, "billable_hours_per_employee": 153, "client_concentration": 0.27, "client_retention_rate": 0.77, "employee_utilization_rate": 0.75, "gross_billings": 63299733, "net_revenue": 49085225, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 86723 }, { "average_project_size": 102616, "billable_hours_per_employee": 105, "client_concentration": 0.28, "client_retention_rate": 0.68, "employee_utilization_rate": 0.76, "gross_billings": 57462708, "net_revenue": 51324219, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 90679 }, { "average_project_size": 117288, "billable_hours_per_employee": 157, "client_concentration": 0.13, "client_retention_rate": 0.74, "employee_utilization_rate": 0.62, "gross_billings": 62527641, "net_revenue": 53665343, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 94815 } ], "balance_sheet": [ { "assets": 61294918, "current_assets": 30577306, "current_liabilities": 14638178, "equity": 48261415, "fixed_assets": 30717612, "liabilities": 26431146, "long_term_liabilities": 11792968, "quarter": 1 }, { "assets": 62081432, "current_assets": 28893627, "current_liabilities": 15438476, "equity": 48897715, "fixed_assets": 33187805, "liabilities": 27019147, "long_term_liabilities": 11580671, "quarter": 2 }, { "assets": 62878038, "current_assets": 29944509, "current_liabilities": 15820510, "equity": 49954481, "fixed_assets": 32933529, "liabilities": 27620229, "long_term_liabilities": 11799719, "quarter": 3 }, { "assets": 63684866, "current_assets": 21135826, "current_liabilities": 11649039, "equity": 50303858, "fixed_assets": 42549040, "liabilities": 28234683, "long_term_liabilities": 16585644, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -23245, "financing_cash_flow": -118879, "investing_cash_flow": -175256, "net_cash_flow": 15356514, "operating_cash_flow": 15636417, "quarter": 1 }, { "change_in_working_capital": -32633, "financing_cash_flow": -29871, "investing_cash_flow": -161933, "net_cash_flow": 16168121, "operating_cash_flow": 16803564, "quarter": 2 }, { "change_in_working_capital": 74607, "financing_cash_flow": 63718, "investing_cash_flow": -359284, "net_cash_flow": 16876457, "operating_cash_flow": 16761867, "quarter": 3 }, { "change_in_working_capital": 42779, "financing_cash_flow": 81432, "investing_cash_flow": -462701, "net_cash_flow": 17342868, "operating_cash_flow": 17687537, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7658694640883604, "current_ratio": 2.08887376557383, "debt_to_equity_ratio": 0.5476662049796923, "profit_margin": 0.28539685214945687, "quarter": 1, "return_on_assets": 0.21857673420820956, "return_on_equity": 0.27760568147452785 }, { "asset_turnover_ratio": 0.7906587109653012, "current_ratio": 1.871533628060179, "debt_to_equity_ratio": 0.5525646137043418, "profit_margin": 0.28186546970091303, "quarter": 2, "return_on_assets": 0.2228593889393531, "return_on_equity": 0.28294635035604426 }, { "asset_turnover_ratio": 0.8162503257496679, "current_ratio": 1.8927650878511502, "debt_to_equity_ratio": 0.5529079363270735, "profit_margin": 0.28634964713247757, "quarter": 3, "return_on_assets": 0.23373299275018727, "return_on_equity": 0.29420127495669507 }, { "asset_turnover_ratio": 0.8426702664334726, "current_ratio": 1.8143836586005078, "debt_to_equity_ratio": 0.5612826554973179, "profit_margin": 0.2767833795453427, "quarter": 4, "return_on_assets": 0.2332371241858309, "return_on_equity": 0.2952790420170159 } ], "income_statement": [ { "depreciation": 2238774, "expenses": 29764716, "income_tax": 3781547, "marketing_expense": 3003853, "net_income": 17179190, "net_profit": 13397643, "operational_expense": 17575362, "product_revenue": 17930432, "quarter": 1, "rd_expense": 4769608, "revenue": 46943906, "salaries_expense": 14257851, "service_revenue": 29013474 }, { "depreciation": 2968134, "expenses": 31049432, "income_tax": 4200363, "marketing_expense": 3266750, "net_income": 18035793, "net_profit": 13835430, "operational_expense": 15662779, "product_revenue": 14005516, "quarter": 2, "rd_expense": 5705064, "revenue": 49085225, "salaries_expense": 12624339, "service_revenue": 35079709 }, { "depreciation": 2065195, "expenses": 32389601, "income_tax": 4237946, "marketing_expense": 5324511, "net_income": 18934618, "net_profit": 14696672, "operational_expense": 19583497, "product_revenue": 12814998, "quarter": 3, "rd_expense": 3608072, "revenue": 51324219, "salaries_expense": 14542885, "service_revenue": 38509221 }, { "depreciation": 2833862, "expenses": 33787614, "income_tax": 5024054, "marketing_expense": 5716336, "net_income": 19877729, "net_profit": 14853675, "operational_expense": 18428242, "product_revenue": 12998889, "quarter": 4, "rd_expense": 3847786, "revenue": 53665343, "salaries_expense": 13021463, "service_revenue": 40666454 } ], "market_conditions": { "gdp_growth": [ 0.005964968706462246, -0.008712098942918639, 0.007767351190226519, -0.008267954895070633 ], "inflation_rate": [ 0.04124374955045638, 0.040486467370142616, 0.038860853019288134, 0.041382582427244186 ], "interest_rate": [ 0.05375526423186068, 0.057055418430537234, 0.05973002204047876, 0.05918769542819122 ], "year": 2006 }, "random_event": null, "year": 2006 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Good", "founding_year": 2001, "industry": "Advertising", "location": "New Raymondburgh", "name": "Baker-Gonzalez", "num_employees": 493, "region": "Middle East & Africa", "revenue_size": "Large", "website": "www.baker-gonzalez.com" }

[ { "advertising_kpis": [ { "average_project_size": 110448, "billable_hours_per_employee": 107, "client_concentration": 0.39, "client_retention_rate": 0.85, "employee_utilization_rate": 0.76, "gross_billings": 39416006, "net_revenue": 35166296, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 71331 }, { "average_project_size": 132268, "billable_hours_per_employee": 95, "client_concentration": 0.37, "client_retention_rate": 0.88, "employee_utilization_rate": 0.69, "gross_billings": 45598233, "net_revenue": 35438036, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 71882 }, { "average_project_size": 143776, "billable_hours_per_employee": 151, "client_concentration": 0.18, "client_retention_rate": 0.75, "employee_utilization_rate": 0.78, "gross_billings": 40585421, "net_revenue": 35711876, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 72438 }, { "average_project_size": 150361, "billable_hours_per_employee": 119, "client_concentration": 0.28, "client_retention_rate": 0.62, "employee_utilization_rate": 0.76, "gross_billings": 43576028, "net_revenue": 35987832, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 72998 } ], "balance_sheet": [ { "assets": 50985558, "current_assets": 25476146, "current_liabilities": 11331384, "equity": 40121022, "fixed_assets": 25509412, "liabilities": 21770116, "long_term_liabilities": 10438732, "quarter": 1 }, { "assets": 51630580, "current_assets": 23459226, "current_liabilities": 10638857, "equity": 39757791, "fixed_assets": 28171354, "liabilities": 22230246, "long_term_liabilities": 11591389, "quarter": 2 }, { "assets": 52283761, "current_assets": 21040392, "current_liabilities": 12154098, "equity": 39595308, "fixed_assets": 31243369, "liabilities": 22700101, "long_term_liabilities": 10546003, "quarter": 3 }, { "assets": 52945206, "current_assets": 16900559, "current_liabilities": 13750093, "equity": 40411082, "fixed_assets": 36044647, "liabilities": 23179887, "long_term_liabilities": 9429794, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -50251, "financing_cash_flow": -190581, "investing_cash_flow": -467780, "net_cash_flow": 11786146, "operating_cash_flow": 12333402, "quarter": 1 }, { "change_in_working_capital": -76170, "financing_cash_flow": 196392, "investing_cash_flow": -417181, "net_cash_flow": 11736498, "operating_cash_flow": 11765317, "quarter": 2 }, { "change_in_working_capital": -92579, "financing_cash_flow": -107458, "investing_cash_flow": -338262, "net_cash_flow": 11111620, "operating_cash_flow": 11683233, "quarter": 3 }, { "change_in_working_capital": -28804, "financing_cash_flow": 153613, "investing_cash_flow": -489377, "net_cash_flow": 12075048, "operating_cash_flow": 12633568, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6897305311437407, "current_ratio": 2.2482819397877614, "debt_to_equity_ratio": 0.5426112026757444, "profit_margin": 0.3101145483163766, "quarter": 1, "return_on_assets": 0.21389547212565566, "return_on_equity": 0.27181710376171375 }, { "asset_turnover_ratio": 0.6863768720010506, "current_ratio": 2.205051350911099, "debt_to_equity_ratio": 0.5591418798896548, "profit_margin": 0.2922694982306582, "quarter": 2, "return_on_assets": 0.20060702397687571, "return_on_equity": 0.2605138952513735 }, { "asset_turnover_ratio": 0.6830395387967595, "current_ratio": 1.731135621911227, "debt_to_equity_ratio": 0.5733028014329374, "profit_margin": 0.2803450594418507, "quarter": 3, "return_on_assets": 0.1914867601051118, "return_on_equity": 0.25284935275664483 }, { "asset_turnover_ratio": 0.6797184243649935, "current_ratio": 1.2291232502936527, "debt_to_equity_ratio": 0.5736022361390868, "profit_margin": 0.29581562456999355, "quarter": 4, "return_on_assets": 0.20107133023526247, "return_on_equity": 0.26343672262969847 } ], "income_statement": [ { "depreciation": 1427822, "expenses": 21205871, "income_tax": 3054845, "marketing_expense": 3863897, "net_income": 13960425, "net_profit": 10905580, "operational_expense": 10850433, "product_revenue": 10968818, "quarter": 1, "rd_expense": 4117901, "revenue": 35166296, "salaries_expense": 9112079, "service_revenue": 24197478 }, { "depreciation": 1407860, "expenses": 21521776, "income_tax": 3558803, "marketing_expense": 3658860, "net_income": 13916260, "net_profit": 10357457, "operational_expense": 14232157, "product_revenue": 9981378, "quarter": 2, "rd_expense": 3295054, "revenue": 35438036, "salaries_expense": 6522876, "service_revenue": 25456658 }, { "depreciation": 1671585, "expenses": 21842388, "income_tax": 3857840, "marketing_expense": 4226000, "net_income": 13869488, "net_profit": 10011648, "operational_expense": 14451298, "product_revenue": 10998528, "quarter": 3, "rd_expense": 2716613, "revenue": 35711876, "salaries_expense": 10160110, "service_revenue": 24713348 }, { "depreciation": 1987805, "expenses": 22167777, "income_tax": 3174292, "marketing_expense": 2894025, "net_income": 13820055, "net_profit": 10645763, "operational_expense": 11906289, "product_revenue": 9596214, "quarter": 4, "rd_expense": 3577835, "revenue": 35987832, "salaries_expense": 9243128, "service_revenue": 26391618 } ], "market_conditions": { "gdp_growth": [ -0.02513684425348712, -0.018925365999759417, -0.022586100620163845, -0.01828410725332069 ], "inflation_rate": [ 0.03161788387873194, 0.03342801823308341, 0.030832972679409838, 0.035022853211301594 ], "interest_rate": [ 0.0370739428455526, 0.03800472580275678, 0.040740075760007, 0.041448489383160265 ], "year": 2001 }, "random_event": { "description": "Baker-Gonzalez New Ad Campaign Launch in 2001", "impact": 0.01, "type": "New Ad Campaign Launch" }, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 190713, "billable_hours_per_employee": 147, "client_concentration": 0.17, "client_retention_rate": 0.85, "employee_utilization_rate": 0.77, "gross_billings": 39745760, "net_revenue": 33717505, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 68393 }, { "average_project_size": 151150, "billable_hours_per_employee": 83, "client_concentration": 0.25, "client_retention_rate": 0.64, "employee_utilization_rate": 0.68, "gross_billings": 40615137, "net_revenue": 34501751, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 69983 }, { "average_project_size": 199910, "billable_hours_per_employee": 133, "client_concentration": 0.33, "client_retention_rate": 0.78, "employee_utilization_rate": 0.67, "gross_billings": 39437521, "net_revenue": 35304239, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 71611 }, { "average_project_size": 93506, "billable_hours_per_employee": 112, "client_concentration": 0.11, "client_retention_rate": 0.84, "employee_utilization_rate": 0.63, "gross_billings": 46351938, "net_revenue": 36125392, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 73277 } ], "balance_sheet": [ { "assets": 36660680, "current_assets": 17487905, "current_liabilities": 6620238, "equity": 29592035, "fixed_assets": 19172775, "liabilities": 16011093, "long_term_liabilities": 9390855, "quarter": 1 }, { "assets": 37160561, "current_assets": 11546294, "current_liabilities": 7919418, "equity": 30294147, "fixed_assets": 25614267, "liabilities": 16458667, "long_term_liabilities": 8539249, "quarter": 2 }, { "assets": 37667258, "current_assets": 18108750, "current_liabilities": 6982734, "equity": 29822957, "fixed_assets": 19558508, "liabilities": 16918753, "long_term_liabilities": 9936019, "quarter": 3 }, { "assets": 38180864, "current_assets": 12072871, "current_liabilities": 7462274, "equity": 30881961, "fixed_assets": 26107993, "liabilities": 17391700, "long_term_liabilities": 9929426, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 19406, "financing_cash_flow": -21581, "investing_cash_flow": -220778, "net_cash_flow": 10140841, "operating_cash_flow": 10442229, "quarter": 1 }, { "change_in_working_capital": -16667, "financing_cash_flow": -33169, "investing_cash_flow": -149455, "net_cash_flow": 10771261, "operating_cash_flow": 10801630, "quarter": 2 }, { "change_in_working_capital": 71742, "financing_cash_flow": -98084, "investing_cash_flow": -356902, "net_cash_flow": 10497234, "operating_cash_flow": 11175902, "quarter": 3 }, { "change_in_working_capital": 42420, "financing_cash_flow": -6931, "investing_cash_flow": -293726, "net_cash_flow": 11699639, "operating_cash_flow": 12330636, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9197184831268814, "current_ratio": 2.6415825231660857, "debt_to_equity_ratio": 0.5410608969609558, "profit_margin": 0.2652167768641244, "quarter": 1, "return_on_assets": 0.24392477171727311, "return_on_equity": 0.30219104566482163 }, { "asset_turnover_ratio": 0.9284507572423355, "current_ratio": 1.4579725429318164, "debt_to_equity_ratio": 0.5432952774672942, "profit_margin": 0.2780222082061864, "quarter": 2, "return_on_assets": 0.25812992973922005, "return_on_equity": 0.31663717087000337 }, { "asset_turnover_ratio": 0.9372659671696836, "current_ratio": 2.5933609958506225, "debt_to_equity_ratio": 0.5673063539608094, "profit_margin": 0.25703576275925394, "quarter": 3, "return_on_assets": 0.24091087277974946, "return_on_equity": 0.30427740616062987 }, { "asset_turnover_ratio": 0.9461648641581291, "current_ratio": 1.61785415544913, "debt_to_equity_ratio": 0.563166956917017, "profit_margin": 0.2793823524461686, "quarter": 4, "return_on_assets": 0.26434176555040767, "return_on_equity": 0.3268185268416083 } ], "income_statement": [ { "depreciation": 1499781, "expenses": 21871054, "income_tax": 2904003, "marketing_expense": 2652509, "net_income": 11846451, "net_profit": 8942448, "operational_expense": 11751345, "product_revenue": 12126677, "quarter": 1, "rd_expense": 4066627, "revenue": 33717505, "salaries_expense": 10248488, "service_revenue": 21590828 }, { "depreciation": 1209377, "expenses": 22243782, "income_tax": 2665716, "marketing_expense": 3973913, "net_income": 12257969, "net_profit": 9592253, "operational_expense": 13805275, "product_revenue": 6930555, "quarter": 2, "rd_expense": 3224997, "revenue": 34501751, "salaries_expense": 11006757, "service_revenue": 27571196 }, { "depreciation": 2101450, "expenses": 22622862, "income_tax": 3606925, "marketing_expense": 3213105, "net_income": 12681377, "net_profit": 9074452, "operational_expense": 15313557, "product_revenue": 13835425, "quarter": 3, "rd_expense": 4420599, "revenue": 35304239, "salaries_expense": 8988502, "service_revenue": 21468814 }, { "depreciation": 2237839, "expenses": 23008402, "income_tax": 3024193, "marketing_expense": 2559233, "net_income": 13116990, "net_profit": 10092797, "operational_expense": 11597910, "product_revenue": 12328078, "quarter": 4, "rd_expense": 2547277, "revenue": 36125392, "salaries_expense": 10017355, "service_revenue": 23797314 } ], "market_conditions": { "gdp_growth": [ 0.007541177807572271, -0.007497620190847319, -0.004501336384825192, -0.004658235635967309 ], "inflation_rate": [ 0.025530604679141075, 0.028008438556901938, 0.03211032249042645, 0.02899307235907415 ], "interest_rate": [ 0.04627484050818991, 0.03968323310596866, 0.042485918723663904, 0.04364851082209645 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 85262, "billable_hours_per_employee": 88, "client_concentration": 0.27, "client_retention_rate": 0.67, "employee_utilization_rate": 0.66, "gross_billings": 93071211, "net_revenue": 81124291, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 164552 }, { "average_project_size": 107356, "billable_hours_per_employee": 141, "client_concentration": 0.2, "client_retention_rate": 0.61, "employee_utilization_rate": 0.69, "gross_billings": 97278105, "net_revenue": 83207410, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 168778 }, { "average_project_size": 136376, "billable_hours_per_employee": 88, "client_concentration": 0.26, "client_retention_rate": 0.86, "employee_utilization_rate": 0.66, "gross_billings": 100388385, "net_revenue": 85344020, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 173112 }, { "average_project_size": 198271, "billable_hours_per_employee": 154, "client_concentration": 0.14, "client_retention_rate": 0.73, "employee_utilization_rate": 0.75, "gross_billings": 111164825, "net_revenue": 87535494, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 177557 } ], "balance_sheet": [ { "assets": 120752639, "current_assets": 56906574, "current_liabilities": 32512892, "equity": 79657698, "fixed_assets": 63846065, "liabilities": 63125216, "long_term_liabilities": 30612324, "quarter": 1 }, { "assets": 123859722, "current_assets": 53214860, "current_liabilities": 27434389, "equity": 80617636, "fixed_assets": 70644862, "liabilities": 64063304, "long_term_liabilities": 36628915, "quarter": 2 }, { "assets": 127046755, "current_assets": 41764840, "current_liabilities": 27501524, "equity": 84727656, "fixed_assets": 85281915, "liabilities": 65015333, "long_term_liabilities": 37513809, "quarter": 3 }, { "assets": 130315792, "current_assets": 52751458, "current_liabilities": 35007906, "equity": 88066923, "fixed_assets": 77564334, "liabilities": 65981510, "long_term_liabilities": 30973604, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 21350, "financing_cash_flow": 25257, "investing_cash_flow": -210786, "net_cash_flow": 26742197, "operating_cash_flow": 27022962, "quarter": 1 }, { "change_in_working_capital": -3941, "financing_cash_flow": -178761, "investing_cash_flow": -167999, "net_cash_flow": 24861792, "operating_cash_flow": 25055158, "quarter": 2 }, { "change_in_working_capital": -84790, "financing_cash_flow": 150827, "investing_cash_flow": -319128, "net_cash_flow": 25798550, "operating_cash_flow": 25746425, "quarter": 3 }, { "change_in_working_capital": -3131, "financing_cash_flow": -29429, "investing_cash_flow": -491964, "net_cash_flow": 27686880, "operating_cash_flow": 28017760, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6718220957473235, "current_ratio": 1.7502772131128783, "debt_to_equity_ratio": 0.7924559406675297, "profit_margin": 0.27156200354342697, "quarter": 1, "return_on_assets": 0.1824413543458872, "return_on_equity": 0.2765617831436706 }, { "asset_turnover_ratio": 0.6717874758349611, "current_ratio": 1.9397136929129348, "debt_to_equity_ratio": 0.7946561965672126, "profit_margin": 0.25023273768526144, "quarter": 2, "return_on_assets": 0.16810321922085372, "return_on_equity": 0.25827125469171536 }, { "asset_turnover_ratio": 0.6717528519323457, "current_ratio": 1.518637294427756, "debt_to_equity_ratio": 0.7673448796931194, "profit_margin": 0.2659381875847892, "quarter": 3, "return_on_assets": 0.17864473594780125, "return_on_equity": 0.2678727946870146 }, { "asset_turnover_ratio": 0.6717182365741214, "current_ratio": 1.5068441397208963, "debt_to_equity_ratio": 0.7492201129815788, "profit_margin": 0.2711202041082901, "quarter": 4, "return_on_assets": 0.18211638540323646, "return_on_equity": 0.2694841626293677 } ], "income_statement": [ { "depreciation": 4992687, "expenses": 52632191, "income_tax": 6461825, "marketing_expense": 5576426, "net_income": 28492100, "net_profit": 22030275, "operational_expense": 33561965, "product_revenue": 22334189, "quarter": 1, "rd_expense": 7976396, "revenue": 81124291, "salaries_expense": 18433755, "service_revenue": 58790102 }, { "depreciation": 4233940, "expenses": 53908414, "income_tax": 8477778, "marketing_expense": 5923341, "net_income": 29298996, "net_profit": 20821218, "operational_expense": 29006293, "product_revenue": 32557334, "quarter": 2, "rd_expense": 8548789, "revenue": 83207410, "salaries_expense": 17754299, "service_revenue": 50650076 }, { "depreciation": 3050191, "expenses": 55215583, "income_tax": 7432203, "marketing_expense": 5717605, "net_income": 30128437, "net_profit": 22696234, "operational_expense": 37288849, "product_revenue": 25170097, "quarter": 3, "rd_expense": 8840979, "revenue": 85344020, "salaries_expense": 18187529, "service_revenue": 60173923 }, { "depreciation": 4285119, "expenses": 56554449, "income_tax": 7248404, "marketing_expense": 11005772, "net_income": 30981045, "net_profit": 23732641, "operational_expense": 28945479, "product_revenue": 34497780, "quarter": 4, "rd_expense": 7005914, "revenue": 87535494, "salaries_expense": 17870920, "service_revenue": 53037714 } ], "market_conditions": { "gdp_growth": [ -0.013292787179871857, -0.020625762524112495, -0.015830068217744846, -0.026134640781685262 ], "inflation_rate": [ 0.026537132407051685, 0.024915698749178376, 0.025250522727554743, 0.02115208402264636 ], "interest_rate": [ 0.04969313361619889, 0.050576907519486965, 0.04448670882058163, 0.04860205347840547 ], "year": 2003 }, "random_event": null, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 161599, "billable_hours_per_employee": 159, "client_concentration": 0.24, "client_retention_rate": 0.88, "employee_utilization_rate": 0.63, "gross_billings": 61356114, "net_revenue": 53506354, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 108532 }, { "average_project_size": 95283, "billable_hours_per_employee": 138, "client_concentration": 0.39, "client_retention_rate": 0.71, "employee_utilization_rate": 0.65, "gross_billings": 66151386, "net_revenue": 54484150, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 110516 }, { "average_project_size": 125719, "billable_hours_per_employee": 159, "client_concentration": 0.23, "client_retention_rate": 0.73, "employee_utilization_rate": 0.8, "gross_billings": 71339466, "net_revenue": 55479816, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 112535 }, { "average_project_size": 111613, "billable_hours_per_employee": 88, "client_concentration": 0.18, "client_retention_rate": 0.8, "employee_utilization_rate": 0.66, "gross_billings": 68495748, "net_revenue": 56493677, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 114592 } ], "balance_sheet": [ { "assets": 57101181, "current_assets": 25412043, "current_liabilities": 14462967, "equity": 41786819, "fixed_assets": 31689138, "liabilities": 24989069, "long_term_liabilities": 10526102, "quarter": 1 }, { "assets": 58173681, "current_assets": 24798086, "current_liabilities": 12637497, "equity": 42952703, "fixed_assets": 33375595, "liabilities": 25429267, "long_term_liabilities": 12791770, "quarter": 2 }, { "assets": 59266324, "current_assets": 25969315, "current_liabilities": 11068868, "equity": 43309414, "fixed_assets": 33297009, "liabilities": 25877219, "long_term_liabilities": 14808351, "quarter": 3 }, { "assets": 60379490, "current_assets": 24864916, "current_liabilities": 15132662, "equity": 43138693, "fixed_assets": 35514574, "liabilities": 26333061, "long_term_liabilities": 11200399, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -16144, "financing_cash_flow": -109106, "investing_cash_flow": -403410, "net_cash_flow": 12038654, "operating_cash_flow": 12301388, "quarter": 1 }, { "change_in_working_capital": -70762, "financing_cash_flow": 114585, "investing_cash_flow": -350908, "net_cash_flow": 12482490, "operating_cash_flow": 12733932, "quarter": 2 }, { "change_in_working_capital": -40454, "financing_cash_flow": -185675, "investing_cash_flow": -156036, "net_cash_flow": 12515243, "operating_cash_flow": 13054007, "quarter": 3 }, { "change_in_working_capital": -18823, "financing_cash_flow": -134805, "investing_cash_flow": -266153, "net_cash_flow": 12490830, "operating_cash_flow": 12958351, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9370446120895468, "current_ratio": 1.75704217537107, "debt_to_equity_ratio": 0.5980131916717566, "profit_margin": 0.18081417021985838, "quarter": 1, "return_on_assets": 0.16943094399396047, "return_on_equity": 0.23152532859703917 }, { "asset_turnover_ratio": 0.9365773157796221, "current_ratio": 1.962262463840743, "debt_to_equity_ratio": 0.5920294934640086, "profit_margin": 0.18736254488690748, "quarter": 2, "return_on_assets": 0.17547950936781875, "return_on_equity": 0.23766348301758797 }, { "asset_turnover_ratio": 0.9361102942709928, "current_ratio": 2.3461581617921543, "debt_to_equity_ratio": 0.5974964011288632, "profit_margin": 0.17880933491199755, "quarter": 3, "return_on_assets": 0.16738525912287053, "return_on_equity": 0.22905664343553575 }, { "asset_turnover_ratio": 0.9356434941732698, "current_ratio": 1.6431290145778714, "debt_to_equity_ratio": 0.6104278819944776, "profit_margin": 0.16094303792617357, "quarter": 4, "return_on_assets": 0.15058530636810613, "return_on_equity": 0.2107681843768424 } ], "income_statement": [ { "depreciation": 2626681, "expenses": 40832674, "income_tax": 2998973, "marketing_expense": 6447381, "net_income": 12673680, "net_profit": 9674707, "operational_expense": 23264141, "product_revenue": 14772149, "quarter": 1, "rd_expense": 4918147, "revenue": 53506354, "salaries_expense": 13075631, "service_revenue": 38734205 }, { "depreciation": 2525643, "expenses": 41723263, "income_tax": 2552598, "marketing_expense": 8143743, "net_income": 12760887, "net_profit": 10208289, "operational_expense": 23136015, "product_revenue": 19897280, "quarter": 2, "rd_expense": 5784634, "revenue": 54484150, "salaries_expense": 17902272, "service_revenue": 34586870 }, { "depreciation": 3133698, "expenses": 42633277, "income_tax": 2926230, "marketing_expense": 5037263, "net_income": 12846539, "net_profit": 9920309, "operational_expense": 22601965, "product_revenue": 19117650, "quarter": 3, "rd_expense": 6267682, "revenue": 55479816, "salaries_expense": 13291526, "service_revenue": 36362166 }, { "depreciation": 3866087, "expenses": 43563138, "income_tax": 3838275, "marketing_expense": 7157320, "net_income": 12930539, "net_profit": 9092264, "operational_expense": 29485316, "product_revenue": 14411544, "quarter": 4, "rd_expense": 5841414, "revenue": 56493677, "salaries_expense": 19414937, "service_revenue": 42082133 } ], "market_conditions": { "gdp_growth": [ -0.012147522151427297, -0.02335264699640201, -0.016127251029660533, -0.019971776827009603 ], "inflation_rate": [ 0.03027207168431103, 0.025096443297994014, 0.02397322358751344, 0.02942151074588819 ], "interest_rate": [ 0.05229716888547644, 0.05099866814045281, 0.05372684617743054, 0.0524562572315427 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 119003, "billable_hours_per_employee": 109, "client_concentration": 0.17, "client_retention_rate": 0.81, "employee_utilization_rate": 0.63, "gross_billings": 109407142, "net_revenue": 91056269, "new_client_acquisition": 1, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 184698 }, { "average_project_size": 163958, "billable_hours_per_employee": 131, "client_concentration": 0.23, "client_retention_rate": 0.83, "employee_utilization_rate": 0.78, "gross_billings": 113471315, "net_revenue": 93685566, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 190032 }, { "average_project_size": 167457, "billable_hours_per_employee": 90, "client_concentration": 0.13, "client_retention_rate": 0.8, "employee_utilization_rate": 0.6, "gross_billings": 116088189, "net_revenue": 96390786, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 195519 }, { "average_project_size": 196799, "billable_hours_per_employee": 88, "client_concentration": 0.34, "client_retention_rate": 0.68, "employee_utilization_rate": 0.61, "gross_billings": 115431055, "net_revenue": 99174120, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 201165 } ], "balance_sheet": [ { "assets": 127822687, "current_assets": 43388526, "current_liabilities": 29200521, "equity": 93692844, "fixed_assets": 84434161, "liabilities": 60678725, "long_term_liabilities": 31478204, "quarter": 1 }, { "assets": 131685754, "current_assets": 48999201, "current_liabilities": 30421355, "equity": 96694538, "fixed_assets": 82686553, "liabilities": 61906135, "long_term_liabilities": 31484780, "quarter": 2 }, { "assets": 135665570, "current_assets": 64925526, "current_liabilities": 25292589, "equity": 100621995, "fixed_assets": 70740044, "liabilities": 63158373, "long_term_liabilities": 37865784, "quarter": 3 }, { "assets": 139765665, "current_assets": 54330537, "current_liabilities": 30473233, "equity": 102878007, "fixed_assets": 85435128, "liabilities": 64435941, "long_term_liabilities": 33962708, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 59971, "financing_cash_flow": -129299, "investing_cash_flow": -186681, "net_cash_flow": 31279349, "operating_cash_flow": 32055154, "quarter": 1 }, { "change_in_working_capital": 58711, "financing_cash_flow": -44618, "investing_cash_flow": -401918, "net_cash_flow": 30587646, "operating_cash_flow": 31107734, "quarter": 2 }, { "change_in_working_capital": 31378, "financing_cash_flow": -21551, "investing_cash_flow": -279846, "net_cash_flow": 31242391, "operating_cash_flow": 31796789, "quarter": 3 }, { "change_in_working_capital": 19041, "financing_cash_flow": 51248, "investing_cash_flow": -358064, "net_cash_flow": 31338665, "operating_cash_flow": 31662469, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7123639092331082, "current_ratio": 1.4858819128603904, "debt_to_equity_ratio": 0.6476345728175356, "profit_margin": 0.29156566913586146, "quarter": 1, "return_on_assets": 0.20770085986378928, "return_on_equity": 0.28336082956346165 }, { "asset_turnover_ratio": 0.7114328099605975, "current_ratio": 1.6106843695818283, "debt_to_equity_ratio": 0.6402237011567292, "profit_margin": 0.28728992254794083, "quarter": 2, "return_on_assets": 0.204387476871644, "return_on_equity": 0.2783499415447851 }, { "asset_turnover_ratio": 0.7105029374807477, "current_ratio": 2.566978255962646, "debt_to_equity_ratio": 0.6276795943073877, "profit_margin": 0.29167516073579897, "quarter": 3, "return_on_assets": 0.2072360584929544, "return_on_equity": 0.2794100633763026 }, { "asset_turnover_ratio": 0.7095742720502922, "current_ratio": 1.7828937612231692, "debt_to_equity_ratio": 0.6263334883616087, "profit_margin": 0.277776934143706, "quarter": 4, "return_on_assets": 0.19710336583738217, "return_on_equity": 0.26777621187782147 } ], "income_statement": [ { "depreciation": 5506272, "expenses": 56819760, "income_tax": 7687627, "marketing_expense": 10875848, "net_income": 34236509, "net_profit": 26548882, "operational_expense": 35541704, "product_revenue": 21890908, "quarter": 1, "rd_expense": 7799074, "revenue": 91056269, "salaries_expense": 26589398, "service_revenue": 69165361 }, { "depreciation": 4192815, "expenses": 58783372, "income_tax": 7987275, "marketing_expense": 9911280, "net_income": 34902194, "net_profit": 26914919, "operational_expense": 39070602, "product_revenue": 27398462, "quarter": 2, "rd_expense": 10515836, "revenue": 93685566, "salaries_expense": 17964741, "service_revenue": 66287104 }, { "depreciation": 3681991, "expenses": 60814845, "income_tax": 7461143, "marketing_expense": 10006086, "net_income": 35575941, "net_profit": 28114798, "operational_expense": 30597208, "product_revenue": 25827946, "quarter": 3, "rd_expense": 10536241, "revenue": 96390786, "salaries_expense": 26719156, "service_revenue": 70562840 }, { "depreciation": 4114186, "expenses": 62916522, "income_tax": 8709315, "marketing_expense": 7184975, "net_income": 36257598, "net_profit": 27548283, "operational_expense": 43219766, "product_revenue": 29011027, "quarter": 4, "rd_expense": 12379156, "revenue": 99174120, "salaries_expense": 23860058, "service_revenue": 70163093 } ], "market_conditions": { "gdp_growth": [ -0.026272056603564402, -0.012926224123888021, -0.009111133538731735, -0.025857603916296074 ], "inflation_rate": [ 0.021761457113024133, 0.027105412909529617, 0.020892696447643466, 0.025798412659099334 ], "interest_rate": [ 0.05501261443203151, 0.05221048184962761, 0.058762735220981195, 0.0504602428466343 ], "year": 2005 }, "random_event": null, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 71151, "billable_hours_per_employee": 90, "client_concentration": 0.12, "client_retention_rate": 0.89, "employee_utilization_rate": 0.71, "gross_billings": 59182592, "net_revenue": 50277112, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 101982 }, { "average_project_size": 134580, "billable_hours_per_employee": 132, "client_concentration": 0.31, "client_retention_rate": 0.73, "employee_utilization_rate": 0.77, "gross_billings": 57600914, "net_revenue": 51795256, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 105061 }, { "average_project_size": 111627, "billable_hours_per_employee": 96, "client_concentration": 0.21, "client_retention_rate": 0.66, "employee_utilization_rate": 0.66, "gross_billings": 67679328, "net_revenue": 53359241, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 108234 }, { "average_project_size": 122269, "billable_hours_per_employee": 116, "client_concentration": 0.15, "client_retention_rate": 0.86, "employee_utilization_rate": 0.74, "gross_billings": 69929142, "net_revenue": 54970451, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 111502 } ], "balance_sheet": [ { "assets": 63189431, "current_assets": 21955145, "current_liabilities": 14524586, "equity": 44222951, "fixed_assets": 41234286, "liabilities": 30493205, "long_term_liabilities": 15968619, "quarter": 1 }, { "assets": 65193762, "current_assets": 32245044, "current_liabilities": 15705286, "equity": 44788762, "fixed_assets": 32948718, "liabilities": 31251298, "long_term_liabilities": 15546012, "quarter": 2 }, { "assets": 67261669, "current_assets": 29832379, "current_liabilities": 16636755, "equity": 46961110, "fixed_assets": 37429290, "liabilities": 32028238, "long_term_liabilities": 15391483, "quarter": 3 }, { "assets": 69395169, "current_assets": 34009168, "current_liabilities": 18331917, "equity": 49661016, "fixed_assets": 35386001, "liabilities": 32824494, "long_term_liabilities": 14492577, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 75250, "financing_cash_flow": 94498, "investing_cash_flow": -160166, "net_cash_flow": 13367097, "operating_cash_flow": 13563989, "quarter": 1 }, { "change_in_working_capital": 68396, "financing_cash_flow": 182802, "investing_cash_flow": -497318, "net_cash_flow": 13627902, "operating_cash_flow": 13851287, "quarter": 2 }, { "change_in_working_capital": -79040, "financing_cash_flow": 143647, "investing_cash_flow": -105577, "net_cash_flow": 15125019, "operating_cash_flow": 15364951, "quarter": 3 }, { "change_in_working_capital": 78856, "financing_cash_flow": -29766, "investing_cash_flow": -366114, "net_cash_flow": 15055723, "operating_cash_flow": 15565843, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7956569825735573, "current_ratio": 1.511584908513055, "debt_to_equity_ratio": 0.6895334732410779, "profit_margin": 0.22926386463884402, "quarter": 1, "return_on_assets": 0.1824153947516951, "return_on_equity": 0.26065028993655354 }, { "asset_turnover_ratio": 0.7944817787934987, "current_ratio": 2.05313319349931, "debt_to_equity_ratio": 0.6977486450730654, "profit_margin": 0.20940717041730617, "quarter": 2, "return_on_assets": 0.1663701812452547, "return_on_equity": 0.24216561288298166 }, { "asset_turnover_ratio": 0.7933083105624393, "current_ratio": 1.7931609259137373, "debt_to_equity_ratio": 0.6820162044721686, "profit_margin": 0.2197872154890659, "quarter": 3, "return_on_assets": 0.17435902460285366, "return_on_equity": 0.24973172482507333 }, { "asset_turnover_ratio": 0.7921365678927881, "current_ratio": 1.8551888490439925, "debt_to_equity_ratio": 0.6609710522233375, "profit_margin": 0.23813413864841676, "quarter": 4, "return_on_assets": 0.1886347592870622, "return_on_equity": 0.2635939023075968 } ], "income_statement": [ { "depreciation": 2037264, "expenses": 35576571, "income_tax": 3173816, "marketing_expense": 6812343, "net_income": 14700541, "net_profit": 11526725, "operational_expense": 23806016, "product_revenue": 12490436, "quarter": 1, "rd_expense": 6611171, "revenue": 50277112, "salaries_expense": 17180831, "service_revenue": 37786676 }, { "depreciation": 3004989, "expenses": 36467975, "income_tax": 4480983, "marketing_expense": 5825670, "net_income": 15327281, "net_profit": 10846298, "operational_expense": 20328915, "product_revenue": 10753090, "quarter": 2, "rd_expense": 4527150, "revenue": 51795256, "salaries_expense": 11464497, "service_revenue": 41042166 }, { "depreciation": 3637272, "expenses": 37381715, "income_tax": 4249847, "marketing_expense": 3911728, "net_income": 15977526, "net_profit": 11727679, "operational_expense": 24954999, "product_revenue": 11299831, "quarter": 3, "rd_expense": 5270092, "revenue": 53359241, "salaries_expense": 11933424, "service_revenue": 42059410 }, { "depreciation": 2475502, "expenses": 38318349, "income_tax": 3561761, "marketing_expense": 7366298, "net_income": 16652102, "net_profit": 13090341, "operational_expense": 22105589, "product_revenue": 20488720, "quarter": 4, "rd_expense": 6346147, "revenue": 54970451, "salaries_expense": 15080833, "service_revenue": 34481731 } ], "market_conditions": { "gdp_growth": [ -0.013521664494257407, -0.008770840268760087, -0.02072281576783472, -0.019443750599426296 ], "inflation_rate": [ 0.03866698756365479, 0.035357020957328095, 0.03956797663506493, 0.036601497184912096 ], "interest_rate": [ 0.04524202999838646, 0.05414719424465577, 0.046419444321963606, 0.0458158104530533 ], "year": 2006 }, "random_event": null, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 186244, "billable_hours_per_employee": 97, "client_concentration": 0.1, "client_retention_rate": 0.61, "employee_utilization_rate": 0.63, "gross_billings": 75162846, "net_revenue": 66894776, "new_client_acquisition": 2, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 135689 }, { "average_project_size": 98465, "billable_hours_per_employee": 85, "client_concentration": 0.33, "client_retention_rate": 0.78, "employee_utilization_rate": 0.62, "gross_billings": 84264905, "net_revenue": 69012646, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 139985 }, { "average_project_size": 129849, "billable_hours_per_employee": 158, "client_concentration": 0.17, "client_retention_rate": 0.7, "employee_utilization_rate": 0.77, "gross_billings": 89415150, "net_revenue": 71197569, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 144417 }, { "average_project_size": 96253, "billable_hours_per_employee": 91, "client_concentration": 0.38, "client_retention_rate": 0.6, "employee_utilization_rate": 0.72, "gross_billings": 82157083, "net_revenue": 73451665, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 148989 } ], "balance_sheet": [ { "assets": 95583193, "current_assets": 40648909, "current_liabilities": 32289362, "equity": 58134813, "fixed_assets": 54934284, "liabilities": 56642967, "long_term_liabilities": 24353605, "quarter": 1 }, { "assets": 97565721, "current_assets": 36646591, "current_liabilities": 30374592, "equity": 58863329, "fixed_assets": 60919130, "liabilities": 57987211, "long_term_liabilities": 27612619, "quarter": 2 }, { "assets": 99589368, "current_assets": 36992365, "current_liabilities": 32320198, "equity": 60704743, "fixed_assets": 62597003, "liabilities": 59363357, "long_term_liabilities": 27043159, "quarter": 3 }, { "assets": 101654989, "current_assets": 42861796, "current_liabilities": 31584696, "equity": 61573056, "fixed_assets": 58793193, "liabilities": 60772161, "long_term_liabilities": 29187465, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 28818, "financing_cash_flow": -20755, "investing_cash_flow": -269669, "net_cash_flow": 21986921, "operating_cash_flow": 22198450, "quarter": 1 }, { "change_in_working_capital": 38056, "financing_cash_flow": 55760, "investing_cash_flow": -201758, "net_cash_flow": 22383440, "operating_cash_flow": 22843637, "quarter": 2 }, { "change_in_working_capital": 5416, "financing_cash_flow": -95129, "investing_cash_flow": -110505, "net_cash_flow": 22690132, "operating_cash_flow": 22889962, "quarter": 3 }, { "change_in_working_capital": -18343, "financing_cash_flow": -89485, "investing_cash_flow": -131056, "net_cash_flow": 24322337, "operating_cash_flow": 24870286, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6998591896799262, "current_ratio": 1.2588947715969117, "debt_to_equity_ratio": 0.9743381646381145, "profit_margin": 0.2869370098496182, "quarter": 1, "return_on_assets": 0.20081550320253477, "return_on_equity": 0.3301737119202568 }, { "asset_turnover_ratio": 0.707345216051855, "current_ratio": 1.2064883373577495, "debt_to_equity_ratio": 0.985116064366662, "profit_margin": 0.2794389161661763, "quarter": 2, "return_on_assets": 0.19765978052886013, "return_on_equity": 0.3276202574271666 }, { "asset_turnover_ratio": 0.714911344753187, "current_ratio": 1.1445587369235795, "debt_to_equity_ratio": 0.9779031104702972, "profit_margin": 0.2876324611588915, "quarter": 3, "return_on_assets": 0.20563170960177196, "return_on_equity": 0.3373497850077382 }, { "asset_turnover_ratio": 0.7225583881574175, "current_ratio": 1.3570431705279038, "debt_to_equity_ratio": 0.9869927683953189, "profit_margin": 0.2816849420636006, "quarter": 4, "return_on_assets": 0.20353381770569076, "return_on_equity": 0.33602730389084473 } ], "income_statement": [ { "depreciation": 3003863, "expenses": 40596934, "income_tax": 7103255, "marketing_expense": 6816568, "net_income": 26297842, "net_profit": 19194587, "operational_expense": 26530344, "product_revenue": 15218457, "quarter": 1, "rd_expense": 7191056, "revenue": 66894776, "salaries_expense": 19270804, "service_revenue": 51676319 }, { "depreciation": 3558818, "expenses": 41916293, "income_tax": 7811534, "marketing_expense": 4590935, "net_income": 27096353, "net_profit": 19284819, "operational_expense": 27832895, "product_revenue": 19002823, "quarter": 2, "rd_expense": 5649890, "revenue": 69012646, "salaries_expense": 18512679, "service_revenue": 50009823 }, { "depreciation": 2411230, "expenses": 43278529, "income_tax": 7440308, "marketing_expense": 8363486, "net_income": 27919040, "net_profit": 20478732, "operational_expense": 26954914, "product_revenue": 26999839, "quarter": 3, "rd_expense": 5214242, "revenue": 71197569, "salaries_expense": 18256298, "service_revenue": 44197730 }, { "depreciation": 4180058, "expenses": 44685038, "income_tax": 8076399, "marketing_expense": 5860950, "net_income": 28766627, "net_profit": 20690228, "operational_expense": 23239002, "product_revenue": 26633108, "quarter": 4, "rd_expense": 7762086, "revenue": 73451665, "salaries_expense": 20747401, "service_revenue": 46818557 } ], "market_conditions": { "gdp_growth": [ -0.01442960137070775, -0.014441960740308036, -0.016449406420831043, -0.007640142617117476 ], "inflation_rate": [ 0.03180065173712572, 0.023637683672361978, 0.028520565002991254, 0.030312082926363348 ], "interest_rate": [ 0.03972469704903603, 0.04420233559628963, 0.039321076702116806, 0.03868030513390908 ], "year": 2007 }, "random_event": { "description": "Baker-Gonzalez Expansion to New Market in 2007", "impact": 0.04, "type": "Expansion to New Market" }, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 189572, "billable_hours_per_employee": 138, "client_concentration": 0.35, "client_retention_rate": 0.69, "employee_utilization_rate": 0.69, "gross_billings": 88794049, "net_revenue": 71890344, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 145822 }, { "average_project_size": 185712, "billable_hours_per_employee": 113, "client_concentration": 0.23, "client_retention_rate": 0.8, "employee_utilization_rate": 0.75, "gross_billings": 84095186, "net_revenue": 74490658, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 151097 }, { "average_project_size": 86909, "billable_hours_per_employee": 138, "client_concentration": 0.32, "client_retention_rate": 0.88, "employee_utilization_rate": 0.67, "gross_billings": 92455437, "net_revenue": 77185028, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 156562 }, { "average_project_size": 176150, "billable_hours_per_employee": 120, "client_concentration": 0.12, "client_retention_rate": 0.84, "employee_utilization_rate": 0.64, "gross_billings": 101874999, "net_revenue": 79976855, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 162225 } ], "balance_sheet": [ { "assets": 97603206, "current_assets": 47486373, "current_liabilities": 24627967, "equity": 62110927, "fixed_assets": 50116833, "liabilities": 49935964, "long_term_liabilities": 25307997, "quarter": 1 }, { "assets": 100582236, "current_assets": 49844488, "current_liabilities": 25329602, "equity": 64725045, "fixed_assets": 50737748, "liabilities": 50726015, "long_term_liabilities": 25396413, "quarter": 2 }, { "assets": 103652191, "current_assets": 34490626, "current_liabilities": 30067900, "equity": 67714141, "fixed_assets": 69161565, "liabilities": 51528566, "long_term_liabilities": 21460666, "quarter": 3 }, { "assets": 106815846, "current_assets": 32326002, "current_liabilities": 30953370, "equity": 70964808, "fixed_assets": 74489844, "liabilities": 52343814, "long_term_liabilities": 21390444, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -59508, "financing_cash_flow": -129855, "investing_cash_flow": -498837, "net_cash_flow": 17672467, "operating_cash_flow": 17794476, "quarter": 1 }, { "change_in_working_capital": -88885, "financing_cash_flow": -151793, "investing_cash_flow": -368186, "net_cash_flow": 17996943, "operating_cash_flow": 18135909, "quarter": 2 }, { "change_in_working_capital": 72121, "financing_cash_flow": 34084, "investing_cash_flow": -410824, "net_cash_flow": 18490797, "operating_cash_flow": 18696883, "quarter": 3 }, { "change_in_working_capital": -23721, "financing_cash_flow": 92041, "investing_cash_flow": -461405, "net_cash_flow": 21695869, "operating_cash_flow": 21894663, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7365571987461149, "current_ratio": 1.928148312038911, "debt_to_equity_ratio": 0.8039803366644327, "profit_margin": 0.2009127261931032, "quarter": 1, "return_on_assets": 0.1479837147972373, "return_on_equity": 0.2325466016631824 }, { "asset_turnover_ratio": 0.7405945717889986, "current_ratio": 1.967835420390735, "debt_to_equity_ratio": 0.7837154072276041, "profit_margin": 0.19960656006018904, "quarter": 2, "return_on_assets": 0.14782753487405073, "return_on_equity": 0.22972288393156004 }, { "asset_turnover_ratio": 0.7446540903317712, "current_ratio": 1.1470912833952487, "debt_to_equity_ratio": 0.7609720102629671, "profit_margin": 0.2019888623995835, "quarter": 3, "return_on_assets": 0.15041183258731117, "return_on_equity": 0.23024017981709316 }, { "asset_turnover_ratio": 0.7487358663994479, "current_ratio": 1.0443451553094218, "debt_to_equity_ratio": 0.7376024183705253, "profit_margin": 0.20621936183912207, "quarter": 4, "return_on_assets": 0.15440383255495632, "return_on_equity": 0.232407815434377 } ], "income_statement": [ { "depreciation": 3350791, "expenses": 51892855, "income_tax": 5553804, "marketing_expense": 7280564, "net_income": 19997489, "net_profit": 14443685, "operational_expense": 33883424, "product_revenue": 15455111, "quarter": 1, "rd_expense": 6716481, "revenue": 71890344, "salaries_expense": 20058035, "service_revenue": 56435233 }, { "depreciation": 3267085, "expenses": 53415749, "income_tax": 6206085, "marketing_expense": 6233320, "net_income": 21074909, "net_profit": 14868824, "operational_expense": 30432210, "product_revenue": 19029775, "quarter": 2, "rd_expense": 6440364, "revenue": 74490658, "salaries_expense": 20652792, "service_revenue": 55460883 }, { "depreciation": 3106367, "expenses": 54983335, "income_tax": 6611177, "marketing_expense": 9108044, "net_income": 22201693, "net_profit": 15590516, "operational_expense": 35889593, "product_revenue": 29871773, "quarter": 3, "rd_expense": 8381259, "revenue": 77185028, "salaries_expense": 20702165, "service_revenue": 47313255 }, { "depreciation": 5401887, "expenses": 56596926, "income_tax": 6887153, "marketing_expense": 8774485, "net_income": 23379929, "net_profit": 16492776, "operational_expense": 38900276, "product_revenue": 26414499, "quarter": 4, "rd_expense": 8471803, "revenue": 79976855, "salaries_expense": 20187020, "service_revenue": 53562356 } ], "market_conditions": { "gdp_growth": [ -0.006320158316196303, -0.01082998367001376, -0.007675357191575059, -0.022550694408238196 ], "inflation_rate": [ 0.026570528831893765, 0.02968785028628855, 0.028363542477624952, 0.023472992076926893 ], "interest_rate": [ 0.04331407185985153, 0.051265603210790565, 0.04985918560386627, 0.04369383297232498 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 117710, "billable_hours_per_employee": 131, "client_concentration": 0.11, "client_retention_rate": 0.77, "employee_utilization_rate": 0.62, "gross_billings": 104883516, "net_revenue": 82077795, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 166486 }, { "average_project_size": 60324, "billable_hours_per_employee": 129, "client_concentration": 0.35, "client_retention_rate": 0.62, "employee_utilization_rate": 0.67, "gross_billings": 98613728, "net_revenue": 84329440, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 171054 }, { "average_project_size": 83940, "billable_hours_per_employee": 142, "client_concentration": 0.33, "client_retention_rate": 0.69, "employee_utilization_rate": 0.63, "gross_billings": 101474629, "net_revenue": 86642856, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 175746 }, { "average_project_size": 194095, "billable_hours_per_employee": 108, "client_concentration": 0.17, "client_retention_rate": 0.8, "employee_utilization_rate": 0.6, "gross_billings": 113851355, "net_revenue": 89019736, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 180567 } ], "balance_sheet": [ { "assets": 95879148, "current_assets": 44805082, "current_liabilities": 27663596, "equity": 63492338, "fixed_assets": 51074066, "liabilities": 55985042, "long_term_liabilities": 28321446, "quarter": 1 }, { "assets": 97742632, "current_assets": 43280800, "current_liabilities": 25483969, "equity": 66727852, "fixed_assets": 54461832, "liabilities": 56585625, "long_term_liabilities": 31101656, "quarter": 2 }, { "assets": 99642335, "current_assets": 39340135, "current_liabilities": 29105210, "equity": 66665519, "fixed_assets": 60302200, "liabilities": 57192651, "long_term_liabilities": 28087441, "quarter": 3 }, { "assets": 101578960, "current_assets": 43402504, "current_liabilities": 30320821, "equity": 68696391, "fixed_assets": 58176456, "liabilities": 57806188, "long_term_liabilities": 27485367, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -30128, "financing_cash_flow": 155238, "investing_cash_flow": -459844, "net_cash_flow": 26357414, "operating_cash_flow": 26393731, "quarter": 1 }, { "change_in_working_capital": -20026, "financing_cash_flow": -20646, "investing_cash_flow": -113422, "net_cash_flow": 28548883, "operating_cash_flow": 28707551, "quarter": 2 }, { "change_in_working_capital": -44362, "financing_cash_flow": -194811, "investing_cash_flow": -359324, "net_cash_flow": 28911518, "operating_cash_flow": 29362861, "quarter": 3 }, { "change_in_working_capital": -97873, "financing_cash_flow": -7354, "investing_cash_flow": -356644, "net_cash_flow": 28317189, "operating_cash_flow": 28604331, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8560546971068204, "current_ratio": 1.6196405557686715, "debt_to_equity_ratio": 0.8817605992080493, "profit_margin": 0.28751055020423, "quarter": 1, "return_on_assets": 0.2461247569700974, "return_on_equity": 0.37167054708238967 }, { "asset_turnover_ratio": 0.8627703006810784, "current_ratio": 1.6983539730408557, "debt_to_equity_ratio": 0.8480060919689127, "profit_margin": 0.3032255995059377, "quarter": 2, "return_on_assets": 0.2616140416599381, "return_on_equity": 0.38321097163445333 }, { "asset_turnover_ratio": 0.8695385952165814, "current_ratio": 1.3516526766170043, "debt_to_equity_ratio": 0.8579045338265499, "profit_margin": 0.2794902674953374, "quarter": 3, "return_on_assets": 0.24302757457460225, "return_on_equity": 0.36324377824164245 }, { "asset_turnover_ratio": 0.87635998635938, "current_ratio": 1.4314422422796533, "debt_to_equity_ratio": 0.8414734334442693, "profit_margin": 0.2799785768854673, "quarter": 4, "return_on_assets": 0.24536202182026673, "return_on_equity": 0.3628082732905139 } ], "income_statement": [ { "depreciation": 2795499, "expenses": 49741724, "income_tax": 8737839, "marketing_expense": 5103661, "net_income": 32336071, "net_profit": 23598232, "operational_expense": 25706139, "product_revenue": 23001878, "quarter": 1, "rd_expense": 8394565, "revenue": 82077795, "salaries_expense": 20884084, "service_revenue": 59075917 }, { "depreciation": 3136706, "expenses": 51186611, "income_tax": 7571984, "marketing_expense": 6664019, "net_income": 33142829, "net_profit": 25570845, "operational_expense": 34017197, "product_revenue": 30533371, "quarter": 2, "rd_expense": 5439112, "revenue": 84329440, "salaries_expense": 24406039, "service_revenue": 53796069 }, { "depreciation": 5147026, "expenses": 52673469, "income_tax": 9753552, "marketing_expense": 7224062, "net_income": 33969387, "net_profit": 24215835, "operational_expense": 32630654, "product_revenue": 18352637, "quarter": 3, "rd_expense": 10210930, "revenue": 86642856, "salaries_expense": 23438155, "service_revenue": 68290219 }, { "depreciation": 3680712, "expenses": 54203517, "income_tax": 9892600, "marketing_expense": 8535564, "net_income": 34816219, "net_profit": 24923619, "operational_expense": 33897110, "product_revenue": 26121057, "quarter": 4, "rd_expense": 8584355, "revenue": 89019736, "salaries_expense": 16510664, "service_revenue": 62898679 } ], "market_conditions": { "gdp_growth": [ -0.010223718146160325, -0.002430186328687271, -0.012252394806783373, -0.010949339682490178 ], "inflation_rate": [ 0.028043869073826652, 0.03125411214014474, 0.027241998017602992, 0.03112526911316954 ], "interest_rate": [ 0.05060376702448038, 0.04864526919040036, 0.051749084518438765, 0.045246622502601135 ], "year": 2009 }, "random_event": null, "year": 2009 } ]

{ "advertising_type": "Event Marketing", "financial_health": "Average", "founding_year": 1997, "industry": "Advertising", "location": "North Rachelburgh", "name": "Orozco-Crawford", "num_employees": 210, "region": "Asia-Pacific", "revenue_size": "Small", "website": "www.orozco-crawford.com" }

[ { "advertising_kpis": [ { "average_project_size": 160261, "billable_hours_per_employee": 92, "client_concentration": 0.4, "client_retention_rate": 0.68, "employee_utilization_rate": 0.73, "gross_billings": 3916241, "net_revenue": 3544053, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 16876 }, { "average_project_size": 94878, "billable_hours_per_employee": 155, "client_concentration": 0.13, "client_retention_rate": 0.63, "employee_utilization_rate": 0.74, "gross_billings": 4039969, "net_revenue": 3540465, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 16859 }, { "average_project_size": 98081, "billable_hours_per_employee": 97, "client_concentration": 0.39, "client_retention_rate": 0.77, "employee_utilization_rate": 0.61, "gross_billings": 4223978, "net_revenue": 3536880, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 16842 }, { "average_project_size": 144072, "billable_hours_per_employee": 158, "client_concentration": 0.29, "client_retention_rate": 0.87, "employee_utilization_rate": 0.75, "gross_billings": 4361373, "net_revenue": 3533300, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 16825 } ], "balance_sheet": [ { "assets": 5181146, "current_assets": 2318822, "current_liabilities": 1597915, "equity": 2805416, "fixed_assets": 2862324, "liabilities": 2972348, "long_term_liabilities": 1374433, "quarter": 1 }, { "assets": 5333448, "current_assets": 1874123, "current_liabilities": 1777483, "equity": 2918017, "fixed_assets": 3459325, "liabilities": 2995084, "long_term_liabilities": 1217601, "quarter": 2 }, { "assets": 5490227, "current_assets": 2214248, "current_liabilities": 1271023, "equity": 3050993, "fixed_assets": 3275979, "liabilities": 3017993, "long_term_liabilities": 1746970, "quarter": 3 }, { "assets": 5651615, "current_assets": 2643740, "current_liabilities": 1739022, "equity": 3189790, "fixed_assets": 3007875, "liabilities": 3041078, "long_term_liabilities": 1302056, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 22144, "financing_cash_flow": 76196, "investing_cash_flow": -267752, "net_cash_flow": 379381, "operating_cash_flow": 856204, "quarter": 1 }, { "change_in_working_capital": 12993, "financing_cash_flow": 3547, "investing_cash_flow": -186748, "net_cash_flow": 505273, "operating_cash_flow": 828165, "quarter": 2 }, { "change_in_working_capital": 27605, "financing_cash_flow": -39422, "investing_cash_flow": -359133, "net_cash_flow": 687289, "operating_cash_flow": 833021, "quarter": 3 }, { "change_in_working_capital": -2431, "financing_cash_flow": -26530, "investing_cash_flow": -492159, "net_cash_flow": 538174, "operating_cash_flow": 845719, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6840287843654667, "current_ratio": 1.4511547860806113, "debt_to_equity_ratio": 1.0595034747074943, "profit_margin": 0.16834341924344812, "quarter": 1, "return_on_assets": 0.11515174442102191, "return_on_equity": 0.21266649937121626 }, { "asset_turnover_ratio": 0.6638229153073208, "current_ratio": 1.05436901506231, "debt_to_equity_ratio": 1.026410744008688, "profit_margin": 0.16372227941809903, "quarter": 2, "return_on_assets": 0.10868260082408228, "return_on_equity": 0.1986462039117661 }, { "asset_turnover_ratio": 0.6442138002672749, "current_ratio": 1.7420990808191512, "debt_to_equity_ratio": 0.9891838493238103, "profit_margin": 0.1636354640247902, "quarter": 3, "return_on_assets": 0.10541622413790905, "return_on_equity": 0.18969528936972324 }, { "asset_turnover_ratio": 0.6251841287844271, "current_ratio": 1.5202452872936627, "debt_to_equity_ratio": 0.9533787490712555, "profit_margin": 0.1639410749158011, "quarter": 4, "return_on_assets": 0.1024933580932176, "return_on_equity": 0.18159596713263257 } ], "income_statement": [ { "depreciation": 259586, "expenses": 2781791, "income_tax": 165644, "marketing_expense": 373333, "net_income": 762262, "net_profit": 596618, "operational_expense": 1886263, "product_revenue": 1249358, "quarter": 1, "rd_expense": 518955, "revenue": 3544053, "salaries_expense": 1384301, "service_revenue": 2294695 }, { "depreciation": 248512, "expenses": 2769805, "income_tax": 191007, "marketing_expense": 384056, "net_income": 770660, "net_profit": 579653, "operational_expense": 1774274, "product_revenue": 1416149, "quarter": 2, "rd_expense": 395513, "revenue": 3540465, "salaries_expense": 1358608, "service_revenue": 2124316 }, { "depreciation": 254262, "expenses": 2757870, "income_tax": 200251, "marketing_expense": 358736, "net_income": 779010, "net_profit": 578759, "operational_expense": 1489235, "product_revenue": 1392518, "quarter": 3, "rd_expense": 505276, "revenue": 3536880, "salaries_expense": 1359682, "service_revenue": 2144362 }, { "depreciation": 266466, "expenses": 2745988, "income_tax": 208059, "marketing_expense": 299033, "net_income": 787312, "net_profit": 579253, "operational_expense": 1635655, "product_revenue": 1402728, "quarter": 4, "rd_expense": 502435, "revenue": 3533300, "salaries_expense": 1011477, "service_revenue": 2130572 } ], "market_conditions": { "gdp_growth": [ -0.0031609006866841934, -0.021819078629772296, -0.018722823435655716, -0.009806667596844197 ], "inflation_rate": [ 0.02726953694168261, 0.02307529349815691, 0.027983978753739213, 0.023195624903611645 ], "interest_rate": [ 0.05262191212732656, 0.05385134433680051, 0.04972524842910417, 0.05250217826622306 ], "year": 1997 }, "random_event": null, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 149338, "billable_hours_per_employee": 122, "client_concentration": 0.19, "client_retention_rate": 0.7, "employee_utilization_rate": 0.64, "gross_billings": 2784873, "net_revenue": 2341002, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 11148 }, { "average_project_size": 95422, "billable_hours_per_employee": 132, "client_concentration": 0.38, "client_retention_rate": 0.87, "employee_utilization_rate": 0.67, "gross_billings": 2650745, "net_revenue": 2309176, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 10996 }, { "average_project_size": 75801, "billable_hours_per_employee": 130, "client_concentration": 0.26, "client_retention_rate": 0.65, "employee_utilization_rate": 0.71, "gross_billings": 2785162, "net_revenue": 2277783, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 10847 }, { "average_project_size": 86894, "billable_hours_per_employee": 142, "client_concentration": 0.16, "client_retention_rate": 0.6, "employee_utilization_rate": 0.78, "gross_billings": 2607062, "net_revenue": 2246816, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 10699 } ], "balance_sheet": [ { "assets": 3128042, "current_assets": 1347204, "current_liabilities": 749753, "equity": 2337050, "fixed_assets": 1780838, "liabilities": 1305991, "long_term_liabilities": 556238, "quarter": 1 }, { "assets": 3207375, "current_assets": 1235004, "current_liabilities": 756805, "equity": 2367984, "fixed_assets": 1972371, "liabilities": 1342487, "long_term_liabilities": 585682, "quarter": 2 }, { "assets": 3288721, "current_assets": 1565959, "current_liabilities": 795304, "equity": 2426317, "fixed_assets": 1722762, "liabilities": 1380003, "long_term_liabilities": 584699, "quarter": 3 }, { "assets": 3372129, "current_assets": 1470116, "current_liabilities": 584164, "equity": 2416118, "fixed_assets": 1902013, "liabilities": 1418567, "long_term_liabilities": 834403, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -67655, "financing_cash_flow": 163732, "investing_cash_flow": -172915, "net_cash_flow": 317800, "operating_cash_flow": 657663, "quarter": 1 }, { "change_in_working_capital": 20143, "financing_cash_flow": -80153, "investing_cash_flow": -380997, "net_cash_flow": 757282, "operating_cash_flow": 638046, "quarter": 2 }, { "change_in_working_capital": -35496, "financing_cash_flow": 89626, "investing_cash_flow": -107445, "net_cash_flow": 232942, "operating_cash_flow": 631874, "quarter": 3 }, { "change_in_working_capital": -79046, "financing_cash_flow": -6134, "investing_cash_flow": -124283, "net_cash_flow": 235553, "operating_cash_flow": 619479, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7483921251696748, "current_ratio": 1.7968637671339762, "debt_to_equity_ratio": 0.5588203076528102, "profit_margin": 0.21999084152854206, "quarter": 1, "return_on_assets": 0.16463941340941074, "return_on_equity": 0.22036285060225497 }, { "asset_turnover_ratio": 0.7199582212868779, "current_ratio": 1.6318655400003963, "debt_to_equity_ratio": 0.5669324623815026, "profit_margin": 0.21786819194379295, "quarter": 2, "return_on_assets": 0.15685599594684127, "return_on_equity": 0.2124575166048419 }, { "asset_turnover_ratio": 0.6926045109937875, "current_ratio": 1.9690068200335973, "debt_to_equity_ratio": 0.5687645101608735, "profit_margin": 0.22723806438102312, "quarter": 3, "return_on_assets": 0.15738610845979334, "return_on_equity": 0.21332703022729513 }, { "asset_turnover_ratio": 0.6662900499951218, "current_ratio": 2.5166151971021837, "debt_to_equity_ratio": 0.5871265393494854, "profit_margin": 0.20587177588195918, "quarter": 4, "return_on_assets": 0.13717031584497508, "return_on_equity": 0.19144594759030809 } ], "income_statement": [ { "depreciation": 142664, "expenses": 1677721, "income_tax": 148282, "marketing_expense": 211372, "net_income": 663281, "net_profit": 514999, "operational_expense": 1098764, "product_revenue": 537397, "quarter": 1, "rd_expense": 317126, "revenue": 2341002, "salaries_expense": 711148, "service_revenue": 1803605 }, { "depreciation": 134950, "expenses": 1651863, "income_tax": 154217, "marketing_expense": 235914, "net_income": 657313, "net_profit": 503096, "operational_expense": 1146380, "product_revenue": 900581, "quarter": 2, "rd_expense": 237281, "revenue": 2309176, "salaries_expense": 655861, "service_revenue": 1408595 }, { "depreciation": 114275, "expenses": 1626403, "income_tax": 133781, "marketing_expense": 316899, "net_income": 651380, "net_profit": 517599, "operational_expense": 944496, "product_revenue": 758634, "quarter": 3, "rd_expense": 297432, "revenue": 2277783, "salaries_expense": 529891, "service_revenue": 1519149 }, { "depreciation": 156923, "expenses": 1601337, "income_tax": 182923, "marketing_expense": 243433, "net_income": 645479, "net_profit": 462556, "operational_expense": 1102842, "product_revenue": 779154, "quarter": 4, "rd_expense": 233562, "revenue": 2246816, "salaries_expense": 677699, "service_revenue": 1467662 } ], "market_conditions": { "gdp_growth": [ -0.020872715547866703, -0.024690833323056095, -0.021111096269625824, -0.015421550917689448 ], "inflation_rate": [ 0.02164308721817079, 0.01858057582336611, 0.02214726374350485, 0.027114570778677505 ], "interest_rate": [ 0.04971652555559142, 0.04750676231004566, 0.04872698445107135, 0.051124882968313065 ], "year": 1998 }, "random_event": { "description": "Orozco-Crawford Award Nomination in 1998", "impact": -0.09, "type": "Award Nomination" }, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 142000, "billable_hours_per_employee": 140, "client_concentration": 0.3, "client_retention_rate": 0.83, "employee_utilization_rate": 0.77, "gross_billings": 5101121, "net_revenue": 4624185, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 22020 }, { "average_project_size": 93975, "billable_hours_per_employee": 86, "client_concentration": 0.12, "client_retention_rate": 0.85, "employee_utilization_rate": 0.75, "gross_billings": 5792821, "net_revenue": 4626996, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 22033 }, { "average_project_size": 99592, "billable_hours_per_employee": 132, "client_concentration": 0.33, "client_retention_rate": 0.88, "employee_utilization_rate": 0.75, "gross_billings": 5368294, "net_revenue": 4629809, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 22047 }, { "average_project_size": 79858, "billable_hours_per_employee": 153, "client_concentration": 0.2, "client_retention_rate": 0.74, "employee_utilization_rate": 0.67, "gross_billings": 5868974, "net_revenue": 4632624, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 22060 } ], "balance_sheet": [ { "assets": 6524098, "current_assets": 2237206, "current_liabilities": 1782592, "equity": 4178268, "fixed_assets": 4286892, "liabilities": 3578959, "long_term_liabilities": 1796367, "quarter": 1 }, { "assets": 6648904, "current_assets": 3296989, "current_liabilities": 1911403, "equity": 4237791, "fixed_assets": 3351915, "liabilities": 3618190, "long_term_liabilities": 1706787, "quarter": 2 }, { "assets": 6776098, "current_assets": 3024615, "current_liabilities": 1745681, "equity": 4460370, "fixed_assets": 3751483, "liabilities": 3657852, "long_term_liabilities": 1912171, "quarter": 3 }, { "assets": 6905725, "current_assets": 3355734, "current_liabilities": 2008951, "equity": 4438067, "fixed_assets": 3549991, "liabilities": 3697949, "long_term_liabilities": 1688998, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 96645, "financing_cash_flow": 41085, "investing_cash_flow": -348434, "net_cash_flow": 1008437, "operating_cash_flow": 1443827, "quarter": 1 }, { "change_in_working_capital": 72280, "financing_cash_flow": 68109, "investing_cash_flow": -245744, "net_cash_flow": 1063567, "operating_cash_flow": 1393244, "quarter": 2 }, { "change_in_working_capital": -75015, "financing_cash_flow": -53197, "investing_cash_flow": -302773, "net_cash_flow": 1360178, "operating_cash_flow": 1581194, "quarter": 3 }, { "change_in_working_capital": -47697, "financing_cash_flow": -27996, "investing_cash_flow": -435415, "net_cash_flow": 869117, "operating_cash_flow": 1450972, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7087853370688177, "current_ratio": 1.255029754425017, "debt_to_equity_ratio": 0.8565652083590617, "profit_margin": 0.2666694779728752, "quarter": 1, "return_on_assets": 0.18901141583097003, "return_on_equity": 0.29512922579403716 }, { "asset_turnover_ratio": 0.6959035654598111, "current_ratio": 1.7249052136048755, "debt_to_equity_ratio": 0.8537915154381138, "profit_margin": 0.26087703555395336, "quarter": 2, "return_on_assets": 0.18154525918858205, "return_on_equity": 0.2848363687591011 }, { "asset_turnover_ratio": 0.6832559092268146, "current_ratio": 1.7326275533731534, "debt_to_equity_ratio": 0.8200781549512709, "profit_margin": 0.2898875525966622, "quarter": 3, "return_on_assets": 0.19806738332296847, "return_on_equity": 0.30089970114586906 }, { "asset_turnover_ratio": 0.6708381813640132, "current_ratio": 1.6703911643439786, "debt_to_equity_ratio": 0.8332341535177364, "profit_margin": 0.26557108886885705, "quarter": 4, "return_on_assets": 0.17815522627964478, "return_on_equity": 0.2772132552302613 } ], "income_statement": [ { "depreciation": 210698, "expenses": 2929661, "income_tax": 461395, "marketing_expense": 439742, "net_income": 1694524, "net_profit": 1233129, "operational_expense": 1760660, "product_revenue": 1637333, "quarter": 1, "rd_expense": 530894, "revenue": 4624185, "salaries_expense": 1379287, "service_revenue": 2986852 }, { "depreciation": 186167, "expenses": 2938595, "income_tax": 481324, "marketing_expense": 404712, "net_income": 1688401, "net_profit": 1207077, "operational_expense": 1858077, "product_revenue": 1093475, "quarter": 2, "rd_expense": 582496, "revenue": 4626996, "salaries_expense": 1123623, "service_revenue": 3533521 }, { "depreciation": 239070, "expenses": 2947557, "income_tax": 340128, "marketing_expense": 515151, "net_income": 1682252, "net_profit": 1342124, "operational_expense": 1544285, "product_revenue": 1246520, "quarter": 3, "rd_expense": 468649, "revenue": 4629809, "salaries_expense": 1381041, "service_revenue": 3383289 }, { "depreciation": 220681, "expenses": 2956547, "income_tax": 445786, "marketing_expense": 495878, "net_income": 1676077, "net_profit": 1230291, "operational_expense": 1824020, "product_revenue": 1490540, "quarter": 4, "rd_expense": 421714, "revenue": 4632624, "salaries_expense": 1285123, "service_revenue": 3142084 } ], "market_conditions": { "gdp_growth": [ -0.005986122368027355, -0.0037913985236162594, -0.004257699643075987, -0.0038897516230343952 ], "inflation_rate": [ 0.030049521621400295, 0.03883675042353611, 0.03720743807298028, 0.033973182949175576 ], "interest_rate": [ 0.04077157207368055, 0.04518995533120985, 0.04405922546169348, 0.04845367271861882 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 90672, "billable_hours_per_employee": 144, "client_concentration": 0.23, "client_retention_rate": 0.7, "employee_utilization_rate": 0.64, "gross_billings": 4845950, "net_revenue": 3969297, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 18901 }, { "average_project_size": 113037, "billable_hours_per_employee": 157, "client_concentration": 0.32, "client_retention_rate": 0.75, "employee_utilization_rate": 0.75, "gross_billings": 4880144, "net_revenue": 3892178, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 18534 }, { "average_project_size": 199843, "billable_hours_per_employee": 148, "client_concentration": 0.33, "client_retention_rate": 0.69, "employee_utilization_rate": 0.71, "gross_billings": 4312794, "net_revenue": 3816558, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 18174 }, { "average_project_size": 174303, "billable_hours_per_employee": 159, "client_concentration": 0.21, "client_retention_rate": 0.86, "employee_utilization_rate": 0.79, "gross_billings": 4250421, "net_revenue": 3742407, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 17821 } ], "balance_sheet": [ { "assets": 4612203, "current_assets": 2033374, "current_liabilities": 982359, "equity": 3705298, "fixed_assets": 2578829, "liabilities": 2146995, "long_term_liabilities": 1164636, "quarter": 1 }, { "assets": 4693454, "current_assets": 1494466, "current_liabilities": 1060365, "equity": 3732563, "fixed_assets": 3198988, "liabilities": 2183225, "long_term_liabilities": 1122860, "quarter": 2 }, { "assets": 4776137, "current_assets": 2088672, "current_liabilities": 905643, "equity": 3657845, "fixed_assets": 2687465, "liabilities": 2220066, "long_term_liabilities": 1314423, "quarter": 3 }, { "assets": 4860276, "current_assets": 1565239, "current_liabilities": 1203606, "equity": 3739611, "fixed_assets": 3295037, "liabilities": 2257528, "long_term_liabilities": 1053922, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 86439, "financing_cash_flow": -95783, "investing_cash_flow": -231985, "net_cash_flow": 1323015, "operating_cash_flow": 1466863, "quarter": 1 }, { "change_in_working_capital": -49480, "financing_cash_flow": 117269, "investing_cash_flow": -400886, "net_cash_flow": 982809, "operating_cash_flow": 1389790, "quarter": 2 }, { "change_in_working_capital": 41845, "financing_cash_flow": 77102, "investing_cash_flow": -355547, "net_cash_flow": 1119426, "operating_cash_flow": 1261388, "quarter": 3 }, { "change_in_working_capital": 42576, "financing_cash_flow": -113376, "investing_cash_flow": -411841, "net_cash_flow": 815384, "operating_cash_flow": 1278683, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8606076098558542, "current_ratio": 2.0698889102660027, "debt_to_equity_ratio": 0.5794392245913824, "profit_margin": 0.31242056212976754, "quarter": 1, "return_on_assets": 0.2688715132443216, "return_on_equity": 0.3346802335466675 }, { "asset_turnover_ratio": 0.8292779688476759, "current_ratio": 1.4093882766783137, "debt_to_equity_ratio": 0.5849131012658059, "profit_margin": 0.3140488436037612, "quarter": 2, "return_on_assets": 0.2604337871426885, "return_on_equity": 0.3274784645296007 }, { "asset_turnover_ratio": 0.7990888871068815, "current_ratio": 2.3062862518674576, "debt_to_equity_ratio": 0.6069327705247215, "profit_margin": 0.28868262974124853, "quarter": 3, "return_on_assets": 0.23068308132702223, "return_on_equity": 0.30120849844648967 }, { "asset_turnover_ratio": 0.7699988642620296, "current_ratio": 1.3004579571720314, "debt_to_equity_ratio": 0.6036799014656872, "profit_margin": 0.30377855748987215, "quarter": 4, "return_on_assets": 0.2339091442543592, "return_on_equity": 0.30400568401365813 } ], "income_statement": [ { "depreciation": 226773, "expenses": 2417596, "income_tax": 311611, "marketing_expense": 309871, "net_income": 1551701, "net_profit": 1240090, "operational_expense": 1391330, "product_revenue": 1059931, "quarter": 1, "rd_expense": 476638, "revenue": 3969297, "salaries_expense": 1011426, "service_revenue": 2909366 }, { "depreciation": 167456, "expenses": 2358266, "income_tax": 311578, "marketing_expense": 348616, "net_income": 1533912, "net_profit": 1222334, "operational_expense": 1473500, "product_revenue": 886053, "quarter": 2, "rd_expense": 386709, "revenue": 3892178, "salaries_expense": 815590, "service_revenue": 3006125 }, { "depreciation": 159614, "expenses": 2300392, "income_tax": 414392, "marketing_expense": 347422, "net_income": 1516166, "net_profit": 1101774, "operational_expense": 1467824, "product_revenue": 1417164, "quarter": 3, "rd_expense": 237237, "revenue": 3816558, "salaries_expense": 772053, "service_revenue": 2399394 }, { "depreciation": 141820, "expenses": 2243939, "income_tax": 361605, "marketing_expense": 403890, "net_income": 1498468, "net_profit": 1136863, "operational_expense": 1561141, "product_revenue": 856084, "quarter": 4, "rd_expense": 259197, "revenue": 3742407, "salaries_expense": 997534, "service_revenue": 2886323 } ], "market_conditions": { "gdp_growth": [ -0.010531265646522368, -0.006188396905360103, -0.01212353371073626, -0.014434427189396878 ], "inflation_rate": [ 0.023921446168772478, 0.029328574514745673, 0.025974182053482203, 0.02600930636974541 ], "interest_rate": [ 0.050882857679263614, 0.053858541538871034, 0.04806210432951503, 0.05610666341423966 ], "year": 2000 }, "random_event": { "description": "Orozco-Crawford Introduction of New Service in 2000", "impact": 0.03, "type": "Introduction of New Service" }, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 105443, "billable_hours_per_employee": 97, "client_concentration": 0.1, "client_retention_rate": 0.7, "employee_utilization_rate": 0.69, "gross_billings": 5131606, "net_revenue": 4351374, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 20721 }, { "average_project_size": 74740, "billable_hours_per_employee": 130, "client_concentration": 0.29, "client_retention_rate": 0.8, "employee_utilization_rate": 0.69, "gross_billings": 5485710, "net_revenue": 4348679, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 20708 }, { "average_project_size": 188806, "billable_hours_per_employee": 152, "client_concentration": 0.22, "client_retention_rate": 0.78, "employee_utilization_rate": 0.66, "gross_billings": 5530856, "net_revenue": 4345986, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 20695 }, { "average_project_size": 161686, "billable_hours_per_employee": 88, "client_concentration": 0.28, "client_retention_rate": 0.84, "employee_utilization_rate": 0.61, "gross_billings": 5479943, "net_revenue": 4343295, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 20682 } ], "balance_sheet": [ { "assets": 4982405, "current_assets": 2483852, "current_liabilities": 936642, "equity": 3745951, "fixed_assets": 2498553, "liabilities": 2124100, "long_term_liabilities": 1187458, "quarter": 1 }, { "assets": 5104342, "current_assets": 1837211, "current_liabilities": 903293, "equity": 3826449, "fixed_assets": 3267131, "liabilities": 2177430, "long_term_liabilities": 1274137, "quarter": 2 }, { "assets": 5229264, "current_assets": 1655305, "current_liabilities": 1292482, "equity": 3870158, "fixed_assets": 3573959, "liabilities": 2232100, "long_term_liabilities": 939618, "quarter": 3 }, { "assets": 5357242, "current_assets": 1759002, "current_liabilities": 1294047, "equity": 3952235, "fixed_assets": 3598240, "liabilities": 2288142, "long_term_liabilities": 994095, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -71632, "financing_cash_flow": -109845, "investing_cash_flow": -475014, "net_cash_flow": 945576, "operating_cash_flow": 1198642, "quarter": 1 }, { "change_in_working_capital": 73349, "financing_cash_flow": -131491, "investing_cash_flow": -227071, "net_cash_flow": 955210, "operating_cash_flow": 1204802, "quarter": 2 }, { "change_in_working_capital": -71933, "financing_cash_flow": -79470, "investing_cash_flow": -346053, "net_cash_flow": 1007986, "operating_cash_flow": 1171662, "quarter": 3 }, { "change_in_working_capital": -53158, "financing_cash_flow": -186008, "investing_cash_flow": -276397, "net_cash_flow": 807479, "operating_cash_flow": 1154211, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8733481120061496, "current_ratio": 2.6518691239555774, "debt_to_equity_ratio": 0.5670389174871748, "profit_margin": 0.20399211835158274, "quarter": 1, "return_on_assets": 0.1781561314264898, "return_on_equity": 0.23696145518187503 }, { "asset_turnover_ratio": 0.8519568242096631, "current_ratio": 2.033903727804821, "debt_to_equity_ratio": 0.5690471766381834, "profit_margin": 0.20685293166039617, "quarter": 2, "return_on_assets": 0.17622976673584959, "return_on_equity": 0.2350840165385714 }, { "asset_turnover_ratio": 0.8310894229092277, "current_ratio": 1.2807180293419946, "debt_to_equity_ratio": 0.5767464790843164, "profit_margin": 0.20087363373927114, "quarter": 3, "return_on_assets": 0.16694395234205042, "return_on_equity": 0.22557063561746057 }, { "asset_turnover_ratio": 0.8107333960272842, "current_ratio": 1.3593030237696158, "debt_to_equity_ratio": 0.5789488732324874, "profit_margin": 0.2033329534374248, "quarter": 4, "return_on_assets": 0.16484881586458106, "return_on_equity": 0.22345204675329275 } ], "income_statement": [ { "depreciation": 310996, "expenses": 3151825, "income_tax": 311903, "marketing_expense": 335209, "net_income": 1199549, "net_profit": 887646, "operational_expense": 1843422, "product_revenue": 1014054, "quarter": 1, "rd_expense": 428912, "revenue": 4351374, "salaries_expense": 1134479, "service_revenue": 3337320 }, { "depreciation": 305265, "expenses": 3135110, "income_tax": 314032, "marketing_expense": 342881, "net_income": 1213569, "net_profit": 899537, "operational_expense": 2069609, "product_revenue": 1373489, "quarter": 2, "rd_expense": 577473, "revenue": 4348679, "salaries_expense": 1190002, "service_revenue": 2975190 }, { "depreciation": 298668, "expenses": 3118485, "income_tax": 354507, "marketing_expense": 460699, "net_income": 1227501, "net_profit": 872994, "operational_expense": 1595441, "product_revenue": 1656675, "quarter": 3, "rd_expense": 606641, "revenue": 4345986, "salaries_expense": 1052753, "service_revenue": 2689311 }, { "depreciation": 271076, "expenses": 3101948, "income_tax": 358212, "marketing_expense": 356891, "net_income": 1241347, "net_profit": 883135, "operational_expense": 1607338, "product_revenue": 906535, "quarter": 4, "rd_expense": 529650, "revenue": 4343295, "salaries_expense": 950979, "service_revenue": 3436760 } ], "market_conditions": { "gdp_growth": [ -0.0004115884309072518, -0.004517841379021522, -0.006167457710854302, 0.00004188508909846664 ], "inflation_rate": [ 0.04110519918783527, 0.034924108651111806, 0.03594717357707457, 0.034025457191221256 ], "interest_rate": [ 0.058069948609339804, 0.053903616705735465, 0.06012332066447197, 0.05351184142914503 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 84722, "billable_hours_per_employee": 120, "client_concentration": 0.11, "client_retention_rate": 0.61, "employee_utilization_rate": 0.77, "gross_billings": 4654817, "net_revenue": 3631355, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 17292 }, { "average_project_size": 196203, "billable_hours_per_employee": 146, "client_concentration": 0.36, "client_retention_rate": 0.65, "employee_utilization_rate": 0.7, "gross_billings": 4340403, "net_revenue": 3682130, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 17534 }, { "average_project_size": 193396, "billable_hours_per_employee": 103, "client_concentration": 0.12, "client_retention_rate": 0.67, "employee_utilization_rate": 0.65, "gross_billings": 4766967, "net_revenue": 3733615, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 17779 }, { "average_project_size": 62700, "billable_hours_per_employee": 84, "client_concentration": 0.27, "client_retention_rate": 0.75, "employee_utilization_rate": 0.79, "gross_billings": 4619081, "net_revenue": 3785820, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 18028 } ], "balance_sheet": [ { "assets": 5309067, "current_assets": 2102793, "current_liabilities": 1451772, "equity": 3190370, "fixed_assets": 3206274, "liabilities": 2647501, "long_term_liabilities": 1195729, "quarter": 1 }, { "assets": 5386161, "current_assets": 2448369, "current_liabilities": 1492466, "equity": 3285621, "fixed_assets": 2937792, "liabilities": 2692302, "long_term_liabilities": 1199836, "quarter": 2 }, { "assets": 5464375, "current_assets": 2670731, "current_liabilities": 1391757, "equity": 3306635, "fixed_assets": 2793644, "liabilities": 2737862, "long_term_liabilities": 1346105, "quarter": 3 }, { "assets": 5543724, "current_assets": 2718270, "current_liabilities": 1207728, "equity": 3400043, "fixed_assets": 2825454, "liabilities": 2784192, "long_term_liabilities": 1576464, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -45211, "financing_cash_flow": -35620, "investing_cash_flow": -211987, "net_cash_flow": 285107, "operating_cash_flow": 702060, "quarter": 1 }, { "change_in_working_capital": 87715, "financing_cash_flow": 12066, "investing_cash_flow": -479839, "net_cash_flow": 306616, "operating_cash_flow": 795534, "quarter": 2 }, { "change_in_working_capital": 165, "financing_cash_flow": 4289, "investing_cash_flow": -341636, "net_cash_flow": 750611, "operating_cash_flow": 873011, "quarter": 3 }, { "change_in_working_capital": -77717, "financing_cash_flow": -115053, "investing_cash_flow": -165549, "net_cash_flow": 828764, "operating_cash_flow": 933189, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6839911796178123, "current_ratio": 1.4484319851877567, "debt_to_equity_ratio": 0.8298413663618953, "profit_margin": 0.145621675655506, "quarter": 1, "return_on_assets": 0.09960394170953202, "return_on_equity": 0.1657500540689638 }, { "asset_turnover_ratio": 0.6836279123479599, "current_ratio": 1.6404856124025606, "debt_to_equity_ratio": 0.8194195252586954, "profit_margin": 0.1607118705749118, "quarter": 2, "return_on_assets": 0.10986712057066247, "return_on_equity": 0.1801065917219302 }, { "asset_turnover_ratio": 0.6832647832551756, "current_ratio": 1.9189635834416496, "debt_to_equity_ratio": 0.8279903890208626, "profit_margin": 0.15537809870594585, "quarter": 3, "return_on_assets": 0.10616438293491937, "return_on_equity": 0.17544180110595817 }, { "asset_turnover_ratio": 0.6829019626518203, "current_ratio": 2.250730296888041, "debt_to_equity_ratio": 0.8188696437074472, "profit_margin": 0.16918686044238765, "quarter": 4, "return_on_assets": 0.11553803905100615, "return_on_equity": 0.18838320574180972 } ], "income_statement": [ { "depreciation": 173256, "expenses": 2880823, "income_tax": 221728, "marketing_expense": 564740, "net_income": 750532, "net_profit": 528804, "operational_expense": 1647277, "product_revenue": 1237328, "quarter": 1, "rd_expense": 523145, "revenue": 3631355, "salaries_expense": 864864, "service_revenue": 2394027 }, { "depreciation": 203772, "expenses": 2904923, "income_tax": 185445, "marketing_expense": 493151, "net_income": 777207, "net_profit": 591762, "operational_expense": 1590004, "product_revenue": 913761, "quarter": 2, "rd_expense": 336950, "revenue": 3682130, "salaries_expense": 1103170, "service_revenue": 2768369 }, { "depreciation": 292889, "expenses": 2929225, "income_tax": 224268, "marketing_expense": 520426, "net_income": 804390, "net_profit": 580122, "operational_expense": 1862769, "product_revenue": 1427796, "quarter": 3, "rd_expense": 524009, "revenue": 3733615, "salaries_expense": 1275670, "service_revenue": 2305819 }, { "depreciation": 292678, "expenses": 2953730, "income_tax": 191579, "marketing_expense": 492005, "net_income": 832090, "net_profit": 640511, "operational_expense": 2030293, "product_revenue": 1403541, "quarter": 4, "rd_expense": 582253, "revenue": 3785820, "salaries_expense": 897726, "service_revenue": 2382279 } ], "market_conditions": { "gdp_growth": [ 0.006915240767335289, 0.01148958323592328, -0.005564384236884181, 0.002533166588397537 ], "inflation_rate": [ 0.028183238037684057, 0.02768416682557519, 0.03373135733348198, 0.02740269652585371 ], "interest_rate": [ 0.057249127132164165, 0.06040131838696668, 0.05402748932287362, 0.05604713067301204 ], "year": 2002 }, "random_event": { "description": "Orozco-Crawford Partnership with Major Brand in 2002", "impact": 0.03, "type": "Partnership with Major Brand" }, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 95586, "billable_hours_per_employee": 91, "client_concentration": 0.33, "client_retention_rate": 0.64, "employee_utilization_rate": 0.67, "gross_billings": 5349308, "net_revenue": 4687892, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 22323 }, { "average_project_size": 88076, "billable_hours_per_employee": 102, "client_concentration": 0.32, "client_retention_rate": 0.71, "employee_utilization_rate": 0.6, "gross_billings": 5527195, "net_revenue": 4637153, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 22082 }, { "average_project_size": 129502, "billable_hours_per_employee": 113, "client_concentration": 0.12, "client_retention_rate": 0.78, "employee_utilization_rate": 0.68, "gross_billings": 5951000, "net_revenue": 4586964, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 21843 }, { "average_project_size": 106490, "billable_hours_per_employee": 115, "client_concentration": 0.2, "client_retention_rate": 0.74, "employee_utilization_rate": 0.68, "gross_billings": 5022930, "net_revenue": 4537319, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 21606 } ], "balance_sheet": [ { "assets": 5106104, "current_assets": 2282270, "current_liabilities": 1040291, "equity": 3242207, "fixed_assets": 2823834, "liabilities": 2574888, "long_term_liabilities": 1534597, "quarter": 1 }, { "assets": 5170365, "current_assets": 1828892, "current_liabilities": 1228801, "equity": 3339609, "fixed_assets": 3341473, "liabilities": 2595553, "long_term_liabilities": 1366752, "quarter": 2 }, { "assets": 5235435, "current_assets": 2534564, "current_liabilities": 1471300, "equity": 3308525, "fixed_assets": 2700871, "liabilities": 2616385, "long_term_liabilities": 1145085, "quarter": 3 }, { "assets": 5301324, "current_assets": 1695758, "current_liabilities": 1566085, "equity": 3366460, "fixed_assets": 3605566, "liabilities": 2637384, "long_term_liabilities": 1071299, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -77669, "financing_cash_flow": -119728, "investing_cash_flow": -178593, "net_cash_flow": 768929, "operating_cash_flow": 896715, "quarter": 1 }, { "change_in_working_capital": -95747, "financing_cash_flow": -135801, "investing_cash_flow": -183287, "net_cash_flow": 749262, "operating_cash_flow": 969724, "quarter": 2 }, { "change_in_working_capital": 14084, "financing_cash_flow": -7453, "investing_cash_flow": -166181, "net_cash_flow": 506326, "operating_cash_flow": 908242, "quarter": 3 }, { "change_in_working_capital": 48936, "financing_cash_flow": -154823, "investing_cash_flow": -123932, "net_cash_flow": 745668, "operating_cash_flow": 940199, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9180956752937269, "current_ratio": 2.1938765210888107, "debt_to_equity_ratio": 0.7941775463442032, "profit_margin": 0.1516653967284229, "quarter": 1, "return_on_assets": 0.13924334482807244, "return_on_equity": 0.219292290714319 }, { "asset_turnover_ratio": 0.8968714974668133, "current_ratio": 1.4883549085653414, "debt_to_equity_ratio": 0.7772026605509806, "profit_margin": 0.16492813586267263, "quarter": 2, "return_on_assets": 0.14791934418556524, "return_on_equity": 0.22900794673867508 }, { "asset_turnover_ratio": 0.876138085947013, "current_ratio": 1.7226697478420445, "debt_to_equity_ratio": 0.790801036715757, "profit_margin": 0.15031184024989078, "quarter": 3, "return_on_assets": 0.13169392801171248, "return_on_equity": 0.20839346838848127 }, { "asset_turnover_ratio": 0.855884114987124, "current_ratio": 1.0828007419776067, "debt_to_equity_ratio": 0.7834294778491353, "profit_margin": 0.15483152055211458, "quarter": 4, "return_on_assets": 0.1325178389398573, "return_on_equity": 0.20868211712006082 } ], "income_statement": [ { "depreciation": 185724, "expenses": 3686578, "income_tax": 290323, "marketing_expense": 562728, "net_income": 1001314, "net_profit": 710991, "operational_expense": 2039032, "product_revenue": 1328491, "quarter": 1, "rd_expense": 624652, "revenue": 4687892, "salaries_expense": 1280347, "service_revenue": 3359401 }, { "depreciation": 204927, "expenses": 3670704, "income_tax": 201652, "marketing_expense": 733016, "net_income": 966449, "net_profit": 764797, "operational_expense": 2482634, "product_revenue": 1348716, "quarter": 2, "rd_expense": 625745, "revenue": 4637153, "salaries_expense": 1736111, "service_revenue": 3288437 }, { "depreciation": 218767, "expenses": 3654899, "income_tax": 242590, "marketing_expense": 512513, "net_income": 932065, "net_profit": 689475, "operational_expense": 2068394, "product_revenue": 1070730, "quarter": 3, "rd_expense": 379924, "revenue": 4586964, "salaries_expense": 1184701, "service_revenue": 3516234 }, { "depreciation": 237679, "expenses": 3639161, "income_tax": 195638, "marketing_expense": 595436, "net_income": 898158, "net_profit": 702520, "operational_expense": 2014504, "product_revenue": 1176625, "quarter": 4, "rd_expense": 582373, "revenue": 4537319, "salaries_expense": 1158529, "service_revenue": 3360694 } ], "market_conditions": { "gdp_growth": [ -0.007103636189697516, -0.00483625668828226, -0.02001993438528534, -0.022052902776911097 ], "inflation_rate": [ 0.028484337919009, 0.030466405684601912, 0.02980105412349031, 0.032159585395968956 ], "interest_rate": [ 0.06182046775239812, 0.06116538382019028, 0.06062539103463167, 0.06265670715487469 ], "year": 2003 }, "random_event": null, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 165166, "billable_hours_per_employee": 160, "client_concentration": 0.34, "client_retention_rate": 0.61, "employee_utilization_rate": 0.6, "gross_billings": 4866763, "net_revenue": 4358838, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 20756 }, { "average_project_size": 98429, "billable_hours_per_employee": 135, "client_concentration": 0.25, "client_retention_rate": 0.63, "employee_utilization_rate": 0.64, "gross_billings": 5298781, "net_revenue": 4401942, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 20962 }, { "average_project_size": 93615, "billable_hours_per_employee": 92, "client_concentration": 0.26, "client_retention_rate": 0.68, "employee_utilization_rate": 0.72, "gross_billings": 5618385, "net_revenue": 4445472, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 21169 }, { "average_project_size": 129584, "billable_hours_per_employee": 155, "client_concentration": 0.29, "client_retention_rate": 0.64, "employee_utilization_rate": 0.71, "gross_billings": 5633958, "net_revenue": 4489433, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 21378 } ], "balance_sheet": [ { "assets": 6191340, "current_assets": 2832608, "current_liabilities": 1462325, "equity": 4930900, "fixed_assets": 3358732, "liabilities": 2480346, "long_term_liabilities": 1018021, "quarter": 1 }, { "assets": 6371489, "current_assets": 2033474, "current_liabilities": 1128893, "equity": 5008784, "fixed_assets": 4338015, "liabilities": 2513931, "long_term_liabilities": 1385038, "quarter": 2 }, { "assets": 6556880, "current_assets": 2714759, "current_liabilities": 1398355, "equity": 5235769, "fixed_assets": 3842121, "liabilities": 2547970, "long_term_liabilities": 1149615, "quarter": 3 }, { "assets": 6747666, "current_assets": 2240673, "current_liabilities": 1194748, "equity": 5453777, "fixed_assets": 4506993, "liabilities": 2582470, "long_term_liabilities": 1387722, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 32682, "financing_cash_flow": -99415, "investing_cash_flow": -327471, "net_cash_flow": 1313465, "operating_cash_flow": 1463307, "quarter": 1 }, { "change_in_working_capital": -93566, "financing_cash_flow": -83251, "investing_cash_flow": -220639, "net_cash_flow": 1256203, "operating_cash_flow": 1420184, "quarter": 2 }, { "change_in_working_capital": 49461, "financing_cash_flow": -111964, "investing_cash_flow": -338765, "net_cash_flow": 1058547, "operating_cash_flow": 1372396, "quarter": 3 }, { "change_in_working_capital": -96442, "financing_cash_flow": -119268, "investing_cash_flow": -150553, "net_cash_flow": 1387204, "operating_cash_flow": 1567459, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7040217465039879, "current_ratio": 1.9370577675961227, "debt_to_equity_ratio": 0.5030209495223995, "profit_margin": 0.2798695432131224, "quarter": 1, "return_on_assets": 0.19703424460617572, "return_on_equity": 0.24740027175566326 }, { "asset_turnover_ratio": 0.6908812053195101, "current_ratio": 1.801299148812155, "debt_to_equity_ratio": 0.5019044542547653, "profit_margin": 0.26152684428827094, "quarter": 2, "return_on_assets": 0.18068398140528846, "return_on_equity": 0.22984141460282576 }, { "asset_turnover_ratio": 0.6779858713290468, "current_ratio": 1.9413947102130718, "debt_to_equity_ratio": 0.48664675618805947, "profit_margin": 0.27597946854687194, "quarter": 3, "return_on_assets": 0.18711018045167824, "return_on_equity": 0.23432259902986552 }, { "asset_turnover_ratio": 0.6653312419435106, "current_ratio": 1.8754356567242632, "debt_to_equity_ratio": 0.47351954434513915, "profit_margin": 0.2870253325976799, "quarter": 4, "return_on_assets": 0.19096692100646356, "return_on_equity": 0.23627313694711022 } ], "income_statement": [ { "depreciation": 243401, "expenses": 2749886, "income_tax": 389046, "marketing_expense": 546416, "net_income": 1608952, "net_profit": 1219906, "operational_expense": 1735234, "product_revenue": 1299069, "quarter": 1, "rd_expense": 521782, "revenue": 4358838, "salaries_expense": 944632, "service_revenue": 3059769 }, { "depreciation": 268958, "expenses": 2787653, "income_tax": 463063, "marketing_expense": 469776, "net_income": 1614289, "net_profit": 1151226, "operational_expense": 1568738, "product_revenue": 929408, "quarter": 2, "rd_expense": 500286, "revenue": 4401942, "salaries_expense": 1088107, "service_revenue": 3472534 }, { "depreciation": 145537, "expenses": 2825939, "income_tax": 392674, "marketing_expense": 344438, "net_income": 1619533, "net_profit": 1226859, "operational_expense": 1584843, "product_revenue": 1176278, "quarter": 3, "rd_expense": 402122, "revenue": 4445472, "salaries_expense": 1281187, "service_revenue": 3269194 }, { "depreciation": 278878, "expenses": 2864751, "income_tax": 336101, "marketing_expense": 404608, "net_income": 1624682, "net_profit": 1288581, "operational_expense": 1466122, "product_revenue": 1760571, "quarter": 4, "rd_expense": 457907, "revenue": 4489433, "salaries_expense": 1161227, "service_revenue": 2728862 } ], "market_conditions": { "gdp_growth": [ -0.02302178564812992, -0.014168490163533361, -0.025632616968614467, -0.0278960462689999 ], "inflation_rate": [ 0.03545798776296751, 0.032650636870231314, 0.030573626895688266, 0.032816128218358526 ], "interest_rate": [ 0.04281328935328782, 0.048504922396092484, 0.03944272013214449, 0.04462031797801864 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 104081, "billable_hours_per_employee": 142, "client_concentration": 0.13, "client_retention_rate": 0.61, "employee_utilization_rate": 0.76, "gross_billings": 5799766, "net_revenue": 4674470, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 22259 }, { "average_project_size": 82313, "billable_hours_per_employee": 143, "client_concentration": 0.32, "client_retention_rate": 0.7, "employee_utilization_rate": 0.65, "gross_billings": 5782049, "net_revenue": 4613628, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 21970 }, { "average_project_size": 67839, "billable_hours_per_employee": 147, "client_concentration": 0.33, "client_retention_rate": 0.77, "employee_utilization_rate": 0.72, "gross_billings": 5275907, "net_revenue": 4553579, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 21684 }, { "average_project_size": 169836, "billable_hours_per_employee": 143, "client_concentration": 0.12, "client_retention_rate": 0.77, "employee_utilization_rate": 0.78, "gross_billings": 5269085, "net_revenue": 4494311, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 21401 } ], "balance_sheet": [ { "assets": 5623986, "current_assets": 1935245, "current_liabilities": 1610529, "equity": 3242053, "fixed_assets": 3688741, "liabilities": 3082166, "long_term_liabilities": 1471637, "quarter": 1 }, { "assets": 5765422, "current_assets": 2244653, "current_liabilities": 1685619, "equity": 3355167, "fixed_assets": 3520769, "liabilities": 3140932, "long_term_liabilities": 1455313, "quarter": 2 }, { "assets": 5910415, "current_assets": 2096978, "current_liabilities": 1293292, "equity": 3456846, "fixed_assets": 3813437, "liabilities": 3200818, "long_term_liabilities": 1907526, "quarter": 3 }, { "assets": 6059054, "current_assets": 2717018, "current_liabilities": 1432238, "equity": 3491920, "fixed_assets": 3342036, "liabilities": 3261846, "long_term_liabilities": 1829608, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 49076, "financing_cash_flow": -122717, "investing_cash_flow": -304268, "net_cash_flow": 707105, "operating_cash_flow": 967831, "quarter": 1 }, { "change_in_working_capital": -83054, "financing_cash_flow": -183569, "investing_cash_flow": -464991, "net_cash_flow": 565890, "operating_cash_flow": 917482, "quarter": 2 }, { "change_in_working_capital": -77597, "financing_cash_flow": -74355, "investing_cash_flow": -195738, "net_cash_flow": 607637, "operating_cash_flow": 1042707, "quarter": 3 }, { "change_in_working_capital": 84204, "financing_cash_flow": -2068, "investing_cash_flow": -136664, "net_cash_flow": 534720, "operating_cash_flow": 980170, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8311667205430454, "current_ratio": 1.2016207097171179, "debt_to_equity_ratio": 0.9506834095556118, "profit_margin": 0.14979944250364213, "quarter": 1, "return_on_assets": 0.12450831136492872, "return_on_equity": 0.21598443948942228 }, { "asset_turnover_ratio": 0.8002238170943948, "current_ratio": 1.331649085588143, "debt_to_equity_ratio": 0.9361477386967624, "profit_margin": 0.15837362700243712, "quarter": 2, "return_on_assets": 0.12673434832697417, "return_on_equity": 0.21777664122232962 }, { "asset_turnover_ratio": 0.7704330406578895, "current_ratio": 1.621426561055044, "debt_to_equity_ratio": 0.9259359543352524, "profit_margin": 0.16410146831755856, "quarter": 3, "return_on_assets": 0.12642919321232096, "return_on_equity": 0.2161649665620048 }, { "asset_turnover_ratio": 0.7417512700827555, "current_ratio": 1.897043647773624, "debt_to_equity_ratio": 0.9341124653485762, "profit_margin": 0.1545758626850701, "quarter": 4, "return_on_assets": 0.11465684247078835, "return_on_equity": 0.1989484295172856 } ], "income_statement": [ { "depreciation": 267598, "expenses": 3683911, "income_tax": 290326, "marketing_expense": 598053, "net_income": 990559, "net_profit": 700233, "operational_expense": 1872260, "product_revenue": 1165560, "quarter": 1, "rd_expense": 669683, "revenue": 4674470, "salaries_expense": 1766400, "service_revenue": 3508910 }, { "depreciation": 186805, "expenses": 3626409, "income_tax": 256542, "marketing_expense": 681197, "net_income": 987219, "net_profit": 730677, "operational_expense": 2459476, "product_revenue": 1569663, "quarter": 2, "rd_expense": 518610, "revenue": 4613628, "salaries_expense": 1318849, "service_revenue": 3043965 }, { "depreciation": 295458, "expenses": 3569806, "income_tax": 236524, "marketing_expense": 414049, "net_income": 983773, "net_profit": 747249, "operational_expense": 2261906, "product_revenue": 1019163, "quarter": 3, "rd_expense": 499390, "revenue": 4553579, "salaries_expense": 1558883, "service_revenue": 3534416 }, { "depreciation": 285458, "expenses": 3514086, "income_tax": 285513, "marketing_expense": 393767, "net_income": 980225, "net_profit": 694712, "operational_expense": 2087732, "product_revenue": 1073128, "quarter": 4, "rd_expense": 495619, "revenue": 4494311, "salaries_expense": 1265979, "service_revenue": 3421183 } ], "market_conditions": { "gdp_growth": [ 0.017143388401386107, 0.0017103947011033634, 0.0024483529172493416, 0.009180888985725846 ], "inflation_rate": [ 0.02627232978479201, 0.030795639539918367, 0.034246325569272776, 0.031017270085747436 ], "interest_rate": [ 0.056041435571995264, 0.04914564894917274, 0.05578986643137651, 0.05236672517584061 ], "year": 2005 }, "random_event": null, "year": 2005 } ]

{ "advertising_type": "Event Marketing", "financial_health": "Distressed", "founding_year": 1990, "industry": "Advertising", "location": "Lake Brandon", "name": "White, Flores and Hart", "num_employees": 686, "region": "North America", "revenue_size": "Large", "website": "www.white,floresandhart.com" }

[ { "advertising_kpis": [ { "average_project_size": 149208, "billable_hours_per_employee": 156, "client_concentration": 0.35, "client_retention_rate": 0.85, "employee_utilization_rate": 0.68, "gross_billings": 44974143, "net_revenue": 36611192, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 53369 }, { "average_project_size": 95530, "billable_hours_per_employee": 148, "client_concentration": 0.22, "client_retention_rate": 0.74, "employee_utilization_rate": 0.67, "gross_billings": 42080930, "net_revenue": 36605102, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 53360 }, { "average_project_size": 160180, "billable_hours_per_employee": 117, "client_concentration": 0.2, "client_retention_rate": 0.82, "employee_utilization_rate": 0.68, "gross_billings": 47170394, "net_revenue": 36599014, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 53351 }, { "average_project_size": 194697, "billable_hours_per_employee": 111, "client_concentration": 0.24, "client_retention_rate": 0.65, "employee_utilization_rate": 0.75, "gross_billings": 43116550, "net_revenue": 36592927, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 53342 } ], "balance_sheet": [ { "assets": 46573503, "current_assets": 14835428, "current_liabilities": 9378722, "equity": 36822391, "fixed_assets": 31738075, "liabilities": 20142336, "long_term_liabilities": 10763614, "quarter": 1 }, { "assets": 47201853, "current_assets": 15650247, "current_liabilities": 11582014, "equity": 36622192, "fixed_assets": 31551606, "liabilities": 20473651, "long_term_liabilities": 8891637, "quarter": 2 }, { "assets": 47838680, "current_assets": 20679519, "current_liabilities": 10772596, "equity": 37318659, "fixed_assets": 27159161, "liabilities": 20810416, "long_term_liabilities": 10037820, "quarter": 3 }, { "assets": 48484098, "current_assets": 24181711, "current_liabilities": 10146835, "equity": 36909054, "fixed_assets": 24302387, "liabilities": 21152721, "long_term_liabilities": 11005886, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -81474, "financing_cash_flow": 158855, "investing_cash_flow": -464775, "net_cash_flow": 12073948, "operating_cash_flow": 12701213, "quarter": 1 }, { "change_in_working_capital": 21072, "financing_cash_flow": 10830, "investing_cash_flow": -405007, "net_cash_flow": 11211837, "operating_cash_flow": 11590112, "quarter": 2 }, { "change_in_working_capital": -86859, "financing_cash_flow": 189915, "investing_cash_flow": -126674, "net_cash_flow": 11324484, "operating_cash_flow": 11742057, "quarter": 3 }, { "change_in_working_capital": 79916, "financing_cash_flow": -113917, "investing_cash_flow": -176500, "net_cash_flow": 10856328, "operating_cash_flow": 10916510, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7860948745899573, "current_ratio": 1.5818176506351291, "debt_to_equity_ratio": 0.54701325614624, "profit_margin": 0.2838264320921318, "quarter": 1, "return_on_assets": 0.2231145035407794, "return_on_equity": 0.28219851339908913 }, { "asset_turnover_ratio": 0.7755013770328042, "current_ratio": 1.3512543673319684, "debt_to_equity_ratio": 0.5590503976386777, "profit_margin": 0.2702899175093133, "quarter": 2, "return_on_assets": 0.20961020322655555, "return_on_equity": 0.27016378484390013 }, { "asset_turnover_ratio": 0.7650506661136971, "current_ratio": 1.9196411895517107, "debt_to_equity_ratio": 0.5576410449260784, "profit_margin": 0.28116590791216395, "quarter": 3, "return_on_assets": 0.21510616513666347, "return_on_equity": 0.27574396496937364 }, { "asset_turnover_ratio": 0.7547408018191861, "current_ratio": 2.383177710093837, "debt_to_equity_ratio": 0.5731038514289746, "profit_margin": 0.26173574472465677, "quarter": 4, "return_on_assets": 0.19754264583822928, "return_on_equity": 0.25949397131663143 } ], "income_statement": [ { "depreciation": 2309989, "expenses": 23501217, "income_tax": 2718751, "marketing_expense": 2545552, "net_income": 13109975, "net_profit": 10391224, "operational_expense": 14928077, "product_revenue": 11998349, "quarter": 1, "rd_expense": 3156706, "revenue": 36611192, "salaries_expense": 7631826, "service_revenue": 24612843 }, { "depreciation": 1696122, "expenses": 23589408, "income_tax": 3121704, "marketing_expense": 3234898, "net_income": 13015694, "net_profit": 9893990, "operational_expense": 15334544, "product_revenue": 9701749, "quarter": 2, "rd_expense": 4053869, "revenue": 36605102, "salaries_expense": 11560395, "service_revenue": 26903353 }, { "depreciation": 1451662, "expenses": 23677931, "income_tax": 2630688, "marketing_expense": 2454701, "net_income": 12921083, "net_profit": 10290395, "operational_expense": 15438285, "product_revenue": 9810290, "quarter": 3, "rd_expense": 2794396, "revenue": 36599014, "salaries_expense": 10154570, "service_revenue": 26788724 }, { "depreciation": 1338833, "expenses": 23766786, "income_tax": 3248464, "marketing_expense": 3206241, "net_income": 12826141, "net_profit": 9577677, "operational_expense": 12183429, "product_revenue": 13229685, "quarter": 4, "rd_expense": 2716992, "revenue": 36592927, "salaries_expense": 7707453, "service_revenue": 23363242 } ], "market_conditions": { "gdp_growth": [ 0.026592135262221955, 0.04167711949278634, 0.028026639384700153, 0.026366621196149603 ], "inflation_rate": [ 0.010073869002850143, 0.006808219936627805, 0.008017449129276138, 0.007482381826391994 ], "interest_rate": [ 0.015031233922708213, 0.014069992136026908, 0.011980747850555844, 0.01584285589978462 ], "year": 1990 }, "random_event": null, "year": 1990 }, { "advertising_kpis": [ { "average_project_size": 63739, "billable_hours_per_employee": 108, "client_concentration": 0.16, "client_retention_rate": 0.87, "employee_utilization_rate": 0.7, "gross_billings": 53985097, "net_revenue": 46964947, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 68462 }, { "average_project_size": 139397, "billable_hours_per_employee": 135, "client_concentration": 0.33, "client_retention_rate": 0.72, "employee_utilization_rate": 0.8, "gross_billings": 59941197, "net_revenue": 46550076, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 67857 }, { "average_project_size": 79308, "billable_hours_per_employee": 106, "client_concentration": 0.11, "client_retention_rate": 0.72, "employee_utilization_rate": 0.62, "gross_billings": 55529197, "net_revenue": 46138871, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 67258 }, { "average_project_size": 163568, "billable_hours_per_employee": 129, "client_concentration": 0.3, "client_retention_rate": 0.69, "employee_utilization_rate": 0.69, "gross_billings": 55130145, "net_revenue": 45731298, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 66664 } ], "balance_sheet": [ { "assets": 63346329, "current_assets": 28223270, "current_liabilities": 12132871, "equity": 46099689, "fixed_assets": 35123059, "liabilities": 29357413, "long_term_liabilities": 17224542, "quarter": 1 }, { "assets": 65506283, "current_assets": 27250952, "current_liabilities": 16180018, "equity": 47303973, "fixed_assets": 38255331, "liabilities": 29661555, "long_term_liabilities": 13481537, "quarter": 2 }, { "assets": 67739885, "current_assets": 32705800, "current_liabilities": 14019954, "equity": 49414361, "fixed_assets": 35034085, "liabilities": 29968848, "long_term_liabilities": 15948894, "quarter": 3 }, { "assets": 70049648, "current_assets": 32898068, "current_liabilities": 16417889, "equity": 51834177, "fixed_assets": 37151580, "liabilities": 30279325, "long_term_liabilities": 13861436, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 19169, "financing_cash_flow": -35019, "investing_cash_flow": -478090, "net_cash_flow": 14051175, "operating_cash_flow": 14465011, "quarter": 1 }, { "change_in_working_capital": -40408, "financing_cash_flow": -73319, "investing_cash_flow": -479839, "net_cash_flow": 12869470, "operating_cash_flow": 13001246, "quarter": 2 }, { "change_in_working_capital": 3908, "financing_cash_flow": -122848, "investing_cash_flow": -293334, "net_cash_flow": 14250616, "operating_cash_flow": 14260340, "quarter": 3 }, { "change_in_working_capital": -85272, "financing_cash_flow": -110545, "investing_cash_flow": -465478, "net_cash_flow": 14364482, "operating_cash_flow": 14413538, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7413996634280101, "current_ratio": 2.326182319090016, "debt_to_equity_ratio": 0.6368245347598765, "profit_margin": 0.2578683416804452, "quarter": 1, "return_on_assets": 0.1911835017306212, "return_on_equity": 0.26270834495217527 }, { "asset_turnover_ratio": 0.7106200179301885, "current_ratio": 1.684234961914134, "debt_to_equity_ratio": 0.6270415172104042, "profit_margin": 0.24617027478107661, "quarter": 2, "return_on_assets": 0.17493352507880808, "return_on_equity": 0.24224698842949197 }, { "asset_turnover_ratio": 0.681118236324139, "current_ratio": 2.33280365969817, "debt_to_equity_ratio": 0.606480533057991, "profit_margin": 0.25235389916671347, "quarter": 3, "return_on_assets": 0.1718828427299515, "return_on_equity": 0.2356263192394616 }, { "asset_turnover_ratio": 0.6528412248409871, "current_ratio": 2.0037940322291132, "debt_to_equity_ratio": 0.5841575337445793, "profit_margin": 0.26379863523663816, "quarter": 4, "return_on_assets": 0.1722186241392676, "return_on_equity": 0.23273937579832704 } ], "income_statement": [ { "depreciation": 2354238, "expenses": 31043736, "income_tax": 3810438, "marketing_expense": 5879808, "net_income": 15921211, "net_profit": 12110773, "operational_expense": 15713770, "product_revenue": 14833153, "quarter": 1, "rd_expense": 4150467, "revenue": 46964947, "salaries_expense": 10799117, "service_revenue": 32131794 }, { "depreciation": 1542001, "expenses": 30767159, "income_tax": 4323672, "marketing_expense": 6125964, "net_income": 15782917, "net_profit": 11459245, "operational_expense": 18513446, "product_revenue": 9683473, "quarter": 2, "rd_expense": 3309427, "revenue": 46550076, "salaries_expense": 13111939, "service_revenue": 36866603 }, { "depreciation": 2617016, "expenses": 30493046, "income_tax": 4002501, "marketing_expense": 3653278, "net_income": 15645825, "net_profit": 11643324, "operational_expense": 16737786, "product_revenue": 10660015, "quarter": 3, "rd_expense": 4078068, "revenue": 46138871, "salaries_expense": 14471527, "service_revenue": 35478856 }, { "depreciation": 2349684, "expenses": 30221375, "income_tax": 3446069, "marketing_expense": 4850443, "net_income": 15509923, "net_profit": 12063854, "operational_expense": 17364487, "product_revenue": 9162659, "quarter": 4, "rd_expense": 4982879, "revenue": 45731298, "salaries_expense": 9622684, "service_revenue": 36568639 } ], "market_conditions": { "gdp_growth": [ 0.06766483449918304, 0.06749108196748908, 0.06432572736901553, 0.06535833427039167 ], "inflation_rate": [ 0.013697916475028313, 0.006736240876422251, 0.013357513274045097, 0.004993546601233895 ], "interest_rate": [ 0.01374625539936657, 0.01956655559924123, 0.018291146027245825, 0.022464375541849716 ], "year": 1991 }, "random_event": null, "year": 1991 }, { "advertising_kpis": [ { "average_project_size": 172397, "billable_hours_per_employee": 87, "client_concentration": 0.36, "client_retention_rate": 0.68, "employee_utilization_rate": 0.68, "gross_billings": 97359871, "net_revenue": 82446540, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 120184 }, { "average_project_size": 79736, "billable_hours_per_employee": 101, "client_concentration": 0.13, "client_retention_rate": 0.74, "employee_utilization_rate": 0.71, "gross_billings": 104957592, "net_revenue": 82354155, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 120050 }, { "average_project_size": 77691, "billable_hours_per_employee": 140, "client_concentration": 0.21, "client_retention_rate": 0.62, "employee_utilization_rate": 0.69, "gross_billings": 92466132, "net_revenue": 82261875, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 119915 }, { "average_project_size": 143455, "billable_hours_per_employee": 105, "client_concentration": 0.3, "client_retention_rate": 0.67, "employee_utilization_rate": 0.64, "gross_billings": 90842829, "net_revenue": 82169697, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 119781 } ], "balance_sheet": [ { "assets": 90648632, "current_assets": 33261525, "current_liabilities": 19201907, "equity": 59961269, "fixed_assets": 57387107, "liabilities": 46798498, "long_term_liabilities": 27596591, "quarter": 1 }, { "assets": 91998737, "current_assets": 30783540, "current_liabilities": 24541972, "equity": 60347475, "fixed_assets": 61215197, "liabilities": 47912314, "long_term_liabilities": 23370342, "quarter": 2 }, { "assets": 93368950, "current_assets": 40731194, "current_liabilities": 21345809, "equity": 61674319, "fixed_assets": 52637756, "liabilities": 49052640, "long_term_liabilities": 27706831, "quarter": 3 }, { "assets": 94759571, "current_assets": 46483126, "current_liabilities": 20841838, "equity": 62357470, "fixed_assets": 48276445, "liabilities": 50220106, "long_term_liabilities": 29378268, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -78910, "financing_cash_flow": -81210, "investing_cash_flow": -250968, "net_cash_flow": 21586396, "operating_cash_flow": 21768031, "quarter": 1 }, { "change_in_working_capital": -50843, "financing_cash_flow": 184099, "investing_cash_flow": -240615, "net_cash_flow": 20226032, "operating_cash_flow": 20720419, "quarter": 2 }, { "change_in_working_capital": -73023, "financing_cash_flow": -105992, "investing_cash_flow": -146181, "net_cash_flow": 21286221, "operating_cash_flow": 21381904, "quarter": 3 }, { "change_in_working_capital": 16981, "financing_cash_flow": 89609, "investing_cash_flow": -265293, "net_cash_flow": 23225211, "operating_cash_flow": 23429342, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9095177520163791, "current_ratio": 1.7321990466884356, "debt_to_equity_ratio": 0.7804787787263141, "profit_margin": 0.19541311254541427, "quarter": 1, "return_on_assets": 0.17773169483682888, "return_on_equity": 0.2686923620645854 }, { "asset_turnover_ratio": 0.8951661477700503, "current_ratio": 1.2543221873124133, "debt_to_equity_ratio": 0.7939406578319971, "profit_margin": 0.19745272111649984, "quarter": 2, "return_on_assets": 0.17675299172857123, "return_on_equity": 0.26945704024899136 }, { "asset_turnover_ratio": 0.8810410205962474, "current_ratio": 1.9081588334272082, "debt_to_equity_ratio": 0.7953495197895902, "profit_margin": 0.21100915825222802, "quarter": 3, "return_on_assets": 0.18590772414169807, "return_on_equity": 0.2814463018229678 }, { "asset_turnover_ratio": 0.8671387611073081, "current_ratio": 2.230279594342879, "debt_to_equity_ratio": 0.805358299494832, "profit_margin": 0.21684399055286768, "quarter": 4, "return_on_assets": 0.1880338293215785, "return_on_equity": 0.2857397036794469 } ], "income_statement": [ { "depreciation": 5656896, "expenses": 59536913, "income_tax": 6798492, "marketing_expense": 7038910, "net_income": 22909627, "net_profit": 16111135, "operational_expense": 32497366, "product_revenue": 18209638, "quarter": 1, "rd_expense": 7681791, "revenue": 82446540, "salaries_expense": 20370210, "service_revenue": 64236902 }, { "depreciation": 4459367, "expenses": 59165012, "income_tax": 6928091, "marketing_expense": 10241156, "net_income": 23189143, "net_profit": 16261052, "operational_expense": 33368416, "product_revenue": 20469515, "quarter": 2, "rd_expense": 10266524, "revenue": 82354155, "salaries_expense": 23734314, "service_revenue": 61884640 }, { "depreciation": 4023895, "expenses": 58795435, "income_tax": 6108431, "marketing_expense": 6286976, "net_income": 23466440, "net_profit": 17358009, "operational_expense": 32103474, "product_revenue": 19021511, "quarter": 3, "rd_expense": 6935701, "revenue": 82261875, "salaries_expense": 20369939, "service_revenue": 63240364 }, { "depreciation": 5611337, "expenses": 58428167, "income_tax": 5923525, "marketing_expense": 6422875, "net_income": 23741530, "net_profit": 17818005, "operational_expense": 33749343, "product_revenue": 20728929, "quarter": 4, "rd_expense": 6974365, "revenue": 82169697, "salaries_expense": 19491516, "service_revenue": 61440768 } ], "market_conditions": { "gdp_growth": [ 0.05303305157755173, 0.0588756996267718, 0.04643243298391781, 0.05072128372721988 ], "inflation_rate": [ 0.010520420419608876, 0.012830130041169167, 0.004134299970798608, 0.013166347536513884 ], "interest_rate": [ 0.01328820299345062, 0.014832107875032424, 0.019801401407857952, 0.01662006136645206 ], "year": 1992 }, "random_event": null, "year": 1992 }, { "advertising_kpis": [ { "average_project_size": 124100, "billable_hours_per_employee": 129, "client_concentration": 0.17, "client_retention_rate": 0.62, "employee_utilization_rate": 0.65, "gross_billings": 52922127, "net_revenue": 42432982, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 61856 }, { "average_project_size": 168719, "billable_hours_per_employee": 152, "client_concentration": 0.19, "client_retention_rate": 0.88, "employee_utilization_rate": 0.64, "gross_billings": 49234451, "net_revenue": 41479373, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 60466 }, { "average_project_size": 89889, "billable_hours_per_employee": 114, "client_concentration": 0.3, "client_retention_rate": 0.68, "employee_utilization_rate": 0.64, "gross_billings": 50982191, "net_revenue": 40547196, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 59107 }, { "average_project_size": 58043, "billable_hours_per_employee": 158, "client_concentration": 0.19, "client_retention_rate": 0.63, "employee_utilization_rate": 0.77, "gross_billings": 48112356, "net_revenue": 39635967, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 57778 } ], "balance_sheet": [ { "assets": 49409220, "current_assets": 24039404, "current_liabilities": 14950871, "equity": 34251937, "fixed_assets": 25369816, "liabilities": 25860942, "long_term_liabilities": 10910071, "quarter": 1 }, { "assets": 50405040, "current_assets": 15978292, "current_liabilities": 10944745, "equity": 34090015, "fixed_assets": 34426748, "liabilities": 26574633, "long_term_liabilities": 15629888, "quarter": 2 }, { "assets": 51420930, "current_assets": 17575902, "current_liabilities": 14871636, "equity": 33230388, "fixed_assets": 33845028, "liabilities": 27308021, "long_term_liabilities": 12436385, "quarter": 3 }, { "assets": 52457295, "current_assets": 16198136, "current_liabilities": 11805739, "equity": 34074654, "fixed_assets": 36259159, "liabilities": 28061648, "long_term_liabilities": 16255909, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 96491, "financing_cash_flow": 142124, "investing_cash_flow": -127389, "net_cash_flow": 12457652, "operating_cash_flow": 12534067, "quarter": 1 }, { "change_in_working_capital": -86029, "financing_cash_flow": -119101, "investing_cash_flow": -227830, "net_cash_flow": 12178873, "operating_cash_flow": 12454925, "quarter": 2 }, { "change_in_working_capital": 95282, "financing_cash_flow": 147736, "investing_cash_flow": -382404, "net_cash_flow": 10873454, "operating_cash_flow": 11280929, "quarter": 3 }, { "change_in_working_capital": 79879, "financing_cash_flow": 82847, "investing_cash_flow": -499452, "net_cash_flow": 11788602, "operating_cash_flow": 12049758, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8588069595107958, "current_ratio": 1.607893212375386, "debt_to_equity_ratio": 0.7550212999632693, "profit_margin": 0.25224856928509054, "quarter": 1, "return_on_assets": 0.2166328268286769, "return_on_equity": 0.3124979180009586 }, { "asset_turnover_ratio": 0.82292114042564, "current_ratio": 1.4599053701114095, "debt_to_equity_ratio": 0.7795430128147495, "profit_margin": 0.2473424079963793, "quarter": 2, "return_on_assets": 0.2035432964640044, "return_on_equity": 0.3009563944163709 }, { "asset_turnover_ratio": 0.7885348631384147, "current_ratio": 1.1818405184204348, "debt_to_equity_ratio": 0.8217785780894282, "profit_margin": 0.22486090036904155, "quarter": 3, "return_on_assets": 0.17731065929768286, "return_on_equity": 0.27437172867196136 }, { "asset_turnover_ratio": 0.7555854147645241, "current_ratio": 1.3720560822156072, "debt_to_equity_ratio": 0.8235343490208293, "profit_margin": 0.24419757438994738, "quarter": 4, "return_on_assets": 0.18451212552991914, "return_on_equity": 0.28405297967222204 } ], "income_statement": [ { "depreciation": 1830408, "expenses": 28935680, "income_tax": 2793643, "marketing_expense": 5641736, "net_income": 13497302, "net_profit": 10703659, "operational_expense": 18088628, "product_revenue": 14288704, "quarter": 1, "rd_expense": 5364050, "revenue": 42432982, "salaries_expense": 14391492, "service_revenue": 28144278 }, { "depreciation": 2195317, "expenses": 28256898, "income_tax": 2962867, "marketing_expense": 3236096, "net_income": 13222475, "net_profit": 10259608, "operational_expense": 14151192, "product_revenue": 12695476, "quarter": 2, "rd_expense": 5090593, "revenue": 41479373, "salaries_expense": 10497533, "service_revenue": 28783897 }, { "depreciation": 2163450, "expenses": 27594039, "income_tax": 3835678, "marketing_expense": 4116969, "net_income": 12953157, "net_profit": 9117479, "operational_expense": 14480880, "product_revenue": 13864543, "quarter": 3, "rd_expense": 3378113, "revenue": 40547196, "salaries_expense": 11651786, "service_revenue": 26682653 }, { "depreciation": 2370751, "expenses": 26946730, "income_tax": 3010230, "marketing_expense": 3248695, "net_income": 12689237, "net_profit": 9679007, "operational_expense": 15120777, "product_revenue": 9347194, "quarter": 4, "rd_expense": 5003193, "revenue": 39635967, "salaries_expense": 10819022, "service_revenue": 30288773 } ], "market_conditions": { "gdp_growth": [ 0.05814271104729486, 0.045986524034661636, 0.048161191882068785, 0.05815807884773142 ], "inflation_rate": [ 0.007901606659653301, 0.006627660527391998, 0.007473088439121834, 0.008492747560071328 ], "interest_rate": [ 0.010854327311518003, 0.016951108746845942, 0.011537027170475242, 0.014023370574192015 ], "year": 1993 }, "random_event": { "description": "White, Flores and Hart New Ad Campaign Launch in 1993", "impact": -0.07, "type": "New Ad Campaign Launch" }, "year": 1993 }, { "advertising_kpis": [ { "average_project_size": 65057, "billable_hours_per_employee": 140, "client_concentration": 0.39, "client_retention_rate": 0.65, "employee_utilization_rate": 0.66, "gross_billings": 85691236, "net_revenue": 75555117, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 110139 }, { "average_project_size": 178260, "billable_hours_per_employee": 122, "client_concentration": 0.3, "client_retention_rate": 0.74, "employee_utilization_rate": 0.78, "gross_billings": 83525734, "net_revenue": 74891295, "new_client_acquisition": 4, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 109171 }, { "average_project_size": 112622, "billable_hours_per_employee": 134, "client_concentration": 0.34, "client_retention_rate": 0.82, "employee_utilization_rate": 0.74, "gross_billings": 84816632, "net_revenue": 74233306, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 108212 }, { "average_project_size": 170803, "billable_hours_per_employee": 157, "client_concentration": 0.14, "client_retention_rate": 0.62, "employee_utilization_rate": 0.79, "gross_billings": 91865835, "net_revenue": 73581097, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 107261 } ], "balance_sheet": [ { "assets": 88207042, "current_assets": 29099582, "current_liabilities": 21499709, "equity": 51269492, "fixed_assets": 59107460, "liabilities": 50362666, "long_term_liabilities": 28862957, "quarter": 1 }, { "assets": 91043639, "current_assets": 42547204, "current_liabilities": 25913970, "equity": 53879405, "fixed_assets": 48496435, "liabilities": 50923667, "long_term_liabilities": 25009697, "quarter": 2 }, { "assets": 93971458, "current_assets": 41812955, "current_liabilities": 25727318, "equity": 56803751, "fixed_assets": 52158503, "liabilities": 51490916, "long_term_liabilities": 25763598, "quarter": 3 }, { "assets": 96993430, "current_assets": 44052703, "current_liabilities": 28389262, "equity": 58047671, "fixed_assets": 52940727, "liabilities": 52064485, "long_term_liabilities": 23675223, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 53916, "financing_cash_flow": -199825, "investing_cash_flow": -149934, "net_cash_flow": 16192330, "operating_cash_flow": 16659918, "quarter": 1 }, { "change_in_working_capital": -46917, "financing_cash_flow": -34393, "investing_cash_flow": -170079, "net_cash_flow": 16217452, "operating_cash_flow": 16744737, "quarter": 2 }, { "change_in_working_capital": -98082, "financing_cash_flow": -188949, "investing_cash_flow": -458868, "net_cash_flow": 19630082, "operating_cash_flow": 19863851, "quarter": 3 }, { "change_in_working_capital": -56444, "financing_cash_flow": 187401, "investing_cash_flow": -423706, "net_cash_flow": 17473556, "operating_cash_flow": 17771207, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8565655903074042, "current_ratio": 1.3534872495250982, "debt_to_equity_ratio": 0.9823125612401231, "profit_margin": 0.17768639018850305, "quarter": 1, "return_on_assets": 0.15220004770140688, "return_on_equity": 0.26185389158917355 }, { "asset_turnover_ratio": 0.8225867926917991, "current_ratio": 1.6418635971254114, "debt_to_equity_ratio": 0.9451415990952388, "profit_margin": 0.18372539825890313, "quarter": 2, "return_on_assets": 0.15113008608981457, "return_on_equity": 0.2553746278378538 }, { "asset_turnover_ratio": 0.7899558821360417, "current_ratio": 1.6252356736135496, "debt_to_equity_ratio": 0.9064703491147971, "profit_margin": 0.1929485533084031, "quarter": 3, "return_on_assets": 0.15242084463561265, "return_on_equity": 0.25215252070237404 }, { "asset_turnover_ratio": 0.7586193930867277, "current_ratio": 1.5517382241215005, "debt_to_equity_ratio": 0.8969263383538678, "profit_margin": 0.17828935059231313, "quarter": 4, "return_on_assets": 0.1352537589401674, "return_on_equity": 0.2259991791918749 } ], "income_statement": [ { "depreciation": 3234802, "expenses": 56706585, "income_tax": 5423416, "marketing_expense": 9053372, "net_income": 18848532, "net_profit": 13425116, "operational_expense": 36872509, "product_revenue": 16944896, "quarter": 1, "rd_expense": 11270200, "revenue": 75555117, "salaries_expense": 23189092, "service_revenue": 58610221 }, { "depreciation": 2985304, "expenses": 56383930, "income_tax": 4747932, "marketing_expense": 11059321, "net_income": 18507365, "net_profit": 13759433, "operational_expense": 35592480, "product_revenue": 23968560, "quarter": 2, "rd_expense": 7934071, "revenue": 74891295, "salaries_expense": 17663393, "service_revenue": 50922735 }, { "depreciation": 5540642, "expenses": 56063111, "income_tax": 3846986, "marketing_expense": 7541111, "net_income": 18170195, "net_profit": 14323209, "operational_expense": 34085852, "product_revenue": 26375221, "quarter": 3, "rd_expense": 8623253, "revenue": 74233306, "salaries_expense": 20200746, "service_revenue": 47858085 }, { "depreciation": 4652481, "expenses": 55744118, "income_tax": 4718253, "marketing_expense": 6258209, "net_income": 17836979, "net_profit": 13118726, "operational_expense": 36533448, "product_revenue": 17849413, "quarter": 4, "rd_expense": 6440572, "revenue": 73581097, "salaries_expense": 26562759, "service_revenue": 55731684 } ], "market_conditions": { "gdp_growth": [ 0.046150794133157945, 0.04639109590507573, 0.03744455640342055, 0.04263677261882059 ], "inflation_rate": [ 0.013836725399780352, 0.01210852721559214, 0.013326719600038263, 0.010820577827370932 ], "interest_rate": [ 0.016354089160549114, 0.014850994934396936, 0.012779669437096818, 0.01700404641818987 ], "year": 1994 }, "random_event": { "description": "White, Flores and Hart Technology Adoption in 1994", "impact": 0.09, "type": "Technology Adoption" }, "year": 1994 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Good", "founding_year": 2010, "industry": "Advertising", "location": "New Elizabeth", "name": "Lopez, Nguyen and Bradshaw", "num_employees": 716, "region": "North America", "revenue_size": "Large", "website": "www.lopez,nguyenandbradshaw.com" }

[ { "advertising_kpis": [ { "average_project_size": 113980, "billable_hours_per_employee": 113, "client_concentration": 0.38, "client_retention_rate": 0.88, "employee_utilization_rate": 0.79, "gross_billings": 84065277, "net_revenue": 66022278, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 92210 }, { "average_project_size": 188492, "billable_hours_per_employee": 131, "client_concentration": 0.18, "client_retention_rate": 0.74, "employee_utilization_rate": 0.63, "gross_billings": 76325650, "net_revenue": 69111431, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 96524 }, { "average_project_size": 138581, "billable_hours_per_employee": 104, "client_concentration": 0.13, "client_retention_rate": 0.68, "employee_utilization_rate": 0.65, "gross_billings": 91242009, "net_revenue": 72345125, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 101041 }, { "average_project_size": 63621, "billable_hours_per_employee": 100, "client_concentration": 0.29, "client_retention_rate": 0.73, "employee_utilization_rate": 0.61, "gross_billings": 90316604, "net_revenue": 75730121, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 105768 } ], "balance_sheet": [ { "assets": 70610593, "current_assets": 32087354, "current_liabilities": 18439391, "equity": 57534188, "fixed_assets": 38523239, "liabilities": 31941537, "long_term_liabilities": 13502146, "quarter": 1 }, { "assets": 72811819, "current_assets": 32209242, "current_liabilities": 17582602, "equity": 59699191, "fixed_assets": 40602577, "liabilities": 32336209, "long_term_liabilities": 14753607, "quarter": 2 }, { "assets": 75081667, "current_assets": 35186984, "current_liabilities": 18498636, "equity": 61250961, "fixed_assets": 39894683, "liabilities": 32735758, "long_term_liabilities": 14237122, "quarter": 3 }, { "assets": 77422275, "current_assets": 27458460, "current_liabilities": 16722584, "equity": 65472723, "fixed_assets": 49963815, "liabilities": 33140244, "long_term_liabilities": 16417660, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -7517, "financing_cash_flow": -197263, "investing_cash_flow": -212827, "net_cash_flow": 22804059, "operating_cash_flow": 22900522, "quarter": 1 }, { "change_in_working_capital": 29768, "financing_cash_flow": -27108, "investing_cash_flow": -378204, "net_cash_flow": 21876899, "operating_cash_flow": 22026013, "quarter": 2 }, { "change_in_working_capital": 10096, "financing_cash_flow": -76942, "investing_cash_flow": -245643, "net_cash_flow": 21337941, "operating_cash_flow": 21686522, "quarter": 3 }, { "change_in_working_capital": 73416, "financing_cash_flow": 85228, "investing_cash_flow": -349056, "net_cash_flow": 25002252, "operating_cash_flow": 25171257, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9350194523929292, "current_ratio": 1.7401525896381285, "debt_to_equity_ratio": 0.5551748987923494, "profit_margin": 0.28573888347203047, "quarter": 1, "return_on_assets": 0.2671714143513849, "return_on_equity": 0.32789429478000104 }, { "asset_turnover_ratio": 0.9491787452803507, "current_ratio": 1.8318814246037076, "debt_to_equity_ratio": 0.5416523818555599, "profit_margin": 0.2781534215374588, "quarter": 2, "return_on_assets": 0.26401731565036163, "return_on_equity": 0.32200739537659734 }, { "asset_turnover_ratio": 0.9635524608157674, "current_ratio": 1.9021393793574835, "debt_to_equity_ratio": 0.5344529696440191, "profit_margin": 0.2613175663183939, "quarter": 3, "return_on_assets": 0.251793184080476, "return_on_equity": 0.30864906756320115 }, { "asset_turnover_ratio": 0.9781438352205486, "current_ratio": 1.6419986289200281, "debt_to_equity_ratio": 0.5061687139543593, "profit_margin": 0.2798185414229036, "quarter": 4, "return_on_assets": 0.27370278127321884, "return_on_equity": 0.32365679979432044 } ], "income_statement": [ { "depreciation": 4035390, "expenses": 42359186, "income_tax": 4797960, "marketing_expense": 5789247, "net_income": 23663092, "net_profit": 18865132, "operational_expense": 25036326, "product_revenue": 20088440, "quarter": 1, "rd_expense": 7676895, "revenue": 66022278, "salaries_expense": 13279334, "service_revenue": 45933838 }, { "depreciation": 2802432, "expenses": 44266294, "income_tax": 5621556, "marketing_expense": 7990601, "net_income": 24845137, "net_profit": 19223581, "operational_expense": 29294168, "product_revenue": 26582286, "quarter": 2, "rd_expense": 8489032, "revenue": 69111431, "salaries_expense": 13888666, "service_revenue": 42529145 }, { "depreciation": 2781470, "expenses": 46259265, "income_tax": 7180808, "marketing_expense": 5384810, "net_income": 26085860, "net_profit": 18905052, "operational_expense": 26550202, "product_revenue": 21856899, "quarter": 3, "rd_expense": 6495687, "revenue": 72345125, "salaries_expense": 19385388, "service_revenue": 50488226 }, { "depreciation": 3980565, "expenses": 48341964, "income_tax": 6197465, "marketing_expense": 8962512, "net_income": 27388157, "net_profit": 21190692, "operational_expense": 25205681, "product_revenue": 25737208, "quarter": 4, "rd_expense": 6789514, "revenue": 75730121, "salaries_expense": 19310289, "service_revenue": 49992913 } ], "market_conditions": { "gdp_growth": [ 0.003956365975249813, 0.008664329094183937, 0.00960096916243839, 0.012724606728303809 ], "inflation_rate": [ 0.017036965220147332, 0.012732366920030835, 0.018531059354757098, 0.014330422253060315 ], "interest_rate": [ 0.020643373278769073, 0.018885116813291435, 0.021974664796984948, 0.02093949761996551 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 63502, "billable_hours_per_employee": 152, "client_concentration": 0.2, "client_retention_rate": 0.72, "employee_utilization_rate": 0.6, "gross_billings": 109579880, "net_revenue": 97014630, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 135495 }, { "average_project_size": 83395, "billable_hours_per_employee": 80, "client_concentration": 0.26, "client_retention_rate": 0.67, "employee_utilization_rate": 0.76, "gross_billings": 127462530, "net_revenue": 101001393, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 141063 }, { "average_project_size": 164307, "billable_hours_per_employee": 95, "client_concentration": 0.36, "client_retention_rate": 0.8, "employee_utilization_rate": 0.74, "gross_billings": 126420461, "net_revenue": 105151991, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 146860 }, { "average_project_size": 151612, "billable_hours_per_employee": 101, "client_concentration": 0.11, "client_retention_rate": 0.72, "employee_utilization_rate": 0.71, "gross_billings": 124764602, "net_revenue": 109473155, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 152895 } ], "balance_sheet": [ { "assets": 119333109, "current_assets": 42202503, "current_liabilities": 28812712, "equity": 76827170, "fixed_assets": 77130606, "liabilities": 68258817, "long_term_liabilities": 39446105, "quarter": 1 }, { "assets": 120872586, "current_assets": 49823043, "current_liabilities": 27914216, "equity": 77530734, "fixed_assets": 71049543, "liabilities": 69532407, "long_term_liabilities": 41618191, "quarter": 2 }, { "assets": 122431923, "current_assets": 47230233, "current_liabilities": 28438611, "equity": 81576415, "fixed_assets": 75201690, "liabilities": 70829760, "long_term_liabilities": 42391149, "quarter": 3 }, { "assets": 124011376, "current_assets": 56533619, "current_liabilities": 32212917, "equity": 83727102, "fixed_assets": 67477757, "liabilities": 72151320, "long_term_liabilities": 39938403, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -40753, "financing_cash_flow": 157631, "investing_cash_flow": -324321, "net_cash_flow": 29966037, "operating_cash_flow": 30214058, "quarter": 1 }, { "change_in_working_capital": -8759, "financing_cash_flow": 102680, "investing_cash_flow": -123583, "net_cash_flow": 29937019, "operating_cash_flow": 30219393, "quarter": 2 }, { "change_in_working_capital": -49631, "financing_cash_flow": -17316, "investing_cash_flow": -145753, "net_cash_flow": 35798667, "operating_cash_flow": 36234735, "quarter": 3 }, { "change_in_working_capital": 54978, "financing_cash_flow": -147968, "investing_cash_flow": -373280, "net_cash_flow": 38329107, "operating_cash_flow": 38429172, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8129732880754829, "current_ratio": 1.464718177171243, "debt_to_equity_ratio": 0.8884723594530425, "profit_margin": 0.2654535506655027, "quarter": 1, "return_on_assets": 0.21580664591584553, "return_on_equity": 0.3352053446716832 }, { "asset_turnover_ratio": 0.8356021521703855, "current_ratio": 1.7848627022159604, "debt_to_equity_ratio": 0.8968366918853109, "profit_margin": 0.2593088493343849, "quarter": 2, "return_on_assets": 0.21667903258063825, "return_on_equity": 0.33780868113540624 }, { "asset_turnover_ratio": 0.8588608952911734, "current_ratio": 1.6607784747293037, "debt_to_equity_ratio": 0.868262720297282, "profit_margin": 0.28505643797082264, "quarter": 3, "return_on_assets": 0.24482382752413356, "return_on_equity": 0.3674377208167336 }, { "asset_turnover_ratio": 0.8827670374369525, "current_ratio": 1.7549984374280665, "debt_to_equity_ratio": 0.8617439070087485, "profit_margin": 0.29109461584440494, "quarter": 4, "return_on_assets": 0.25696873164281314, "return_on_equity": 0.3806061029079927 } ], "income_statement": [ { "depreciation": 4461180, "expenses": 61471841, "income_tax": 9789911, "marketing_expense": 8295664, "net_income": 35542789, "net_profit": 25752878, "operational_expense": 39523674, "product_revenue": 35499779, "quarter": 1, "rd_expense": 6606181, "revenue": 97014630, "salaries_expense": 22206353, "service_revenue": 61514851 }, { "depreciation": 4028838, "expenses": 63932858, "income_tax": 10877980, "marketing_expense": 9012303, "net_income": 37068535, "net_profit": 26190555, "operational_expense": 44734627, "product_revenue": 29110670, "quarter": 2, "rd_expense": 9060641, "revenue": 101001393, "salaries_expense": 30828116, "service_revenue": 71890723 }, { "depreciation": 6260483, "expenses": 66492402, "income_tax": 8685337, "marketing_expense": 9634025, "net_income": 38659589, "net_profit": 29974252, "operational_expense": 39501854, "product_revenue": 39656114, "quarter": 3, "rd_expense": 7586424, "revenue": 105151991, "salaries_expense": 30630525, "service_revenue": 65495877 }, { "depreciation": 6562126, "expenses": 69154417, "income_tax": 8451692, "marketing_expense": 11629516, "net_income": 40318738, "net_profit": 31867046, "operational_expense": 36154641, "product_revenue": 24318079, "quarter": 4, "rd_expense": 11880819, "revenue": 109473155, "salaries_expense": 31413408, "service_revenue": 85155076 } ], "market_conditions": { "gdp_growth": [ 0.011687080921819845, 0.019738346183094613, 0.02450680698816886, 0.014313503839966003 ], "inflation_rate": [ 0.011805764722583576, 0.011591285611124661, 0.014896145457713117, 0.014299666962731574 ], "interest_rate": [ 0.04146921467322626, 0.03682394538666775, 0.041409946137428766, 0.03475265800764864 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 83821, "billable_hours_per_employee": 118, "client_concentration": 0.26, "client_retention_rate": 0.87, "employee_utilization_rate": 0.71, "gross_billings": 66547914, "net_revenue": 57422492, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 80199 }, { "average_project_size": 195719, "billable_hours_per_employee": 131, "client_concentration": 0.22, "client_retention_rate": 0.84, "employee_utilization_rate": 0.6, "gross_billings": 71919329, "net_revenue": 58889646, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 82248 }, { "average_project_size": 179476, "billable_hours_per_employee": 99, "client_concentration": 0.13, "client_retention_rate": 0.63, "employee_utilization_rate": 0.76, "gross_billings": 76877876, "net_revenue": 60394286, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 84350 }, { "average_project_size": 57101, "billable_hours_per_employee": 153, "client_concentration": 0.38, "client_retention_rate": 0.9, "employee_utilization_rate": 0.6, "gross_billings": 78703839, "net_revenue": 61937370, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 86505 } ], "balance_sheet": [ { "assets": 66658612, "current_assets": 20156769, "current_liabilities": 19891404, "equity": 35944943, "fixed_assets": 46501843, "liabilities": 39552203, "long_term_liabilities": 19660799, "quarter": 1 }, { "assets": 68966683, "current_assets": 22058767, "current_liabilities": 16220622, "equity": 37581763, "fixed_assets": 46907916, "liabilities": 40121927, "long_term_liabilities": 23901305, "quarter": 2 }, { "assets": 71354671, "current_assets": 28112532, "current_liabilities": 17791171, "equity": 39203724, "fixed_assets": 43242139, "liabilities": 40699858, "long_term_liabilities": 22908687, "quarter": 3 }, { "assets": 73825345, "current_assets": 24555898, "current_liabilities": 21044204, "equity": 41415696, "fixed_assets": 49269447, "liabilities": 41286114, "long_term_liabilities": 20241910, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -73448, "financing_cash_flow": -167836, "investing_cash_flow": -236822, "net_cash_flow": 11236466, "operating_cash_flow": 11359885, "quarter": 1 }, { "change_in_working_capital": -78423, "financing_cash_flow": 62340, "investing_cash_flow": -106759, "net_cash_flow": 13263035, "operating_cash_flow": 13422170, "quarter": 2 }, { "change_in_working_capital": 13370, "financing_cash_flow": 23935, "investing_cash_flow": -191772, "net_cash_flow": 12789267, "operating_cash_flow": 12856940, "quarter": 3 }, { "change_in_working_capital": 1827, "financing_cash_flow": 84668, "investing_cash_flow": -308621, "net_cash_flow": 12423130, "operating_cash_flow": 12599662, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8614414593571196, "current_ratio": 1.0133406872637045, "debt_to_equity_ratio": 1.100355145924143, "profit_margin": 0.15392111509197476, "quarter": 1, "return_on_assets": 0.13259403001070588, "return_on_equity": 0.2458908892970007 }, { "asset_turnover_ratio": 0.8538854333475774, "current_ratio": 1.3599211546881493, "debt_to_equity_ratio": 1.0675903363022112, "profit_margin": 0.14836236237521278, "quarter": 2, "return_on_assets": 0.12668446008922887, "return_on_equity": 0.23247996641349689 }, { "asset_turnover_ratio": 0.8463956900593095, "current_ratio": 1.580139497282107, "debt_to_equity_ratio": 1.038163058182942, "profit_margin": 0.14155165275072545, "quarter": 3, "return_on_assets": 0.11980870880898603, "return_on_equity": 0.21806374822963248 }, { "asset_turnover_ratio": 0.8389716295941455, "current_ratio": 1.166872265636657, "debt_to_equity_ratio": 0.9968711862285256, "profit_margin": 0.14331356013340574, "quarter": 4, "return_on_assets": 0.12023601108806196, "return_on_equity": 0.21432610959864107 } ], "income_statement": [ { "depreciation": 2521351, "expenses": 45838277, "income_tax": 2745681, "marketing_expense": 4686417, "net_income": 11584215, "net_profit": 8838534, "operational_expense": 28857192, "product_revenue": 20662540, "quarter": 1, "rd_expense": 5607528, "revenue": 57422492, "salaries_expense": 15575336, "service_revenue": 36759952 }, { "depreciation": 4685163, "expenses": 47251936, "income_tax": 2900703, "marketing_expense": 8134125, "net_income": 11637710, "net_profit": 8737007, "operational_expense": 32717594, "product_revenue": 16401899, "quarter": 2, "rd_expense": 6235526, "revenue": 58889646, "salaries_expense": 21270269, "service_revenue": 42487747 }, { "depreciation": 4308029, "expenses": 48709194, "income_tax": 3136181, "marketing_expense": 7076772, "net_income": 11685092, "net_profit": 8548911, "operational_expense": 31498501, "product_revenue": 13591081, "quarter": 3, "rd_expense": 9027621, "revenue": 60394286, "salaries_expense": 18389500, "service_revenue": 46803205 }, { "depreciation": 3723197, "expenses": 50211393, "income_tax": 2849512, "marketing_expense": 9739576, "net_income": 11725977, "net_profit": 8876465, "operational_expense": 26754274, "product_revenue": 23989370, "quarter": 4, "rd_expense": 7280819, "revenue": 61937370, "salaries_expense": 15957646, "service_revenue": 37948000 } ], "market_conditions": { "gdp_growth": [ 0.016898968461698527, 0.013915354375620286, 0.010330139324546232, 0.016127825517545304 ], "inflation_rate": [ 0.013976949501440433, 0.01677484059847868, 0.013559681908829238, 0.015675959147943126 ], "interest_rate": [ 0.029310438100732982, 0.022209828173983447, 0.028222916958516947, 0.023064737965563412 ], "year": 2012 }, "random_event": { "description": "Lopez, Nguyen and Bradshaw Data Privacy Regulation Impact in 2012", "impact": 0.05, "type": "Data Privacy Regulation Impact" }, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 96307, "billable_hours_per_employee": 147, "client_concentration": 0.12, "client_retention_rate": 0.73, "employee_utilization_rate": 0.64, "gross_billings": 99945570, "net_revenue": 86490623, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 120797 }, { "average_project_size": 87241, "billable_hours_per_employee": 90, "client_concentration": 0.28, "client_retention_rate": 0.61, "employee_utilization_rate": 0.74, "gross_billings": 114096101, "net_revenue": 90244397, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 126040 }, { "average_project_size": 134372, "billable_hours_per_employee": 145, "client_concentration": 0.27, "client_retention_rate": 0.76, "employee_utilization_rate": 0.66, "gross_billings": 114947626, "net_revenue": 94161090, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 131510 }, { "average_project_size": 164752, "billable_hours_per_employee": 148, "client_concentration": 0.27, "client_retention_rate": 0.87, "employee_utilization_rate": 0.72, "gross_billings": 124959499, "net_revenue": 98247770, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 137218 } ], "balance_sheet": [ { "assets": 126071902, "current_assets": 44395945, "current_liabilities": 34445753, "equity": 78521944, "fixed_assets": 81675957, "liabilities": 69253107, "long_term_liabilities": 34807354, "quarter": 1 }, { "assets": 129943254, "current_assets": 47084565, "current_liabilities": 35487452, "equity": 80773450, "fixed_assets": 82858689, "liabilities": 70073048, "long_term_liabilities": 34585596, "quarter": 2 }, { "assets": 133933486, "current_assets": 63635013, "current_liabilities": 31989002, "equity": 85052280, "fixed_assets": 70298473, "liabilities": 70902698, "long_term_liabilities": 38913696, "quarter": 3 }, { "assets": 138046247, "current_assets": 47870128, "current_liabilities": 31910425, "equity": 90769197, "fixed_assets": 90176119, "liabilities": 71742171, "long_term_liabilities": 39831746, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -28337, "financing_cash_flow": -170554, "investing_cash_flow": -204341, "net_cash_flow": 25349128, "operating_cash_flow": 25573771, "quarter": 1 }, { "change_in_working_capital": 42135, "financing_cash_flow": -182026, "investing_cash_flow": -356363, "net_cash_flow": 24374865, "operating_cash_flow": 24453147, "quarter": 2 }, { "change_in_working_capital": 39820, "financing_cash_flow": -173695, "investing_cash_flow": -383966, "net_cash_flow": 27666070, "operating_cash_flow": 28211195, "quarter": 3 }, { "change_in_working_capital": -41429, "financing_cash_flow": -173581, "investing_cash_flow": -340507, "net_cash_flow": 30655062, "operating_cash_flow": 30838057, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6860420254467169, "current_ratio": 1.2888655678393792, "debt_to_equity_ratio": 0.8819586407590724, "profit_margin": 0.250930658691174, "quarter": 1, "return_on_assets": 0.1721489773351718, "return_on_equity": 0.27639597155159584 }, { "asset_turnover_ratio": 0.6944908198158559, "current_ratio": 1.3267947498738428, "debt_to_equity_ratio": 0.8675257525833056, "profit_margin": 0.23162927223060728, "quarter": 2, "return_on_assets": 0.16086440316478454, "return_on_equity": 0.2587885499505097 }, { "asset_turnover_ratio": 0.7030436734843144, "current_ratio": 1.989277846179759, "debt_to_equity_ratio": 0.8336366526564603, "profit_margin": 0.23387040230736497, "quarter": 3, "return_on_assets": 0.16442110675742436, "return_on_equity": 0.2589171272069367 }, { "asset_turnover_ratio": 0.7117018545241581, "current_ratio": 1.5001407220367637, "debt_to_equity_ratio": 0.7903801440482061, "profit_margin": 0.24901451707249947, "quarter": 4, "return_on_assets": 0.1772240936039355, "return_on_equity": 0.26953109434250033 } ], "income_statement": [ { "depreciation": 3870622, "expenses": 58563253, "income_tax": 6224221, "marketing_expense": 7978911, "net_income": 27927370, "net_profit": 21703149, "operational_expense": 38192255, "product_revenue": 19849830, "quarter": 1, "rd_expense": 7142539, "revenue": 86490623, "salaries_expense": 24266270, "service_revenue": 66640793 }, { "depreciation": 3549903, "expenses": 60893206, "income_tax": 8447947, "marketing_expense": 8536945, "net_income": 29351191, "net_profit": 20903244, "operational_expense": 36619201, "product_revenue": 30477657, "quarter": 2, "rd_expense": 6486802, "revenue": 90244397, "salaries_expense": 22249495, "service_revenue": 59766740 }, { "depreciation": 6189703, "expenses": 63315856, "income_tax": 8823742, "marketing_expense": 7714051, "net_income": 30845234, "net_profit": 22021492, "operational_expense": 32518029, "product_revenue": 30958782, "quarter": 3, "rd_expense": 6551561, "revenue": 94161090, "salaries_expense": 30105674, "service_revenue": 63202308 }, { "depreciation": 6372936, "expenses": 65834893, "income_tax": 7947756, "marketing_expense": 6846177, "net_income": 32412877, "net_profit": 24465121, "operational_expense": 43958358, "product_revenue": 23664248, "quarter": 4, "rd_expense": 9119470, "revenue": 98247770, "salaries_expense": 30260445, "service_revenue": 74583522 } ], "market_conditions": { "gdp_growth": [ 0.023595648125997237, 0.015951083314136985, 0.016459437320231918, 0.023412837123996277 ], "inflation_rate": [ 0.0131389011751535, 0.01895079848673951, 0.020139967314947948, 0.016089233494270893 ], "interest_rate": [ 0.026720503346331893, 0.02880079632145171, 0.028481136278267406, 0.025289121394442095 ], "year": 2013 }, "random_event": null, "year": 2013 }, { "advertising_kpis": [ { "average_project_size": 72382, "billable_hours_per_employee": 86, "client_concentration": 0.4, "client_retention_rate": 0.7, "employee_utilization_rate": 0.61, "gross_billings": 99286112, "net_revenue": 77135424, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 107731 }, { "average_project_size": 52005, "billable_hours_per_employee": 144, "client_concentration": 0.13, "client_retention_rate": 0.81, "employee_utilization_rate": 0.77, "gross_billings": 103077917, "net_revenue": 79884489, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 111571 }, { "average_project_size": 137504, "billable_hours_per_employee": 157, "client_concentration": 0.21, "client_retention_rate": 0.81, "employee_utilization_rate": 0.8, "gross_billings": 105734376, "net_revenue": 82731531, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 115547 }, { "average_project_size": 182919, "billable_hours_per_employee": 121, "client_concentration": 0.11, "client_retention_rate": 0.69, "employee_utilization_rate": 0.75, "gross_billings": 97284039, "net_revenue": 85680039, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 119665 } ], "balance_sheet": [ { "assets": 105521266, "current_assets": 41546307, "current_liabilities": 28940421, "equity": 68890988, "fixed_assets": 63974959, "liabilities": 49498426, "long_term_liabilities": 20558005, "quarter": 1 }, { "assets": 109097952, "current_assets": 53495698, "current_liabilities": 24292191, "equity": 72027893, "fixed_assets": 55602254, "liabilities": 50087071, "long_term_liabilities": 25794880, "quarter": 2 }, { "assets": 112795871, "current_assets": 52608188, "current_liabilities": 27202649, "equity": 76034743, "fixed_assets": 60187683, "liabilities": 50682717, "long_term_liabilities": 23480068, "quarter": 3 }, { "assets": 116619132, "current_assets": 53083077, "current_liabilities": 24780411, "equity": 78670233, "fixed_assets": 63536055, "liabilities": 51285446, "long_term_liabilities": 26505035, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -98108, "financing_cash_flow": 24369, "investing_cash_flow": -478184, "net_cash_flow": 17724560, "operating_cash_flow": 18115030, "quarter": 1 }, { "change_in_working_capital": 76576, "financing_cash_flow": 173735, "investing_cash_flow": -301041, "net_cash_flow": 15972868, "operating_cash_flow": 16163257, "quarter": 2 }, { "change_in_working_capital": -46829, "financing_cash_flow": 81038, "investing_cash_flow": -322892, "net_cash_flow": 17865509, "operating_cash_flow": 18314781, "quarter": 3 }, { "change_in_working_capital": 62592, "financing_cash_flow": 163309, "investing_cash_flow": -445850, "net_cash_flow": 17752754, "operating_cash_flow": 17861115, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7309941107037135, "current_ratio": 1.4355806019546156, "debt_to_equity_ratio": 0.7185036452082818, "profit_margin": 0.16682540048006997, "quarter": 1, "return_on_assets": 0.1219483852667196, "return_on_equity": 0.18679000510197358 }, { "asset_turnover_ratio": 0.7322272099113282, "current_ratio": 2.202176740665344, "debt_to_equity_ratio": 0.6953843700523074, "profit_margin": 0.16294792847707895, "quarter": 2, "return_on_assets": 0.11931490702960217, "return_on_equity": 0.18072182119779626 }, { "asset_turnover_ratio": 0.7334624066159301, "current_ratio": 1.9339362133445166, "debt_to_equity_ratio": 0.666573134862835, "profit_margin": 0.16827428226851018, "quarter": 3, "return_on_assets": 0.12342286004422981, "return_on_equity": 0.18309510166950915 }, { "asset_turnover_ratio": 0.7346996803234653, "current_ratio": 2.1421386836562153, "debt_to_equity_ratio": 0.6519040816874153, "profit_margin": 0.15565523960604172, "quarter": 4, "return_on_assets": 0.11435985477923125, "return_on_equity": 0.16952469175984264 } ], "income_statement": [ { "depreciation": 5246882, "expenses": 59840478, "income_tax": 4426798, "marketing_expense": 8879714, "net_income": 17294946, "net_profit": 12868148, "operational_expense": 38410881, "product_revenue": 16184823, "quarter": 1, "rd_expense": 8179950, "revenue": 77135424, "salaries_expense": 18080371, "service_revenue": 60950601 }, { "depreciation": 3146245, "expenses": 62113468, "income_tax": 4754009, "marketing_expense": 11758494, "net_income": 17771021, "net_profit": 13017012, "operational_expense": 36274746, "product_revenue": 25809838, "quarter": 2, "rd_expense": 12395815, "revenue": 79884489, "salaries_expense": 22972627, "service_revenue": 54074651 }, { "depreciation": 4393192, "expenses": 64472796, "income_tax": 4337146, "marketing_expense": 7969474, "net_income": 18258735, "net_profit": 13921589, "operational_expense": 37650887, "product_revenue": 30850106, "quarter": 3, "rd_expense": 10622490, "revenue": 82731531, "salaries_expense": 24272206, "service_revenue": 51881425 }, { "depreciation": 4524568, "expenses": 66921741, "income_tax": 5421751, "marketing_expense": 12278933, "net_income": 18758298, "net_profit": 13336547, "operational_expense": 42663535, "product_revenue": 23420344, "quarter": 4, "rd_expense": 11266184, "revenue": 85680039, "salaries_expense": 29729267, "service_revenue": 62259695 } ], "market_conditions": { "gdp_growth": [ 0.03898589729962835, 0.023446176882509998, 0.02520492934521474, 0.032883424425836166 ], "inflation_rate": [ 0.0060131755776702545, 0.013133212461083885, 0.012233378696650523, 0.010721217108969696 ], "interest_rate": [ 0.03765986790680988, 0.03549355260396621, 0.03987758170531241, 0.04377015560969549 ], "year": 2014 }, "random_event": { "description": "Lopez, Nguyen and Bradshaw Introduction of New Service in 2014", "impact": -0.03, "type": "Introduction of New Service" }, "year": 2014 }, { "advertising_kpis": [ { "average_project_size": 88881, "billable_hours_per_employee": 118, "client_concentration": 0.32, "client_retention_rate": 0.74, "employee_utilization_rate": 0.79, "gross_billings": 59265671, "net_revenue": 46398181, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 64802 }, { "average_project_size": 136583, "billable_hours_per_employee": 131, "client_concentration": 0.28, "client_retention_rate": 0.62, "employee_utilization_rate": 0.68, "gross_billings": 61549870, "net_revenue": 47934832, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 66948 }, { "average_project_size": 183178, "billable_hours_per_employee": 140, "client_concentration": 0.19, "client_retention_rate": 0.66, "employee_utilization_rate": 0.65, "gross_billings": 54563693, "net_revenue": 49522375, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 69165 }, { "average_project_size": 112170, "billable_hours_per_employee": 99, "client_concentration": 0.33, "client_retention_rate": 0.89, "employee_utilization_rate": 0.7, "gross_billings": 64641285, "net_revenue": 51162495, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 71456 } ], "balance_sheet": [ { "assets": 64329377, "current_assets": 31082280, "current_liabilities": 12091231, "equity": 42888979, "fixed_assets": 33247097, "liabilities": 29322153, "long_term_liabilities": 17230922, "quarter": 1 }, { "assets": 66303414, "current_assets": 20037760, "current_liabilities": 13382642, "equity": 44677345, "fixed_assets": 46265654, "liabilities": 29993118, "long_term_liabilities": 16610476, "quarter": 2 }, { "assets": 68338027, "current_assets": 28179652, "current_liabilities": 13733226, "equity": 46121874, "fixed_assets": 40158375, "liabilities": 30679435, "long_term_liabilities": 16946209, "quarter": 3 }, { "assets": 70435075, "current_assets": 33127073, "current_liabilities": 13935843, "equity": 47628329, "fixed_assets": 37308002, "liabilities": 31381458, "long_term_liabilities": 17445615, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 40303, "financing_cash_flow": -185044, "investing_cash_flow": -202021, "net_cash_flow": 10643654, "operating_cash_flow": 10804109, "quarter": 1 }, { "change_in_working_capital": -11494, "financing_cash_flow": 113907, "investing_cash_flow": -121519, "net_cash_flow": 11761114, "operating_cash_flow": 12010546, "quarter": 2 }, { "change_in_working_capital": 66034, "financing_cash_flow": 85599, "investing_cash_flow": -382773, "net_cash_flow": 10836040, "operating_cash_flow": 11133298, "quarter": 3 }, { "change_in_working_capital": -15238, "financing_cash_flow": 192736, "investing_cash_flow": -416110, "net_cash_flow": 12245600, "operating_cash_flow": 12457180, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7212596043017796, "current_ratio": 2.5706464461724368, "debt_to_equity_ratio": 0.6836757060595917, "profit_margin": 0.1698720689071841, "quarter": 1, "return_on_assets": 0.12252186120192024, "return_on_equity": 0.1837711035275519 }, { "asset_turnover_ratio": 0.7229617467359977, "current_ratio": 1.4972947793118878, "debt_to_equity_ratio": 0.6713272241222034, "profit_margin": 0.17455050223186347, "quarter": 2, "return_on_assets": 0.12619333598719365, "return_on_equity": 0.18727722070324457 }, { "asset_turnover_ratio": 0.7246679070790264, "current_ratio": 2.051932444714738, "debt_to_equity_ratio": 0.6651818831125552, "profit_margin": 0.1708981445255806, "quarter": 3, "return_on_assets": 0.12384440071704148, "return_on_equity": 0.1834982247252139 }, { "asset_turnover_ratio": 0.7263780864860299, "current_ratio": 2.377112959725508, "debt_to_equity_ratio": 0.6588821959300735, "profit_margin": 0.16759761227438186, "quarter": 4, "return_on_assets": 0.12173923290349303, "return_on_equity": 0.1800338617800343 } ], "income_statement": [ { "depreciation": 2922354, "expenses": 36328868, "income_tax": 2187558, "marketing_expense": 5056526, "net_income": 10069313, "net_profit": 7881755, "operational_expense": 24041417, "product_revenue": 9408484, "quarter": 1, "rd_expense": 4501711, "revenue": 46398181, "salaries_expense": 13725864, "service_revenue": 36989697 }, { "depreciation": 3643497, "expenses": 37179304, "income_tax": 2388479, "marketing_expense": 6017335, "net_income": 10755528, "net_profit": 8367049, "operational_expense": 22325021, "product_revenue": 18415339, "quarter": 2, "rd_expense": 4221900, "revenue": 47934832, "salaries_expense": 15096978, "service_revenue": 29519493 }, { "depreciation": 2670016, "expenses": 38049648, "income_tax": 3009445, "marketing_expense": 4483787, "net_income": 11472727, "net_profit": 8463282, "operational_expense": 22330784, "product_revenue": 19649663, "quarter": 3, "rd_expense": 4257689, "revenue": 49522375, "salaries_expense": 16280098, "service_revenue": 29872712 }, { "depreciation": 3882468, "expenses": 38940367, "income_tax": 3647416, "marketing_expense": 4571689, "net_income": 12222128, "net_profit": 8574712, "operational_expense": 22062206, "product_revenue": 15497104, "quarter": 4, "rd_expense": 5348636, "revenue": 51162495, "salaries_expense": 14215749, "service_revenue": 35665391 } ], "market_conditions": { "gdp_growth": [ 0.035465705096736196, 0.025520341197437516, 0.027967436932980885, 0.024794902242715577 ], "inflation_rate": [ 0.01171266028462372, 0.014102917741466096, 0.015164244866889703, 0.009639309815836251 ], "interest_rate": [ 0.02685832637328451, 0.024063908587587904, 0.020150495155218398, 0.020533256324659598 ], "year": 2015 }, "random_event": null, "year": 2015 }, { "advertising_kpis": [ { "average_project_size": 93887, "billable_hours_per_employee": 89, "client_concentration": 0.1, "client_retention_rate": 0.89, "employee_utilization_rate": 0.7, "gross_billings": 56624066, "net_revenue": 51402769, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 71792 }, { "average_project_size": 175075, "billable_hours_per_employee": 86, "client_concentration": 0.23, "client_retention_rate": 0.62, "employee_utilization_rate": 0.64, "gross_billings": 61190584, "net_revenue": 53459682, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 74664 }, { "average_project_size": 79580, "billable_hours_per_employee": 84, "client_concentration": 0.27, "client_retention_rate": 0.64, "employee_utilization_rate": 0.64, "gross_billings": 70230769, "net_revenue": 55598904, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 77652 }, { "average_project_size": 98630, "billable_hours_per_employee": 157, "client_concentration": 0.25, "client_retention_rate": 0.85, "employee_utilization_rate": 0.6, "gross_billings": 66257968, "net_revenue": 57823729, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 80759 } ], "balance_sheet": [ { "assets": 53861205, "current_assets": 21063096, "current_liabilities": 14378537, "equity": 39656872, "fixed_assets": 32798109, "liabilities": 25709534, "long_term_liabilities": 11330997, "quarter": 1 }, { "assets": 55628543, "current_assets": 18304520, "current_liabilities": 14959568, "equity": 41367869, "fixed_assets": 37324023, "liabilities": 26094015, "long_term_liabilities": 11134447, "quarter": 2 }, { "assets": 57453874, "current_assets": 24940430, "current_liabilities": 13341104, "equity": 42533848, "fixed_assets": 32513444, "liabilities": 26484245, "long_term_liabilities": 13143141, "quarter": 3 }, { "assets": 59339098, "current_assets": 18412242, "current_liabilities": 14800140, "equity": 45885508, "fixed_assets": 40926856, "liabilities": 26880311, "long_term_liabilities": 12080171, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 54632, "financing_cash_flow": -160073, "investing_cash_flow": -307943, "net_cash_flow": 14668199, "operating_cash_flow": 14784246, "quarter": 1 }, { "change_in_working_capital": -99489, "financing_cash_flow": -44306, "investing_cash_flow": -471005, "net_cash_flow": 13476066, "operating_cash_flow": 13856022, "quarter": 2 }, { "change_in_working_capital": -88849, "financing_cash_flow": -110393, "investing_cash_flow": -129681, "net_cash_flow": 13716868, "operating_cash_flow": 14182704, "quarter": 3 }, { "change_in_working_capital": 99632, "financing_cash_flow": 31496, "investing_cash_flow": -144549, "net_cash_flow": 15668812, "operating_cash_flow": 15816359, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9543560898795339, "current_ratio": 1.4648984107353897, "debt_to_equity_ratio": 0.648299593573593, "profit_margin": 0.22382453754582754, "quarter": 1, "return_on_assets": 0.2136083104713309, "return_on_equity": 0.29011872141605116 }, { "asset_turnover_ratio": 0.9610117237835979, "current_ratio": 1.2235995050124442, "debt_to_equity_ratio": 0.630779772581469, "profit_margin": 0.22135075550954456, "quarter": 2, "return_on_assets": 0.21272067111302914, "return_on_equity": 0.2860515005015124 }, { "asset_turnover_ratio": 0.9677137524268599, "current_ratio": 1.8694427387718437, "debt_to_equity_ratio": 0.6226628025754923, "profit_margin": 0.20799365037843193, "quarter": 3, "return_on_assets": 0.2012783158886727, "return_on_equity": 0.2718827367794233 }, { "asset_turnover_ratio": 0.9744625541830784, "current_ratio": 1.2440586372831608, "debt_to_equity_ratio": 0.5858126491701912, "profit_margin": 0.2322008841733469, "quarter": 4, "return_on_assets": 0.22627106667512878, "return_on_equity": 0.29261354151293256 } ], "income_statement": [ { "depreciation": 3279045, "expenses": 36069806, "income_tax": 3827762, "marketing_expense": 4602279, "net_income": 15332963, "net_profit": 11505201, "operational_expense": 20681929, "product_revenue": 13587293, "quarter": 1, "rd_expense": 5541584, "revenue": 51402769, "salaries_expense": 12119149, "service_revenue": 37815476 }, { "depreciation": 2022681, "expenses": 37564074, "income_tax": 4062267, "marketing_expense": 4829475, "net_income": 15895608, "net_profit": 11833341, "operational_expense": 21796775, "product_revenue": 21208722, "quarter": 2, "rd_expense": 5314146, "revenue": 53459682, "salaries_expense": 16255656, "service_revenue": 32250960 }, { "depreciation": 2618485, "expenses": 39120246, "income_tax": 4914439, "marketing_expense": 6205723, "net_income": 16478658, "net_profit": 11564219, "operational_expense": 24712866, "product_revenue": 17180470, "quarter": 3, "rd_expense": 4227815, "revenue": 55598904, "salaries_expense": 14540465, "service_revenue": 38418434 }, { "depreciation": 2389638, "expenses": 40740886, "income_tax": 3656122, "marketing_expense": 4995197, "net_income": 17082843, "net_profit": 13426721, "operational_expense": 26319512, "product_revenue": 18837202, "quarter": 4, "rd_expense": 7850419, "revenue": 57823729, "salaries_expense": 13089600, "service_revenue": 38986527 } ], "market_conditions": { "gdp_growth": [ 0.005634464405173432, 0.016462087130820355, 0.023792755848854104, 0.009076150023977296 ], "inflation_rate": [ 0.0067020991285084396, 0.006682986328835321, 0.014916288376429783, 0.009742101133109578 ], "interest_rate": [ 0.03617492078241963, 0.04002758465842438, 0.036265984422224375, 0.03912559071535664 ], "year": 2016 }, "random_event": null, "year": 2016 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Poor", "founding_year": 2005, "industry": "Advertising", "location": "Kennethborough", "name": "Mclaughlin, Wallace and Morrison", "num_employees": 855, "region": "Latin America", "revenue_size": "Small", "website": "www.mclaughlin,wallaceandmorrison.com" }

[ { "advertising_kpis": [ { "average_project_size": 125429, "billable_hours_per_employee": 156, "client_concentration": 0.28, "client_retention_rate": 0.72, "employee_utilization_rate": 0.66, "gross_billings": 6118776, "net_revenue": 4988383, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 5834 }, { "average_project_size": 109199, "billable_hours_per_employee": 132, "client_concentration": 0.11, "client_retention_rate": 0.89, "employee_utilization_rate": 0.78, "gross_billings": 6157811, "net_revenue": 4992420, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 5839 }, { "average_project_size": 157788, "billable_hours_per_employee": 95, "client_concentration": 0.33, "client_retention_rate": 0.61, "employee_utilization_rate": 0.65, "gross_billings": 5926285, "net_revenue": 4996460, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 5844 }, { "average_project_size": 123393, "billable_hours_per_employee": 126, "client_concentration": 0.22, "client_retention_rate": 0.63, "employee_utilization_rate": 0.69, "gross_billings": 6400238, "net_revenue": 5000503, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 5849 } ], "balance_sheet": [ { "assets": 6251324, "current_assets": 2893793, "current_liabilities": 2000368, "equity": 3850186, "fixed_assets": 3357531, "liabilities": 3417782, "long_term_liabilities": 1417414, "quarter": 1 }, { "assets": 6365183, "current_assets": 1989021, "current_liabilities": 1690733, "equity": 3951047, "fixed_assets": 4376162, "liabilities": 3446144, "long_term_liabilities": 1755411, "quarter": 2 }, { "assets": 6481116, "current_assets": 2988721, "current_liabilities": 1443071, "equity": 4016110, "fixed_assets": 3492395, "liabilities": 3474741, "long_term_liabilities": 2031670, "quarter": 3 }, { "assets": 6599160, "current_assets": 2560022, "current_liabilities": 1690304, "equity": 4074727, "fixed_assets": 4039138, "liabilities": 3503575, "long_term_liabilities": 1813271, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 73440, "financing_cash_flow": -163982, "investing_cash_flow": -364147, "net_cash_flow": 1235469, "operating_cash_flow": 1348635, "quarter": 1 }, { "change_in_working_capital": 77604, "financing_cash_flow": -51658, "investing_cash_flow": -390090, "net_cash_flow": 835632, "operating_cash_flow": 1335497, "quarter": 2 }, { "change_in_working_capital": 50651, "financing_cash_flow": -147510, "investing_cash_flow": -308304, "net_cash_flow": 791713, "operating_cash_flow": 1232943, "quarter": 3 }, { "change_in_working_capital": 61433, "financing_cash_flow": 39039, "investing_cash_flow": -491639, "net_cash_flow": 1230334, "operating_cash_flow": 1261505, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7979722375611951, "current_ratio": 1.4466303200211161, "debt_to_equity_ratio": 0.8876926984826188, "profit_margin": 0.20380231429703774, "quarter": 1, "return_on_assets": 0.16262858875975714, "return_on_equity": 0.2640506198921299 }, { "asset_turnover_ratio": 0.7843325164413969, "current_ratio": 1.1764252546085041, "debt_to_equity_ratio": 0.872210328047224, "profit_margin": 0.20671497990954288, "quarter": 2, "return_on_assets": 0.16213328037858457, "return_on_equity": 0.26119861393701466 }, { "asset_turnover_ratio": 0.770925871408566, "current_ratio": 2.071083820546598, "debt_to_equity_ratio": 0.8652006543645467, "profit_margin": 0.20209007977648175, "quarter": 3, "return_on_assets": 0.15579647085471082, "return_on_equity": 0.25142115131308657 }, { "asset_turnover_ratio": 0.7577484104037484, "current_ratio": 1.5145334803680284, "debt_to_equity_ratio": 0.8598306095107722, "profit_margin": 0.19580870164461456, "quarter": 4, "return_on_assets": 0.1483737324144285, "return_on_equity": 0.24029634377959555 } ], "income_statement": [ { "depreciation": 331991, "expenses": 3642170, "income_tax": 329569, "marketing_expense": 445528, "net_income": 1346213, "net_profit": 1016644, "operational_expense": 1931216, "product_revenue": 1994254, "quarter": 1, "rd_expense": 425938, "revenue": 4988383, "salaries_expense": 1612267, "service_revenue": 2994129 }, { "depreciation": 303489, "expenses": 3655355, "income_tax": 305057, "marketing_expense": 643127, "net_income": 1337065, "net_profit": 1032008, "operational_expense": 2173454, "product_revenue": 1612739, "quarter": 2, "rd_expense": 497082, "revenue": 4992420, "salaries_expense": 1601181, "service_revenue": 3379681 }, { "depreciation": 223208, "expenses": 3668589, "income_tax": 318136, "marketing_expense": 644521, "net_income": 1327871, "net_profit": 1009735, "operational_expense": 2541463, "product_revenue": 1281530, "quarter": 3, "rd_expense": 377699, "revenue": 4996460, "salaries_expense": 1283370, "service_revenue": 3714930 }, { "depreciation": 282363, "expenses": 3681870, "income_tax": 339491, "marketing_expense": 401368, "net_income": 1318633, "net_profit": 979142, "operational_expense": 1914771, "product_revenue": 1925097, "quarter": 4, "rd_expense": 547149, "revenue": 5000503, "salaries_expense": 1630618, "service_revenue": 3075406 } ], "market_conditions": { "gdp_growth": [ 0.00729695932377737, 0.015921908727681386, 0.01829533245135706, 0.00353959617078887 ], "inflation_rate": [ 0.03678464777160553, 0.028786366222580566, 0.035501602222991153, 0.02947745034918711 ], "interest_rate": [ 0.05161576185043102, 0.05362846214390089, 0.05134825568571589, 0.055302207087713884 ], "year": 2005 }, "random_event": null, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 98460, "billable_hours_per_employee": 145, "client_concentration": 0.12, "client_retention_rate": 0.8, "employee_utilization_rate": 0.71, "gross_billings": 5537292, "net_revenue": 4283181, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 5010 }, { "average_project_size": 192098, "billable_hours_per_employee": 115, "client_concentration": 0.1, "client_retention_rate": 0.69, "employee_utilization_rate": 0.63, "gross_billings": 5413311, "net_revenue": 4300316, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 5030 }, { "average_project_size": 137879, "billable_hours_per_employee": 155, "client_concentration": 0.16, "client_retention_rate": 0.84, "employee_utilization_rate": 0.74, "gross_billings": 5267059, "net_revenue": 4317520, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 5050 }, { "average_project_size": 60591, "billable_hours_per_employee": 146, "client_concentration": 0.11, "client_retention_rate": 0.63, "employee_utilization_rate": 0.66, "gross_billings": 5053287, "net_revenue": 4334793, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 5070 } ], "balance_sheet": [ { "assets": 4314922, "current_assets": 1864022, "current_liabilities": 781948, "equity": 3424562, "fixed_assets": 2450900, "liabilities": 1895570, "long_term_liabilities": 1113622, "quarter": 1 }, { "assets": 4437311, "current_assets": 1831263, "current_liabilities": 1020144, "equity": 3481556, "fixed_assets": 2606048, "liabilities": 1941506, "long_term_liabilities": 921362, "quarter": 2 }, { "assets": 4563172, "current_assets": 1994577, "current_liabilities": 839573, "equity": 3638100, "fixed_assets": 2568595, "liabilities": 1988555, "long_term_liabilities": 1148982, "quarter": 3 }, { "assets": 4692603, "current_assets": 1751111, "current_liabilities": 903898, "equity": 3712351, "fixed_assets": 2941492, "liabilities": 2036744, "long_term_liabilities": 1132846, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 45366, "financing_cash_flow": 19640, "investing_cash_flow": -129375, "net_cash_flow": 876436, "operating_cash_flow": 1160565, "quarter": 1 }, { "change_in_working_capital": 49579, "financing_cash_flow": -79547, "investing_cash_flow": -327141, "net_cash_flow": 1089376, "operating_cash_flow": 1211935, "quarter": 2 }, { "change_in_working_capital": 49195, "financing_cash_flow": 104969, "investing_cash_flow": -369309, "net_cash_flow": 1021767, "operating_cash_flow": 1232059, "quarter": 3 }, { "change_in_working_capital": -76588, "financing_cash_flow": 63663, "investing_cash_flow": -121053, "net_cash_flow": 729824, "operating_cash_flow": 1227934, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9926438994725745, "current_ratio": 2.3838183613232595, "debt_to_equity_ratio": 0.5535218810463937, "profit_margin": 0.23468772391360535, "quarter": 1, "return_on_assets": 0.23296133742394418, "return_on_equity": 0.2935295082991635 }, { "asset_turnover_ratio": 0.9691265723768291, "current_ratio": 1.7951024561238413, "debt_to_equity_ratio": 0.557654680838108, "profit_margin": 0.22922757304346936, "quarter": 2, "return_on_assets": 0.2221505321578767, "return_on_equity": 0.28313518438307467 }, { "asset_turnover_ratio": 0.9461663947797716, "current_ratio": 2.3757040781444854, "debt_to_equity_ratio": 0.5465916274978697, "profit_margin": 0.24631802516259335, "quarter": 3, "return_on_assets": 0.233057837837364, "return_on_equity": 0.2923182430389489 }, { "asset_turnover_ratio": 0.9237502085729391, "current_ratio": 1.9372882781021752, "debt_to_equity_ratio": 0.5486399319460902, "profit_margin": 0.24372374874647992, "quarter": 4, "return_on_assets": 0.22513986373873945, "return_on_equity": 0.28458839156103505 } ], "income_statement": [ { "depreciation": 155355, "expenses": 2966376, "income_tax": 311595, "marketing_expense": 540088, "net_income": 1316805, "net_profit": 1005210, "operational_expense": 1594273, "product_revenue": 1450241, "quarter": 1, "rd_expense": 332160, "revenue": 4283181, "salaries_expense": 1023074, "service_revenue": 2832940 }, { "depreciation": 226184, "expenses": 2953740, "income_tax": 360825, "marketing_expense": 479221, "net_income": 1346576, "net_profit": 985751, "operational_expense": 1980119, "product_revenue": 1644422, "quarter": 2, "rd_expense": 339454, "revenue": 4300316, "salaries_expense": 1417697, "service_revenue": 2655894 }, { "depreciation": 168576, "expenses": 2941157, "income_tax": 312880, "marketing_expense": 442937, "net_income": 1376363, "net_profit": 1063483, "operational_expense": 1988833, "product_revenue": 1157374, "quarter": 3, "rd_expense": 460202, "revenue": 4317520, "salaries_expense": 1079952, "service_revenue": 3160146 }, { "depreciation": 171442, "expenses": 2928629, "income_tax": 349672, "marketing_expense": 434316, "net_income": 1406164, "net_profit": 1056492, "operational_expense": 1470229, "product_revenue": 890468, "quarter": 4, "rd_expense": 520444, "revenue": 4334793, "salaries_expense": 1023546, "service_revenue": 3444325 } ], "market_conditions": { "gdp_growth": [ 0.006915320335519674, 0.0020730780934213287, 0.0020576198585720903, 0.006152867053626519 ], "inflation_rate": [ 0.01729517710783178, 0.017717071741230838, 0.01965876356864618, 0.021448178420586328 ], "interest_rate": [ 0.05055022874252341, 0.04851516307586722, 0.04469186402158826, 0.046358579698311385 ], "year": 2006 }, "random_event": null, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 71651, "billable_hours_per_employee": 107, "client_concentration": 0.4, "client_retention_rate": 0.8, "employee_utilization_rate": 0.73, "gross_billings": 657543, "net_revenue": 577109, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 675 }, { "average_project_size": 160871, "billable_hours_per_employee": 123, "client_concentration": 0.38, "client_retention_rate": 0.84, "employee_utilization_rate": 0.65, "gross_billings": 700349, "net_revenue": 562814, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 658 }, { "average_project_size": 168097, "billable_hours_per_employee": 117, "client_concentration": 0.32, "client_retention_rate": 0.79, "employee_utilization_rate": 0.64, "gross_billings": 619062, "net_revenue": 548874, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 642 }, { "average_project_size": 159492, "billable_hours_per_employee": 100, "client_concentration": 0.25, "client_retention_rate": 0.67, "employee_utilization_rate": 0.72, "gross_billings": 677865, "net_revenue": 535278, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 626 } ], "balance_sheet": [ { "assets": 806652, "current_assets": 280920, "current_liabilities": 188478, "equity": 590422, "fixed_assets": 525732, "liabilities": 389308, "long_term_liabilities": 200830, "quarter": 1 }, { "assets": 827508, "current_assets": 398990, "current_liabilities": 219122, "equity": 604262, "fixed_assets": 428518, "liabilities": 393604, "long_term_liabilities": 174482, "quarter": 2 }, { "assets": 848903, "current_assets": 281873, "current_liabilities": 214278, "equity": 602371, "fixed_assets": 567030, "liabilities": 397948, "long_term_liabilities": 183670, "quarter": 3 }, { "assets": 870850, "current_assets": 407176, "current_liabilities": 197782, "equity": 632610, "fixed_assets": 463674, "liabilities": 402339, "long_term_liabilities": 204557, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 22481, "financing_cash_flow": 118865, "investing_cash_flow": -327760, "net_cash_flow": 136109, "operating_cash_flow": 200807, "quarter": 1 }, { "change_in_working_capital": -13552, "financing_cash_flow": 148799, "investing_cash_flow": -476113, "net_cash_flow": -9596, "operating_cash_flow": 190951, "quarter": 2 }, { "change_in_working_capital": 23277, "financing_cash_flow": 124080, "investing_cash_flow": -307653, "net_cash_flow": -219943, "operating_cash_flow": 183559, "quarter": 3 }, { "change_in_working_capital": 37251, "financing_cash_flow": 49099, "investing_cash_flow": -326689, "net_cash_flow": 83062, "operating_cash_flow": 194271, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7154373881178004, "current_ratio": 1.4904657307484162, "debt_to_equity_ratio": 0.659372448858613, "profit_margin": 0.2999052172119998, "quarter": 1, "return_on_assets": 0.21456340528505477, "return_on_equity": 0.29314287069248773 }, { "asset_turnover_ratio": 0.6801311890640332, "current_ratio": 1.820857786986245, "debt_to_equity_ratio": 0.651379699534308, "profit_margin": 0.30268969855049804, "quarter": 2, "return_on_assets": 0.205868704592584, "return_on_equity": 0.2819273758733794 }, { "asset_turnover_ratio": 0.6465685714386685, "current_ratio": 1.3154546897021626, "debt_to_equity_ratio": 0.660636053196452, "profit_margin": 0.2758665923326665, "quarter": 3, "return_on_assets": 0.17836666851218572, "return_on_equity": 0.25136668265902573 }, { "asset_turnover_ratio": 0.6146615375782282, "current_ratio": 2.0587111061673964, "debt_to_equity_ratio": 0.6359984824773557, "profit_margin": 0.30656780215140544, "quarter": 4, "return_on_assets": 0.1884354366423609, "return_on_equity": 0.2593999462544063 } ], "income_statement": [ { "depreciation": 27729, "expenses": 354925, "income_tax": 49106, "marketing_expense": 46579, "net_income": 222184, "net_profit": 173078, "operational_expense": 177555, "product_revenue": 193647, "quarter": 1, "rd_expense": 65086, "revenue": 577109, "salaries_expense": 126388, "service_revenue": 383462 }, { "depreciation": 20593, "expenses": 345654, "income_tax": 46802, "marketing_expense": 35290, "net_income": 217160, "net_profit": 170358, "operational_expense": 178843, "product_revenue": 191913, "quarter": 2, "rd_expense": 35035, "revenue": 562814, "salaries_expense": 155331, "service_revenue": 370901 }, { "depreciation": 32143, "expenses": 336626, "income_tax": 60832, "marketing_expense": 44893, "net_income": 212248, "net_profit": 151416, "operational_expense": 215605, "product_revenue": 210674, "quarter": 3, "rd_expense": 38683, "revenue": 548874, "salaries_expense": 168112, "service_revenue": 338200 }, { "depreciation": 30172, "expenses": 327834, "income_tax": 43345, "marketing_expense": 45691, "net_income": 207444, "net_profit": 164099, "operational_expense": 169808, "product_revenue": 144886, "quarter": 4, "rd_expense": 48497, "revenue": 535278, "salaries_expense": 145812, "service_revenue": 390392 } ], "market_conditions": { "gdp_growth": [ -0.011383368849127112, -0.009102043154446784, -0.011124361250421868, -0.009920284761929255 ], "inflation_rate": [ 0.019689903075704437, 0.01937069024635912, 0.020099011571592027, 0.021366561170830228 ], "interest_rate": [ 0.05808710672138986, 0.056080017059819645, 0.056656464862581045, 0.05901940446737767 ], "year": 2007 }, "random_event": null, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 127325, "billable_hours_per_employee": 135, "client_concentration": 0.11, "client_retention_rate": 0.65, "employee_utilization_rate": 0.76, "gross_billings": 1963908, "net_revenue": 1545627, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 1808 }, { "average_project_size": 139074, "billable_hours_per_employee": 94, "client_concentration": 0.26, "client_retention_rate": 0.85, "employee_utilization_rate": 0.67, "gross_billings": 1902088, "net_revenue": 1519707, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 1777 }, { "average_project_size": 54437, "billable_hours_per_employee": 118, "client_concentration": 0.14, "client_retention_rate": 0.75, "employee_utilization_rate": 0.76, "gross_billings": 1851522, "net_revenue": 1494222, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 1748 }, { "average_project_size": 123496, "billable_hours_per_employee": 91, "client_concentration": 0.36, "client_retention_rate": 0.71, "employee_utilization_rate": 0.64, "gross_billings": 1726518, "net_revenue": 1469165, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 1718 } ], "balance_sheet": [ { "assets": 1744650, "current_assets": 840424, "current_liabilities": 535090, "equity": 1001137, "fixed_assets": 904226, "liabilities": 980487, "long_term_liabilities": 445397, "quarter": 1 }, { "assets": 1787127, "current_assets": 878272, "current_liabilities": 550683, "equity": 1045330, "fixed_assets": 908855, "liabilities": 996124, "long_term_liabilities": 445441, "quarter": 2 }, { "assets": 1830637, "current_assets": 821698, "current_liabilities": 552578, "equity": 1064650, "fixed_assets": 1008939, "liabilities": 1012011, "long_term_liabilities": 459433, "quarter": 3 }, { "assets": 1875207, "current_assets": 673897, "current_liabilities": 451007, "equity": 1107530, "fixed_assets": 1201310, "liabilities": 1028150, "long_term_liabilities": 577143, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -94900, "financing_cash_flow": 62990, "investing_cash_flow": -123025, "net_cash_flow": 58377, "operating_cash_flow": 336187, "quarter": 1 }, { "change_in_working_capital": 57517, "financing_cash_flow": -93405, "investing_cash_flow": -333957, "net_cash_flow": -177052, "operating_cash_flow": 349336, "quarter": 2 }, { "change_in_working_capital": -98682, "financing_cash_flow": 107297, "investing_cash_flow": -452447, "net_cash_flow": 97796, "operating_cash_flow": 345355, "quarter": 3 }, { "change_in_working_capital": -33761, "financing_cash_flow": -114370, "investing_cash_flow": -308837, "net_cash_flow": 198882, "operating_cash_flow": 321434, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8859238242627461, "current_ratio": 1.5706217645629708, "debt_to_equity_ratio": 0.9793734523846387, "profit_margin": 0.15331900904940196, "quarter": 1, "return_on_assets": 0.13582896282922077, "return_on_equity": 0.23670486656671363 }, { "asset_turnover_ratio": 0.8503631806805001, "current_ratio": 1.5948776337747852, "debt_to_equity_ratio": 0.9529277835707384, "profit_margin": 0.16735265416294062, "quarter": 2, "return_on_assets": 0.14231053528932192, "return_on_equity": 0.24329828857872635 }, { "asset_turnover_ratio": 0.8162306344731369, "current_ratio": 1.4870262659751203, "debt_to_equity_ratio": 0.9505574601981872, "profit_margin": 0.16465023269634632, "quarter": 3, "return_on_assets": 0.1343925638998884, "return_on_equity": 0.23108439393227823 }, { "asset_turnover_ratio": 0.7834681717805021, "current_ratio": 1.4942051897198936, "debt_to_equity_ratio": 0.9283269979142778, "profit_margin": 0.17729322438255743, "quarter": 4, "return_on_assets": 0.1389035983760726, "return_on_equity": 0.23518369705561024 } ], "income_statement": [ { "depreciation": 99213, "expenses": 1215919, "income_tax": 92734, "marketing_expense": 183956, "net_income": 329708, "net_profit": 236974, "operational_expense": 715320, "product_revenue": 314885, "quarter": 1, "rd_expense": 129453, "revenue": 1545627, "salaries_expense": 591628, "service_revenue": 1230742 }, { "depreciation": 95009, "expenses": 1191237, "income_tax": 74143, "marketing_expense": 136095, "net_income": 328470, "net_profit": 254327, "operational_expense": 670820, "product_revenue": 386585, "quarter": 2, "rd_expense": 166834, "revenue": 1519707, "salaries_expense": 408059, "service_revenue": 1133122 }, { "depreciation": 99331, "expenses": 1167057, "income_tax": 81141, "marketing_expense": 178411, "net_income": 327165, "net_profit": 246024, "operational_expense": 714200, "product_revenue": 306690, "quarter": 3, "rd_expense": 204711, "revenue": 1494222, "salaries_expense": 379819, "service_revenue": 1187532 }, { "depreciation": 60961, "expenses": 1143367, "income_tax": 65325, "marketing_expense": 135951, "net_income": 325798, "net_profit": 260473, "operational_expense": 661569, "product_revenue": 345446, "quarter": 4, "rd_expense": 226681, "revenue": 1469165, "salaries_expense": 436491, "service_revenue": 1123719 } ], "market_conditions": { "gdp_growth": [ -0.0005851791219448951, 0.006169929828182036, 0.004715240702965135, 0.006631053395145263 ], "inflation_rate": [ 0.03319724221152665, 0.033295715826638, 0.034589578870936125, 0.030595689284395308 ], "interest_rate": [ 0.040381570089771474, 0.04651874840850933, 0.038496892246834134, 0.039535588964456456 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 114322, "billable_hours_per_employee": 151, "client_concentration": 0.29, "client_retention_rate": 0.89, "employee_utilization_rate": 0.73, "gross_billings": 3202645, "net_revenue": 2622778, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 3068 }, { "average_project_size": 171967, "billable_hours_per_employee": 124, "client_concentration": 0.34, "client_retention_rate": 0.73, "employee_utilization_rate": 0.61, "gross_billings": 3402954, "net_revenue": 2641541, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 3090 }, { "average_project_size": 59752, "billable_hours_per_employee": 122, "client_concentration": 0.17, "client_retention_rate": 0.84, "employee_utilization_rate": 0.79, "gross_billings": 3226140, "net_revenue": 2660439, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 3112 }, { "average_project_size": 98463, "billable_hours_per_employee": 137, "client_concentration": 0.35, "client_retention_rate": 0.9, "employee_utilization_rate": 0.71, "gross_billings": 3256196, "net_revenue": 2679472, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 3134 } ], "balance_sheet": [ { "assets": 3184337, "current_assets": 1280558, "current_liabilities": 792939, "equity": 2173519, "fixed_assets": 1903779, "liabilities": 1457202, "long_term_liabilities": 664263, "quarter": 1 }, { "assets": 3261051, "current_assets": 1143000, "current_liabilities": 816270, "equity": 2199423, "fixed_assets": 2118051, "liabilities": 1477774, "long_term_liabilities": 661504, "quarter": 2 }, { "assets": 3339614, "current_assets": 1153957, "current_liabilities": 691430, "equity": 2281584, "fixed_assets": 2185657, "liabilities": 1498635, "long_term_liabilities": 807205, "quarter": 3 }, { "assets": 3420069, "current_assets": 1117362, "current_liabilities": 668018, "equity": 2327119, "fixed_assets": 2302707, "liabilities": 1519791, "long_term_liabilities": 851773, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 11761, "financing_cash_flow": 105628, "investing_cash_flow": -460774, "net_cash_flow": 333643, "operating_cash_flow": 624129, "quarter": 1 }, { "change_in_working_capital": -44153, "financing_cash_flow": -310, "investing_cash_flow": -369813, "net_cash_flow": 85372, "operating_cash_flow": 569261, "quarter": 2 }, { "change_in_working_capital": 36579, "financing_cash_flow": -192311, "investing_cash_flow": -292457, "net_cash_flow": 139973, "operating_cash_flow": 579999, "quarter": 3 }, { "change_in_working_capital": 82294, "financing_cash_flow": -111086, "investing_cash_flow": -320355, "net_cash_flow": 405685, "operating_cash_flow": 572498, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8236496325608753, "current_ratio": 1.614951465371233, "debt_to_equity_ratio": 0.6704344429471286, "profit_margin": 0.17019511373055593, "quarter": 1, "return_on_assets": 0.14018114288782876, "return_on_equity": 0.20537386606696328 }, { "asset_turnover_ratio": 0.810027503403044, "current_ratio": 1.4002719688338416, "debt_to_equity_ratio": 0.6718916734070709, "profit_margin": 0.1575391031220034, "quarter": 2, "return_on_assets": 0.12761100639027112, "return_on_equity": 0.18920689653604605 }, { "asset_turnover_ratio": 0.7966306884568097, "current_ratio": 1.668942626151599, "debt_to_equity_ratio": 0.6568397218774326, "profit_margin": 0.16561364496611272, "quarter": 3, "return_on_assets": 0.13193291200719603, "return_on_equity": 0.193113643854445 }, { "asset_turnover_ratio": 0.7834555384701303, "current_ratio": 1.6726525333149707, "debt_to_equity_ratio": 0.6530783341977785, "profit_margin": 0.15930041441000317, "quarter": 4, "return_on_assets": 0.12480479195010392, "return_on_equity": 0.18342035796192632 } ], "income_statement": [ { "depreciation": 177745, "expenses": 2026878, "income_tax": 149516, "marketing_expense": 315703, "net_income": 595900, "net_profit": 446384, "operational_expense": 1299098, "product_revenue": 536729, "quarter": 1, "rd_expense": 400063, "revenue": 2622778, "salaries_expense": 956277, "service_revenue": 2086049 }, { "depreciation": 153115, "expenses": 2047973, "income_tax": 177422, "marketing_expense": 326026, "net_income": 593568, "net_profit": 416146, "operational_expense": 1130316, "product_revenue": 589881, "quarter": 2, "rd_expense": 339403, "revenue": 2641541, "salaries_expense": 1010588, "service_revenue": 2051660 }, { "depreciation": 139394, "expenses": 2069288, "income_tax": 150546, "marketing_expense": 342411, "net_income": 591151, "net_profit": 440605, "operational_expense": 1310213, "product_revenue": 859491, "quarter": 3, "rd_expense": 386903, "revenue": 2660439, "salaries_expense": 671928, "service_revenue": 1800948 }, { "depreciation": 145657, "expenses": 2090824, "income_tax": 161807, "marketing_expense": 403239, "net_income": 588648, "net_profit": 426841, "operational_expense": 1306787, "product_revenue": 690736, "quarter": 4, "rd_expense": 413695, "revenue": 2679472, "salaries_expense": 763137, "service_revenue": 1988736 } ], "market_conditions": { "gdp_growth": [ -0.009005058965229162, -0.011556288338014342, -0.014549368046886989, -0.024039004529192227 ], "inflation_rate": [ 0.020110313614912216, 0.015945083972230045, 0.02468230959215667, 0.01745029974933411 ], "interest_rate": [ 0.046197677160227914, 0.044993121659858554, 0.04626129517709521, 0.04700996281999095 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 166329, "billable_hours_per_employee": 147, "client_concentration": 0.17, "client_retention_rate": 0.86, "employee_utilization_rate": 0.72, "gross_billings": 5196103, "net_revenue": 4170088, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 4877 }, { "average_project_size": 161699, "billable_hours_per_employee": 153, "client_concentration": 0.22, "client_retention_rate": 0.77, "employee_utilization_rate": 0.72, "gross_billings": 5209065, "net_revenue": 4187497, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 4898 }, { "average_project_size": 197320, "billable_hours_per_employee": 131, "client_concentration": 0.13, "client_retention_rate": 0.85, "employee_utilization_rate": 0.75, "gross_billings": 5374523, "net_revenue": 4204979, "new_client_acquisition": 2, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 4918 }, { "average_project_size": 155728, "billable_hours_per_employee": 91, "client_concentration": 0.27, "client_retention_rate": 0.82, "employee_utilization_rate": 0.64, "gross_billings": 5140722, "net_revenue": 4222534, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 4939 } ], "balance_sheet": [ { "assets": 5325683, "current_assets": 1642866, "current_liabilities": 1253285, "equity": 4237793, "fixed_assets": 3682817, "liabilities": 2163649, "long_term_liabilities": 910364, "quarter": 1 }, { "assets": 5476096, "current_assets": 2388213, "current_liabilities": 900370, "equity": 4254463, "fixed_assets": 3087883, "liabilities": 2204492, "long_term_liabilities": 1304122, "quarter": 2 }, { "assets": 5630758, "current_assets": 2052037, "current_liabilities": 964403, "equity": 4432456, "fixed_assets": 3578721, "liabilities": 2246107, "long_term_liabilities": 1281704, "quarter": 3 }, { "assets": 5789787, "current_assets": 2404773, "current_liabilities": 1204426, "equity": 4499389, "fixed_assets": 3385014, "liabilities": 2288507, "long_term_liabilities": 1084081, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -20890, "financing_cash_flow": 173661, "investing_cash_flow": -358371, "net_cash_flow": 1135590, "operating_cash_flow": 1259982, "quarter": 1 }, { "change_in_working_capital": -20889, "financing_cash_flow": 18670, "investing_cash_flow": -185736, "net_cash_flow": 982592, "operating_cash_flow": 1200940, "quarter": 2 }, { "change_in_working_capital": -74074, "financing_cash_flow": 32655, "investing_cash_flow": -119040, "net_cash_flow": 956592, "operating_cash_flow": 1214908, "quarter": 3 }, { "change_in_working_capital": -71971, "financing_cash_flow": 74112, "investing_cash_flow": -329535, "net_cash_flow": 662371, "operating_cash_flow": 1250234, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7830146856281157, "current_ratio": 1.310847891740506, "debt_to_equity_ratio": 0.5105603317575917, "profit_margin": 0.25797033539819786, "quarter": 1, "return_on_assets": 0.20199456107319944, "return_on_equity": 0.25384887841383474 }, { "asset_turnover_ratio": 0.7646865577228741, "current_ratio": 2.6524795361906772, "debt_to_equity_ratio": 0.5181598711752811, "profit_margin": 0.23471276516735415, "quarter": 2, "return_on_assets": 0.17948169644944134, "return_on_equity": 0.23101834473586913 }, { "asset_turnover_ratio": 0.7467873774720917, "current_ratio": 2.1277795693294195, "debt_to_equity_ratio": 0.5067409580602718, "profit_margin": 0.24918198164604388, "quarter": 3, "return_on_assets": 0.186085958586748, "return_on_equity": 0.23639377356481373 }, { "asset_turnover_ratio": 0.7293073130324138, "current_ratio": 1.9966133245213902, "debt_to_equity_ratio": 0.508626171242362, "profit_margin": 0.23637678228286615, "quarter": 4, "return_on_assets": 0.17239131594996498, "return_on_equity": 0.221832119872276 } ], "income_statement": [ { "depreciation": 184223, "expenses": 2777957, "income_tax": 316372, "marketing_expense": 492677, "net_income": 1392131, "net_profit": 1075759, "operational_expense": 1587975, "product_revenue": 1071586, "quarter": 1, "rd_expense": 513998, "revenue": 4170088, "salaries_expense": 1339941, "service_revenue": 3098502 }, { "depreciation": 218081, "expenses": 2818920, "income_tax": 385718, "marketing_expense": 502794, "net_income": 1368577, "net_profit": 982859, "operational_expense": 1920720, "product_revenue": 1632072, "quarter": 2, "rd_expense": 456085, "revenue": 4187497, "salaries_expense": 1126542, "service_revenue": 2555425 }, { "depreciation": 167103, "expenses": 2860488, "income_tax": 296686, "marketing_expense": 528547, "net_income": 1344491, "net_profit": 1047805, "operational_expense": 1837420, "product_revenue": 1442854, "quarter": 3, "rd_expense": 500669, "revenue": 4204979, "salaries_expense": 1260892, "service_revenue": 2762125 }, { "depreciation": 252125, "expenses": 2902668, "income_tax": 321757, "marketing_expense": 415686, "net_income": 1319866, "net_profit": 998109, "operational_expense": 1533062, "product_revenue": 1671359, "quarter": 4, "rd_expense": 491214, "revenue": 4222534, "salaries_expense": 975834, "service_revenue": 2551175 } ], "market_conditions": { "gdp_growth": [ 0.011196776239777847, 0.012673679699321838, 0.014360359964399697, 0.005378844308336312 ], "inflation_rate": [ 0.02646517107199793, 0.01901233125067308, 0.020754240834848458, 0.021366342327291368 ], "interest_rate": [ 0.05657370104342791, 0.05091416201467752, 0.051828387970947, 0.05613842327874754 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 120432, "billable_hours_per_employee": 149, "client_concentration": 0.33, "client_retention_rate": 0.6, "employee_utilization_rate": 0.76, "gross_billings": 2870872, "net_revenue": 2319561, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 2713 }, { "average_project_size": 105233, "billable_hours_per_employee": 145, "client_concentration": 0.34, "client_retention_rate": 0.85, "employee_utilization_rate": 0.65, "gross_billings": 3050542, "net_revenue": 2348012, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 2746 }, { "average_project_size": 57971, "billable_hours_per_employee": 106, "client_concentration": 0.25, "client_retention_rate": 0.63, "employee_utilization_rate": 0.61, "gross_billings": 2620744, "net_revenue": 2376813, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 2780 }, { "average_project_size": 122119, "billable_hours_per_employee": 119, "client_concentration": 0.39, "client_retention_rate": 0.82, "employee_utilization_rate": 0.72, "gross_billings": 3119504, "net_revenue": 2405966, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 2814 } ], "balance_sheet": [ { "assets": 3276374, "current_assets": 1164374, "current_liabilities": 918652, "equity": 2172652, "fixed_assets": 2112000, "liabilities": 1588643, "long_term_liabilities": 669991, "quarter": 1 }, { "assets": 3362063, "current_assets": 1083189, "current_liabilities": 921204, "equity": 2248185, "fixed_assets": 2278874, "liabilities": 1620387, "long_term_liabilities": 699183, "quarter": 2 }, { "assets": 3449993, "current_assets": 1505887, "current_liabilities": 807362, "equity": 2325000, "fixed_assets": 1944106, "liabilities": 1652764, "long_term_liabilities": 845402, "quarter": 3 }, { "assets": 3540223, "current_assets": 1214839, "current_liabilities": 984360, "equity": 2373970, "fixed_assets": 2325384, "liabilities": 1685788, "long_term_liabilities": 701428, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 89692, "financing_cash_flow": -105717, "investing_cash_flow": -476532, "net_cash_flow": 276708, "operating_cash_flow": 628041, "quarter": 1 }, { "change_in_working_capital": -92086, "financing_cash_flow": -7984, "investing_cash_flow": -290609, "net_cash_flow": 482376, "operating_cash_flow": 645795, "quarter": 2 }, { "change_in_working_capital": 96275, "financing_cash_flow": 166544, "investing_cash_flow": -171997, "net_cash_flow": 139241, "operating_cash_flow": 642872, "quarter": 3 }, { "change_in_working_capital": 30840, "financing_cash_flow": 150755, "investing_cash_flow": -313770, "net_cash_flow": 204712, "operating_cash_flow": 673126, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7079658793532118, "current_ratio": 1.2674810483186234, "debt_to_equity_ratio": 0.7311999344579804, "profit_margin": 0.209057231088124, "quarter": 1, "return_on_assets": 0.14800538644245131, "return_on_equity": 0.22319312987077544 }, { "asset_turnover_ratio": 0.6983842955946988, "current_ratio": 1.1758405304362551, "debt_to_equity_ratio": 0.7207534077489175, "profit_margin": 0.21571823312657687, "quarter": 2, "return_on_assets": 0.1506542262890374, "return_on_equity": 0.22529685057057136 }, { "asset_turnover_ratio": 0.6889327021822943, "current_ratio": 1.8651942994592265, "debt_to_equity_ratio": 0.7108662365591398, "profit_margin": 0.22204986256806908, "quarter": 3, "return_on_assets": 0.1529774118382269, "return_on_equity": 0.22699827956989246 }, { "asset_turnover_ratio": 0.6796086009271167, "current_ratio": 1.234140964687716, "debt_to_equity_ratio": 0.7101134386702443, "profit_margin": 0.2159361354233601, "quarter": 4, "return_on_assets": 0.14675205488467816, "return_on_equity": 0.21884648921426977 } ], "income_statement": [ { "depreciation": 143120, "expenses": 1632694, "income_tax": 201946, "marketing_expense": 182560, "net_income": 686867, "net_profit": 484921, "operational_expense": 1098088, "product_revenue": 696289, "quarter": 1, "rd_expense": 248018, "revenue": 2319561, "salaries_expense": 753901, "service_revenue": 1623272 }, { "depreciation": 139286, "expenses": 1655535, "income_tax": 185968, "marketing_expense": 207411, "net_income": 692477, "net_profit": 506509, "operational_expense": 1098258, "product_revenue": 853980, "quarter": 2, "rd_expense": 219601, "revenue": 2348012, "salaries_expense": 600344, "service_revenue": 1494032 }, { "depreciation": 115101, "expenses": 1678696, "income_tax": 170346, "marketing_expense": 248858, "net_income": 698117, "net_profit": 527771, "operational_expense": 963498, "product_revenue": 789664, "quarter": 3, "rd_expense": 281866, "revenue": 2376813, "salaries_expense": 828194, "service_revenue": 1587149 }, { "depreciation": 153591, "expenses": 1702181, "income_tax": 184250, "marketing_expense": 324423, "net_income": 703785, "net_profit": 519535, "operational_expense": 1103855, "product_revenue": 554413, "quarter": 4, "rd_expense": 334035, "revenue": 2405966, "salaries_expense": 686241, "service_revenue": 1851553 } ], "market_conditions": { "gdp_growth": [ -0.005372214786599411, -0.013183258782292083, 0.0006690374259841828, -0.008850035867420935 ], "inflation_rate": [ 0.02802449316386123, 0.030813445084954916, 0.024720289627453512, 0.026173036141131756 ], "interest_rate": [ 0.043074712588269504, 0.0451451902047326, 0.04249958210149761, 0.04452608518205022 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 51714, "billable_hours_per_employee": 116, "client_concentration": 0.13, "client_retention_rate": 0.86, "employee_utilization_rate": 0.73, "gross_billings": 782259, "net_revenue": 705029, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 825 }, { "average_project_size": 197554, "billable_hours_per_employee": 142, "client_concentration": 0.13, "client_retention_rate": 0.79, "employee_utilization_rate": 0.66, "gross_billings": 883219, "net_revenue": 691931, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 809 }, { "average_project_size": 128686, "billable_hours_per_employee": 106, "client_concentration": 0.16, "client_retention_rate": 0.89, "employee_utilization_rate": 0.65, "gross_billings": 818428, "net_revenue": 679076, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 794 }, { "average_project_size": 164360, "billable_hours_per_employee": 99, "client_concentration": 0.39, "client_retention_rate": 0.62, "employee_utilization_rate": 0.64, "gross_billings": 733216, "net_revenue": 666461, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 779 } ], "balance_sheet": [ { "assets": 1027620, "current_assets": 462223, "current_liabilities": 228215, "equity": 670424, "fixed_assets": 565397, "liabilities": 494125, "long_term_liabilities": 265910, "quarter": 1 }, { "assets": 1052226, "current_assets": 469039, "current_liabilities": 220156, "equity": 695215, "fixed_assets": 583187, "liabilities": 500495, "long_term_liabilities": 280339, "quarter": 2 }, { "assets": 1077422, "current_assets": 460791, "current_liabilities": 220293, "equity": 708224, "fixed_assets": 616631, "liabilities": 506948, "long_term_liabilities": 286655, "quarter": 3 }, { "assets": 1103221, "current_assets": 417651, "current_liabilities": 256546, "equity": 725612, "fixed_assets": 685570, "liabilities": 513483, "long_term_liabilities": 256937, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -50701, "financing_cash_flow": -94881, "investing_cash_flow": -277040, "net_cash_flow": 93638, "operating_cash_flow": 184708, "quarter": 1 }, { "change_in_working_capital": 42420, "financing_cash_flow": -127771, "investing_cash_flow": -292389, "net_cash_flow": 186261, "operating_cash_flow": 182246, "quarter": 2 }, { "change_in_working_capital": -47033, "financing_cash_flow": 120651, "investing_cash_flow": -321594, "net_cash_flow": 104414, "operating_cash_flow": 179505, "quarter": 3 }, { "change_in_working_capital": -15907, "financing_cash_flow": -194448, "investing_cash_flow": -171611, "net_cash_flow": -41993, "operating_cash_flow": 175899, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6860794846343979, "current_ratio": 2.025383958109677, "debt_to_equity_ratio": 0.7370335787501641, "profit_margin": 0.19421754282447956, "quarter": 1, "return_on_assets": 0.13324867168797805, "return_on_equity": 0.20424238989057672 }, { "asset_turnover_ratio": 0.6575878185865014, "current_ratio": 2.1304847471792727, "debt_to_equity_ratio": 0.7199139834439706, "profit_margin": 0.2073674976262084, "quarter": 2, "return_on_assets": 0.1363623404097599, "return_on_equity": 0.2063879519285401 }, { "asset_turnover_ratio": 0.630278572369972, "current_ratio": 2.0917187563835435, "debt_to_equity_ratio": 0.7158017802277246, "profit_margin": 0.20284916563094557, "quarter": 3, "return_on_assets": 0.12785148252031237, "return_on_equity": 0.19450060997650462 }, { "asset_turnover_ratio": 0.6041047079415638, "current_ratio": 1.6279770489502856, "debt_to_equity_ratio": 0.7076550553188206, "profit_margin": 0.2038738950966373, "quarter": 4, "return_on_assets": 0.12316117985426311, "return_on_equity": 0.1872543452974868 } ], "income_statement": [ { "depreciation": 47779, "expenses": 510879, "income_tax": 57221, "marketing_expense": 51476, "net_income": 194150, "net_profit": 136929, "operational_expense": 344645, "product_revenue": 173013, "quarter": 1, "rd_expense": 89063, "revenue": 705029, "salaries_expense": 199295, "service_revenue": 532016 }, { "depreciation": 38762, "expenses": 500674, "income_tax": 47773, "marketing_expense": 55058, "net_income": 191257, "net_profit": 143484, "operational_expense": 268059, "product_revenue": 273617, "quarter": 2, "rd_expense": 70738, "revenue": 691931, "salaries_expense": 166223, "service_revenue": 418314 }, { "depreciation": 41755, "expenses": 490674, "income_tax": 50652, "marketing_expense": 86283, "net_income": 188402, "net_profit": 137750, "operational_expense": 295213, "product_revenue": 145759, "quarter": 3, "rd_expense": 87344, "revenue": 679076, "salaries_expense": 189822, "service_revenue": 533317 }, { "depreciation": 40025, "expenses": 480874, "income_tax": 49713, "marketing_expense": 71499, "net_income": 185587, "net_profit": 135874, "operational_expense": 258327, "product_revenue": 253636, "quarter": 4, "rd_expense": 81865, "revenue": 666461, "salaries_expense": 211174, "service_revenue": 412825 } ], "market_conditions": { "gdp_growth": [ 0.010343315047151505, -0.0054831942083973535, 0.004955584418546568, -0.003090787444590742 ], "inflation_rate": [ 0.02696060479666585, 0.02649091362284201, 0.024938439713642648, 0.03369892896423964 ], "interest_rate": [ 0.06129260868307609, 0.05595073870276046, 0.053148161059664675, 0.05289407040156733 ], "year": 2012 }, "random_event": null, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 181573, "billable_hours_per_employee": 83, "client_concentration": 0.32, "client_retention_rate": 0.82, "employee_utilization_rate": 0.79, "gross_billings": 2042511, "net_revenue": 1714828, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 2006 }, { "average_project_size": 175955, "billable_hours_per_employee": 89, "client_concentration": 0.15, "client_retention_rate": 0.66, "employee_utilization_rate": 0.74, "gross_billings": 2130902, "net_revenue": 1683435, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 1969 }, { "average_project_size": 120679, "billable_hours_per_employee": 80, "client_concentration": 0.4, "client_retention_rate": 0.86, "employee_utilization_rate": 0.62, "gross_billings": 1835980, "net_revenue": 1652618, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 1933 }, { "average_project_size": 114687, "billable_hours_per_employee": 88, "client_concentration": 0.17, "client_retention_rate": 0.63, "employee_utilization_rate": 0.67, "gross_billings": 1992109, "net_revenue": 1622364, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 1898 } ], "balance_sheet": [ { "assets": 2052303, "current_assets": 741449, "current_liabilities": 477361, "equity": 1464882, "fixed_assets": 1310854, "liabilities": 959030, "long_term_liabilities": 481669, "quarter": 1 }, { "assets": 2088075, "current_assets": 675322, "current_liabilities": 448297, "equity": 1485844, "fixed_assets": 1412753, "liabilities": 976430, "long_term_liabilities": 528133, "quarter": 2 }, { "assets": 2124470, "current_assets": 836042, "current_liabilities": 534668, "equity": 1534646, "fixed_assets": 1288428, "liabilities": 994146, "long_term_liabilities": 459478, "quarter": 3 }, { "assets": 2161500, "current_assets": 849769, "current_liabilities": 412075, "equity": 1521606, "fixed_assets": 1311731, "liabilities": 1012183, "long_term_liabilities": 600108, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 39543, "financing_cash_flow": 191761, "investing_cash_flow": -138461, "net_cash_flow": 33084, "operating_cash_flow": 484751, "quarter": 1 }, { "change_in_working_capital": 24214, "financing_cash_flow": 153364, "investing_cash_flow": -191089, "net_cash_flow": 55212, "operating_cash_flow": 450142, "quarter": 2 }, { "change_in_working_capital": -88509, "financing_cash_flow": 13957, "investing_cash_flow": -306071, "net_cash_flow": 292306, "operating_cash_flow": 510216, "quarter": 3 }, { "change_in_working_capital": -86781, "financing_cash_flow": -137283, "investing_cash_flow": -494979, "net_cash_flow": -146874, "operating_cash_flow": 466167, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8355627799598793, "current_ratio": 1.5532249178294832, "debt_to_equity_ratio": 0.6546807183104169, "profit_margin": 0.21670336616850203, "quarter": 1, "return_on_assets": 0.1810692670624172, "return_on_equity": 0.25367845328156124 }, { "asset_turnover_ratio": 0.8062138572608742, "current_ratio": 1.506416505129412, "debt_to_equity_ratio": 0.6571551253025216, "profit_margin": 0.22228301063005107, "quarter": 2, "return_on_assets": 0.17920764340361336, "return_on_equity": 0.2518427237314281 }, { "asset_turnover_ratio": 0.777896604800256, "current_ratio": 1.5636656766441979, "debt_to_equity_ratio": 0.6478015125312288, "profit_margin": 0.24465544971675246, "quarter": 3, "return_on_assets": 0.1903166436805415, "return_on_equity": 0.2634627138766856 }, { "asset_turnover_ratio": 0.7505732130464955, "current_ratio": 2.062170721349269, "debt_to_equity_ratio": 0.6652070246831309, "profit_margin": 0.2294731638522551, "quarter": 4, "return_on_assets": 0.17223640990053204, "return_on_equity": 0.24466846213803048 } ], "income_statement": [ { "depreciation": 113142, "expenses": 1184585, "income_tax": 158634, "marketing_expense": 131970, "net_income": 530243, "net_profit": 371609, "operational_expense": 721447, "product_revenue": 528890, "quarter": 1, "rd_expense": 227185, "revenue": 1714828, "salaries_expense": 508164, "service_revenue": 1185938 }, { "depreciation": 75943, "expenses": 1161845, "income_tax": 147391, "marketing_expense": 221504, "net_income": 521590, "net_profit": 374199, "operational_expense": 792810, "product_revenue": 552035, "quarter": 2, "rd_expense": 214234, "revenue": 1683435, "salaries_expense": 504556, "service_revenue": 1131400 }, { "depreciation": 105894, "expenses": 1139542, "income_tax": 108754, "marketing_expense": 222053, "net_income": 513076, "net_profit": 404322, "operational_expense": 693050, "product_revenue": 365329, "quarter": 3, "rd_expense": 221536, "revenue": 1652618, "salaries_expense": 537600, "service_revenue": 1287289 }, { "depreciation": 93878, "expenses": 1117667, "income_tax": 132408, "marketing_expense": 127277, "net_income": 504697, "net_profit": 372289, "operational_expense": 681310, "product_revenue": 596685, "quarter": 4, "rd_expense": 202781, "revenue": 1622364, "salaries_expense": 395585, "service_revenue": 1025679 } ], "market_conditions": { "gdp_growth": [ -0.010588065215691521, -0.01642342099126931, -0.004096529284914354, -0.016943768447806304 ], "inflation_rate": [ 0.03585698468643332, 0.037220765909418745, 0.04431997096105565, 0.040138326462489056 ], "interest_rate": [ 0.0490127793746588, 0.04408159054685393, 0.051209549387018646, 0.052126978138794744 ], "year": 2013 }, "random_event": { "description": "Mclaughlin, Wallace and Morrison Senior Leadership Change in 2013", "impact": 0.06, "type": "Senior Leadership Change" }, "year": 2013 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Average", "founding_year": 1996, "industry": "Advertising", "location": "Jamesmouth", "name": "Rasmussen-Turner", "num_employees": 369, "region": "Latin America", "revenue_size": "Medium", "website": "www.rasmussen-turner.com" }

[ { "advertising_kpis": [ { "average_project_size": 131866, "billable_hours_per_employee": 125, "client_concentration": 0.24, "client_retention_rate": 0.61, "employee_utilization_rate": 0.74, "gross_billings": 9208586, "net_revenue": 7436149, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 20152 }, { "average_project_size": 172202, "billable_hours_per_employee": 156, "client_concentration": 0.25, "client_retention_rate": 0.64, "employee_utilization_rate": 0.78, "gross_billings": 9292675, "net_revenue": 7450416, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 20191 }, { "average_project_size": 157864, "billable_hours_per_employee": 126, "client_concentration": 0.17, "client_retention_rate": 0.74, "employee_utilization_rate": 0.63, "gross_billings": 8256572, "net_revenue": 7464710, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 20230 }, { "average_project_size": 82349, "billable_hours_per_employee": 144, "client_concentration": 0.31, "client_retention_rate": 0.76, "employee_utilization_rate": 0.66, "gross_billings": 8621459, "net_revenue": 7479032, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 20268 } ], "balance_sheet": [ { "assets": 8751835, "current_assets": 2759866, "current_liabilities": 2309029, "equity": 5907262, "fixed_assets": 5991969, "liabilities": 4899009, "long_term_liabilities": 2589980, "quarter": 1 }, { "assets": 8938337, "current_assets": 3518253, "current_liabilities": 2631848, "equity": 6069064, "fixed_assets": 5420084, "liabilities": 4997227, "long_term_liabilities": 2365379, "quarter": 2 }, { "assets": 9128813, "current_assets": 3436595, "current_liabilities": 2063196, "equity": 6015400, "fixed_assets": 5692218, "liabilities": 5097413, "long_term_liabilities": 3034217, "quarter": 3 }, { "assets": 9323348, "current_assets": 2922817, "current_liabilities": 2704276, "equity": 6058864, "fixed_assets": 6400531, "liabilities": 5199608, "long_term_liabilities": 2495332, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 44552, "financing_cash_flow": -29149, "investing_cash_flow": -376216, "net_cash_flow": 2300441, "operating_cash_flow": 2422045, "quarter": 1 }, { "change_in_working_capital": -90715, "financing_cash_flow": 137915, "investing_cash_flow": -236923, "net_cash_flow": 2327269, "operating_cash_flow": 2481891, "quarter": 2 }, { "change_in_working_capital": -45641, "financing_cash_flow": -159576, "investing_cash_flow": -371644, "net_cash_flow": 2156314, "operating_cash_flow": 2306414, "quarter": 3 }, { "change_in_working_capital": -71912, "financing_cash_flow": 129214, "investing_cash_flow": -321678, "net_cash_flow": 2028443, "operating_cash_flow": 2261646, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8496674126054707, "current_ratio": 1.19524960492051, "debt_to_equity_ratio": 0.8293197423781102, "profit_margin": 0.2762768739572055, "quarter": 1, "return_on_assets": 0.2347434566579466, "return_on_equity": 0.3477814256418625 }, { "asset_turnover_ratio": 0.8335349181844453, "current_ratio": 1.3367994656226347, "debt_to_equity_ratio": 0.8233933601622919, "profit_margin": 0.2856154609353357, "quarter": 2, "return_on_assets": 0.23807045986294767, "return_on_equity": 0.3506230944343312 }, { "asset_turnover_ratio": 0.8177087207285328, "current_ratio": 1.6656657922950606, "debt_to_equity_ratio": 0.8473938557701899, "profit_margin": 0.26578393534377087, "quarter": 3, "return_on_assets": 0.21733384176014997, "return_on_equity": 0.3298201283372677 }, { "asset_turnover_ratio": 0.8021830784392044, "current_ratio": 1.0808131270624743, "debt_to_equity_ratio": 0.8581819958328822, "profit_margin": 0.25873990109950057, "quarter": 4, "return_on_assets": 0.20755677037905268, "return_on_equity": 0.3193872646753583 } ], "income_statement": [ { "depreciation": 367609, "expenses": 4621149, "income_tax": 760564, "marketing_expense": 908001, "net_income": 2815000, "net_profit": 2054436, "operational_expense": 3053329, "product_revenue": 2292246, "quarter": 1, "rd_expense": 894967, "revenue": 7436149, "salaries_expense": 1618507, "service_revenue": 5143903 }, { "depreciation": 353937, "expenses": 4657529, "income_tax": 664933, "marketing_expense": 779719, "net_income": 2792887, "net_profit": 2127954, "operational_expense": 3201837, "product_revenue": 2923132, "quarter": 2, "rd_expense": 825100, "revenue": 7450416, "salaries_expense": 1805290, "service_revenue": 4527284 }, { "depreciation": 322414, "expenses": 4694196, "income_tax": 786514, "marketing_expense": 750731, "net_income": 2770514, "net_profit": 1984000, "operational_expense": 2414268, "product_revenue": 2937672, "quarter": 3, "rd_expense": 836083, "revenue": 7464710, "salaries_expense": 2028689, "service_revenue": 4527038 }, { "depreciation": 326522, "expenses": 4731152, "income_tax": 812756, "marketing_expense": 866361, "net_income": 2747880, "net_profit": 1935124, "operational_expense": 3122023, "product_revenue": 2038727, "quarter": 4, "rd_expense": 944013, "revenue": 7479032, "salaries_expense": 1855969, "service_revenue": 5440305 } ], "market_conditions": { "gdp_growth": [ 0.05102036292083673, 0.05082523048302507, 0.05025775959246606, 0.0571951789512795 ], "inflation_rate": [ 0.00852905755885749, 0.013280476782982806, 0.005623803479379095, 0.008345927539451767 ], "interest_rate": [ 0.017919010560754844, 0.01226136323963195, 0.013530091000692693, 0.014776289199103693 ], "year": 1996 }, "random_event": { "description": "Rasmussen-Turner Economic Slowdown Impact in 1996", "impact": 0.02, "type": "Economic Slowdown Impact" }, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 139064, "billable_hours_per_employee": 132, "client_concentration": 0.26, "client_retention_rate": 0.82, "employee_utilization_rate": 0.78, "gross_billings": 20910349, "net_revenue": 18097141, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 49044 }, { "average_project_size": 104772, "billable_hours_per_employee": 80, "client_concentration": 0.22, "client_retention_rate": 0.64, "employee_utilization_rate": 0.61, "gross_billings": 19810835, "net_revenue": 17857526, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 48394 }, { "average_project_size": 75816, "billable_hours_per_employee": 144, "client_concentration": 0.15, "client_retention_rate": 0.81, "employee_utilization_rate": 0.67, "gross_billings": 21893489, "net_revenue": 17621084, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 47754 }, { "average_project_size": 79595, "billable_hours_per_employee": 156, "client_concentration": 0.25, "client_retention_rate": 0.88, "employee_utilization_rate": 0.65, "gross_billings": 20106159, "net_revenue": 17387773, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 47121 } ], "balance_sheet": [ { "assets": 18255347, "current_assets": 6778537, "current_liabilities": 5601867, "equity": 12766070, "fixed_assets": 11476810, "liabilities": 9800622, "long_term_liabilities": 4198755, "quarter": 1 }, { "assets": 18509379, "current_assets": 6789112, "current_liabilities": 5299079, "equity": 12655426, "fixed_assets": 11720267, "liabilities": 10001708, "long_term_liabilities": 4702629, "quarter": 2 }, { "assets": 18766947, "current_assets": 8552966, "current_liabilities": 5248221, "equity": 12960552, "fixed_assets": 10213981, "liabilities": 10206920, "long_term_liabilities": 4958699, "quarter": 3 }, { "assets": 19028099, "current_assets": 8579954, "current_liabilities": 6204927, "equity": 12724745, "fixed_assets": 10448145, "liabilities": 10416343, "long_term_liabilities": 4211416, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -42139, "financing_cash_flow": -119482, "investing_cash_flow": -368520, "net_cash_flow": 4766022, "operating_cash_flow": 5031495, "quarter": 1 }, { "change_in_working_capital": 50558, "financing_cash_flow": -52731, "investing_cash_flow": -363721, "net_cash_flow": 5051728, "operating_cash_flow": 5266901, "quarter": 2 }, { "change_in_working_capital": -29151, "financing_cash_flow": -183843, "investing_cash_flow": -405573, "net_cash_flow": 5087352, "operating_cash_flow": 5358334, "quarter": 3 }, { "change_in_working_capital": 83863, "financing_cash_flow": -109183, "investing_cash_flow": -184269, "net_cash_flow": 4537958, "operating_cash_flow": 5174171, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9913337171843406, "current_ratio": 1.2100496138162509, "debt_to_equity_ratio": 0.7677086213689882, "profit_margin": 0.23823348671483524, "quarter": 1, "return_on_assets": 0.23616888794280383, "return_on_equity": 0.3377190474437317 }, { "asset_turnover_ratio": 0.9647825569944837, "current_ratio": 1.2811871647884472, "debt_to_equity_ratio": 0.7903098639271409, "profit_margin": 0.2322692964299758, "quarter": 2, "return_on_assets": 0.22408936572102175, "return_on_equity": 0.32774519008684494 }, { "asset_turnover_ratio": 0.9389424928838985, "current_ratio": 1.6296886125793864, "debt_to_equity_ratio": 0.7875374443928006, "profit_margin": 0.24973066356190118, "quarter": 3, "return_on_assets": 0.23448273179436166, "return_on_equity": 0.33953222054122384 }, { "asset_turnover_ratio": 0.9137945414305444, "current_ratio": 1.382764696506502, "debt_to_equity_ratio": 0.8185895277272747, "profit_margin": 0.23654489853300936, "quarter": 4, "return_on_assets": 0.21615343708270596, "return_on_equity": 0.3232276167420251 } ], "income_statement": [ { "depreciation": 720150, "expenses": 12117367, "income_tax": 1668429, "marketing_expense": 1784666, "net_income": 5979774, "net_profit": 4311345, "operational_expense": 6471512, "product_revenue": 4748225, "quarter": 1, "rd_expense": 2052699, "revenue": 18097141, "salaries_expense": 5686843, "service_revenue": 13348916 }, { "depreciation": 1119146, "expenses": 11984542, "income_tax": 1725229, "marketing_expense": 2341551, "net_income": 5872984, "net_profit": 4147755, "operational_expense": 7028433, "product_revenue": 6818322, "quarter": 2, "rd_expense": 1921228, "revenue": 17857526, "salaries_expense": 5052300, "service_revenue": 11039204 }, { "depreciation": 957809, "expenses": 11853174, "income_tax": 1367385, "marketing_expense": 1595501, "net_income": 5767910, "net_profit": 4400525, "operational_expense": 6761672, "product_revenue": 5966399, "quarter": 3, "rd_expense": 1617820, "revenue": 17621084, "salaries_expense": 3766643, "service_revenue": 11654685 }, { "depreciation": 1061182, "expenses": 11723245, "income_tax": 1551539, "marketing_expense": 1681852, "net_income": 5664528, "net_profit": 4112989, "operational_expense": 7131139, "product_revenue": 6300208, "quarter": 4, "rd_expense": 1787600, "revenue": 17387773, "salaries_expense": 5366126, "service_revenue": 11087565 } ], "market_conditions": { "gdp_growth": [ 0.04103748376823408, 0.04394786960124694, 0.047164174220039615, 0.03842072645139309 ], "inflation_rate": [ 0.0053044211884745555, 0.010596761610263617, 0.0059112554873468936, 0.011329898254518274 ], "interest_rate": [ 0.006596861319139134, 0.015554545941398972, 0.011745896581030493, 0.006687539916866015 ], "year": 1997 }, "random_event": { "description": "Rasmussen-Turner Data Privacy Regulation Impact in 1997", "impact": -0.01, "type": "Data Privacy Regulation Impact" }, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 150383, "billable_hours_per_employee": 87, "client_concentration": 0.13, "client_retention_rate": 0.82, "employee_utilization_rate": 0.68, "gross_billings": 9678622, "net_revenue": 7511579, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 20357 }, { "average_project_size": 79435, "billable_hours_per_employee": 97, "client_concentration": 0.26, "client_retention_rate": 0.87, "employee_utilization_rate": 0.74, "gross_billings": 8344836, "net_revenue": 7572516, "new_client_acquisition": 1, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 20522 }, { "average_project_size": 146883, "billable_hours_per_employee": 139, "client_concentration": 0.29, "client_retention_rate": 0.8, "employee_utilization_rate": 0.61, "gross_billings": 9867091, "net_revenue": 7633949, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 20688 }, { "average_project_size": 161970, "billable_hours_per_employee": 104, "client_concentration": 0.24, "client_retention_rate": 0.67, "employee_utilization_rate": 0.74, "gross_billings": 9453285, "net_revenue": 7695879, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 20856 } ], "balance_sheet": [ { "assets": 10586296, "current_assets": 4503885, "current_liabilities": 3220628, "equity": 7143258, "fixed_assets": 6082411, "liabilities": 5514427, "long_term_liabilities": 2293799, "quarter": 1 }, { "assets": 10847829, "current_assets": 4250907, "current_liabilities": 3200609, "equity": 7486907, "fixed_assets": 6596922, "liabilities": 5580318, "long_term_liabilities": 2379709, "quarter": 2 }, { "assets": 11115824, "current_assets": 4427261, "current_liabilities": 3289283, "equity": 7462131, "fixed_assets": 6688563, "liabilities": 5646996, "long_term_liabilities": 2357713, "quarter": 3 }, { "assets": 11390440, "current_assets": 3417408, "current_liabilities": 2396401, "equity": 7846183, "fixed_assets": 7973032, "liabilities": 5714471, "long_term_liabilities": 3318070, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -68580, "financing_cash_flow": -183441, "investing_cash_flow": -225792, "net_cash_flow": 1837930, "operating_cash_flow": 2544402, "quarter": 1 }, { "change_in_working_capital": -74087, "financing_cash_flow": 7498, "investing_cash_flow": -301670, "net_cash_flow": 2417645, "operating_cash_flow": 2481517, "quarter": 2 }, { "change_in_working_capital": 29766, "financing_cash_flow": -4053, "investing_cash_flow": -166914, "net_cash_flow": 1900239, "operating_cash_flow": 2412363, "quarter": 3 }, { "change_in_working_capital": -67267, "financing_cash_flow": -119861, "investing_cash_flow": -320264, "net_cash_flow": 2228619, "operating_cash_flow": 2440362, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.709556864837333, "current_ratio": 1.3984493086441527, "debt_to_equity_ratio": 0.771976456681251, "profit_margin": 0.2757594641552728, "quarter": 1, "return_on_assets": 0.19566702083523832, "return_on_equity": 0.2899781864241779 }, { "asset_turnover_ratio": 0.6980674197574464, "current_ratio": 1.3281556728735062, "debt_to_equity_ratio": 0.7453435711168844, "profit_margin": 0.2930856798453777, "quarter": 2, "return_on_assets": 0.20459356429751982, "return_on_equity": 0.2964369665604234 }, { "asset_turnover_ratio": 0.6867641121341972, "current_ratio": 1.3459653669203897, "debt_to_equity_ratio": 0.7567538012934911, "profit_margin": 0.2611103375199389, "quarter": 3, "return_on_assets": 0.17932120911594138, "return_on_equity": 0.26712248820075657 }, { "asset_turnover_ratio": 0.6756436976973673, "current_ratio": 1.426058493549285, "debt_to_equity_ratio": 0.7283122251928104, "profit_margin": 0.2819968973004903, "quarter": 4, "return_on_assets": 0.19052942643128798, "return_on_equity": 0.2765948742210066 } ], "income_statement": [ { "depreciation": 473013, "expenses": 4746345, "income_tax": 693845, "marketing_expense": 886917, "net_income": 2765234, "net_profit": 2071389, "operational_expense": 2906923, "product_revenue": 2698512, "quarter": 1, "rd_expense": 775460, "revenue": 7511579, "salaries_expense": 2243410, "service_revenue": 4813067 }, { "depreciation": 262121, "expenses": 4787254, "income_tax": 565866, "marketing_expense": 883377, "net_income": 2785262, "net_profit": 2219396, "operational_expense": 2615853, "product_revenue": 2651606, "quarter": 2, "rd_expense": 482331, "revenue": 7572516, "salaries_expense": 1499023, "service_revenue": 4920910 }, { "depreciation": 419060, "expenses": 4828516, "income_tax": 812130, "marketing_expense": 714215, "net_income": 2805433, "net_profit": 1993303, "operational_expense": 3186854, "product_revenue": 2611478, "quarter": 3, "rd_expense": 724266, "revenue": 7633949, "salaries_expense": 1739715, "service_revenue": 5022471 }, { "depreciation": 270148, "expenses": 4870134, "income_tax": 655531, "marketing_expense": 626399, "net_income": 2825745, "net_profit": 2170214, "operational_expense": 3222446, "product_revenue": 1886864, "quarter": 4, "rd_expense": 560738, "revenue": 7695879, "salaries_expense": 1562307, "service_revenue": 5809015 } ], "market_conditions": { "gdp_growth": [ 0.05066143817544692, 0.03523525872149548, 0.04875838842166308, 0.03498020836941072 ], "inflation_rate": [ 0.001435850771322196, 0.00991567256493326, 0.006274713720235417, 0.008106749905382718 ], "interest_rate": [ 0.016533556105179936, 0.009187309357231544, 0.008971609967261943, 0.015301617666295182 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 130036, "billable_hours_per_employee": 110, "client_concentration": 0.33, "client_retention_rate": 0.82, "employee_utilization_rate": 0.72, "gross_billings": 10372873, "net_revenue": 8036886, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 21780 }, { "average_project_size": 77782, "billable_hours_per_employee": 123, "client_concentration": 0.24, "client_retention_rate": 0.82, "employee_utilization_rate": 0.74, "gross_billings": 9195097, "net_revenue": 7825231, "new_client_acquisition": 5, "organic_growth": 0.15, "quarter": 2, "revenue_per_employee": 21207 }, { "average_project_size": 70464, "billable_hours_per_employee": 110, "client_concentration": 0.39, "client_retention_rate": 0.65, "employee_utilization_rate": 0.6, "gross_billings": 9635970, "net_revenue": 7619150, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 20648 }, { "average_project_size": 125267, "billable_hours_per_employee": 100, "client_concentration": 0.16, "client_retention_rate": 0.84, "employee_utilization_rate": 0.79, "gross_billings": 8669997, "net_revenue": 7418496, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 20104 } ], "balance_sheet": [ { "assets": 9940872, "current_assets": 4590899, "current_liabilities": 2309186, "equity": 7229535, "fixed_assets": 5349973, "liabilities": 5026131, "long_term_liabilities": 2716945, "quarter": 1 }, { "assets": 10242805, "current_assets": 4031268, "current_liabilities": 2968279, "equity": 7390168, "fixed_assets": 6211537, "liabilities": 5135123, "long_term_liabilities": 2166844, "quarter": 2 }, { "assets": 10553908, "current_assets": 3377103, "current_liabilities": 2234564, "equity": 7475018, "fixed_assets": 7176805, "liabilities": 5246479, "long_term_liabilities": 3011915, "quarter": 3 }, { "assets": 10874461, "current_assets": 3450506, "current_liabilities": 2968569, "equity": 7590566, "fixed_assets": 7423955, "liabilities": 5360249, "long_term_liabilities": 2391680, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -77229, "financing_cash_flow": 60492, "investing_cash_flow": -211921, "net_cash_flow": 2433822, "operating_cash_flow": 2712730, "quarter": 1 }, { "change_in_working_capital": 26135, "financing_cash_flow": 40637, "investing_cash_flow": -101553, "net_cash_flow": 2054971, "operating_cash_flow": 2556163, "quarter": 2 }, { "change_in_working_capital": -4079, "financing_cash_flow": -116636, "investing_cash_flow": -468571, "net_cash_flow": 2405618, "operating_cash_flow": 2616042, "quarter": 3 }, { "change_in_working_capital": 74009, "financing_cash_flow": 73761, "investing_cash_flow": -359045, "net_cash_flow": 2427714, "operating_cash_flow": 2402767, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8084689150006157, "current_ratio": 1.9881027340370157, "debt_to_equity_ratio": 0.6952218918644145, "profit_margin": 0.28802125599392603, "quarter": 1, "return_on_assets": 0.2328562323305239, "return_on_equity": 0.3201857380868894 }, { "asset_turnover_ratio": 0.7639734428215709, "current_ratio": 1.3581162687200226, "debt_to_equity_ratio": 0.6948587636979294, "profit_margin": 0.2916828908948503, "quarter": 2, "return_on_assets": 0.22283798236908736, "return_on_equity": 0.30885441305258554 }, { "asset_turnover_ratio": 0.7219268919152981, "current_ratio": 1.5113028760867893, "debt_to_equity_ratio": 0.7018684102165372, "profit_margin": 0.28449223338561386, "quarter": 3, "return_on_assets": 0.20538259382211785, "return_on_equity": 0.289977763264249 }, { "asset_turnover_ratio": 0.6821943634723597, "current_ratio": 1.1623465716983503, "debt_to_equity_ratio": 0.706172504132103, "profit_margin": 0.2798888076504995, "quarter": 4, "return_on_assets": 0.19093856697817022, "return_on_equity": 0.2735440282055383 } ], "income_statement": [ { "depreciation": 397936, "expenses": 5025676, "income_tax": 696416, "marketing_expense": 866959, "net_income": 3011210, "net_profit": 2314794, "operational_expense": 2566105, "product_revenue": 2296205, "quarter": 1, "rd_expense": 617574, "revenue": 8036886, "salaries_expense": 2075389, "service_revenue": 5740681 }, { "depreciation": 273677, "expenses": 4926794, "income_tax": 615951, "marketing_expense": 766286, "net_income": 2898437, "net_profit": 2282486, "operational_expense": 3028174, "product_revenue": 2333863, "quarter": 2, "rd_expense": 816337, "revenue": 7825231, "salaries_expense": 1843711, "service_revenue": 5491368 }, { "depreciation": 448453, "expenses": 4829857, "income_tax": 621704, "marketing_expense": 490285, "net_income": 2789293, "net_profit": 2167589, "operational_expense": 3351801, "product_revenue": 2548715, "quarter": 3, "rd_expense": 798542, "revenue": 7619150, "salaries_expense": 1927243, "service_revenue": 5070435 }, { "depreciation": 326413, "expenses": 4734828, "income_tax": 607314, "marketing_expense": 723186, "net_income": 2683668, "net_profit": 2076354, "operational_expense": 2942076, "product_revenue": 2471881, "quarter": 4, "rd_expense": 846964, "revenue": 7418496, "salaries_expense": 2064299, "service_revenue": 4946615 } ], "market_conditions": { "gdp_growth": [ 0.05099246277868975, 0.05151033002019467, 0.04923412013456759, 0.04655919561418473 ], "inflation_rate": [ 0.003723208227564073, 0.010904082721607537, 0.003827173604011226, 0.003997880260020942 ], "interest_rate": [ 0.013413104955336238, 0.01580896923296497, 0.015462413283502861, 0.019519503823426765 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 111023, "billable_hours_per_employee": 87, "client_concentration": 0.37, "client_retention_rate": 0.72, "employee_utilization_rate": 0.69, "gross_billings": 9304195, "net_revenue": 7524069, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 20390 }, { "average_project_size": 125667, "billable_hours_per_employee": 106, "client_concentration": 0.29, "client_retention_rate": 0.87, "employee_utilization_rate": 0.65, "gross_billings": 8908356, "net_revenue": 7465546, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 20232 }, { "average_project_size": 132222, "billable_hours_per_employee": 90, "client_concentration": 0.34, "client_retention_rate": 0.61, "employee_utilization_rate": 0.66, "gross_billings": 9537404, "net_revenue": 7407479, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 20074 }, { "average_project_size": 124137, "billable_hours_per_employee": 159, "client_concentration": 0.11, "client_retention_rate": 0.69, "employee_utilization_rate": 0.6, "gross_billings": 8971589, "net_revenue": 7349863, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 19918 } ], "balance_sheet": [ { "assets": 9383490, "current_assets": 3493998, "current_liabilities": 2111896, "equity": 6137631, "fixed_assets": 5889492, "liabilities": 5089528, "long_term_liabilities": 2977632, "quarter": 1 }, { "assets": 9557611, "current_assets": 3448576, "current_liabilities": 3034986, "equity": 6004237, "fixed_assets": 6109035, "liabilities": 5228625, "long_term_liabilities": 2193639, "quarter": 2 }, { "assets": 9734964, "current_assets": 3588698, "current_liabilities": 3179477, "equity": 6069775, "fixed_assets": 6146266, "liabilities": 5371523, "long_term_liabilities": 2192046, "quarter": 3 }, { "assets": 9915607, "current_assets": 3430860, "current_liabilities": 2409401, "equity": 6076750, "fixed_assets": 6484747, "liabilities": 5518326, "long_term_liabilities": 3108925, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 86190, "financing_cash_flow": 19599, "investing_cash_flow": -150553, "net_cash_flow": 1733973, "operating_cash_flow": 2243312, "quarter": 1 }, { "change_in_working_capital": 18282, "financing_cash_flow": -97763, "investing_cash_flow": -125947, "net_cash_flow": 1641925, "operating_cash_flow": 2082283, "quarter": 2 }, { "change_in_working_capital": 69798, "financing_cash_flow": -159018, "investing_cash_flow": -451046, "net_cash_flow": 1742438, "operating_cash_flow": 1982800, "quarter": 3 }, { "change_in_working_capital": -78642, "financing_cash_flow": -188425, "investing_cash_flow": -120551, "net_cash_flow": 1484793, "operating_cash_flow": 2031480, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8018412125978713, "current_ratio": 1.6544365821044218, "debt_to_equity_ratio": 0.8292332986456826, "profit_margin": 0.24503616327814112, "quarter": 1, "return_on_assets": 0.19648009429327468, "return_on_equity": 0.30038772288526305 }, { "asset_turnover_ratio": 0.781110049362754, "current_ratio": 1.1362741047240417, "debt_to_equity_ratio": 0.870822554139685, "profit_margin": 0.2243976528977251, "quarter": 2, "return_on_assets": 0.17527926173182817, "return_on_equity": 0.27901147139928023 }, { "asset_turnover_ratio": 0.7609148837119479, "current_ratio": 1.1287070169087559, "debt_to_equity_ratio": 0.8849624574222273, "profit_margin": 0.2303528636395729, "quarter": 3, "return_on_assets": 0.17527892244901985, "return_on_equity": 0.2811198108661359 }, { "asset_turnover_ratio": 0.7412418624497724, "current_ratio": 1.4239472798425832, "debt_to_equity_ratio": 0.9081048257703542, "profit_margin": 0.22850344285328855, "quarter": 4, "return_on_assets": 0.16937631755675675, "return_on_equity": 0.27637618792940305 } ], "income_statement": [ { "depreciation": 399643, "expenses": 5180524, "income_tax": 499876, "marketing_expense": 845248, "net_income": 2343545, "net_profit": 1843669, "operational_expense": 3386983, "product_revenue": 1885821, "quarter": 1, "rd_expense": 800139, "revenue": 7524069, "salaries_expense": 1965659, "service_revenue": 5638248 }, { "depreciation": 407032, "expenses": 5151113, "income_tax": 639182, "marketing_expense": 913438, "net_income": 2314433, "net_profit": 1675251, "operational_expense": 3432676, "product_revenue": 2819850, "quarter": 2, "rd_expense": 684591, "revenue": 7465546, "salaries_expense": 2182839, "service_revenue": 4645696 }, { "depreciation": 276466, "expenses": 5121870, "income_tax": 579275, "marketing_expense": 888831, "net_income": 2285609, "net_profit": 1706334, "operational_expense": 3566985, "product_revenue": 1542378, "quarter": 3, "rd_expense": 727933, "revenue": 7407479, "salaries_expense": 2325724, "service_revenue": 5865101 }, { "depreciation": 352011, "expenses": 5092793, "income_tax": 577601, "marketing_expense": 737163, "net_income": 2257070, "net_profit": 1679469, "operational_expense": 3526973, "product_revenue": 1740338, "quarter": 4, "rd_expense": 742182, "revenue": 7349863, "salaries_expense": 2119138, "service_revenue": 5609525 } ], "market_conditions": { "gdp_growth": [ 0.03664592399462326, 0.031002782354454125, 0.026014581772073518, 0.03389750940816299 ], "inflation_rate": [ 0.0027726655820444583, 0.00820843851056264, 0.004636922797245934, 0.006933680985238826 ], "interest_rate": [ 0.014528749288972128, 0.019930916043864128, 0.016042130437933056, 0.024143960451369018 ], "year": 2000 }, "random_event": null, "year": 2000 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Excellent", "founding_year": 1993, "industry": "Advertising", "location": "Lake Kristin", "name": "Harper Group", "num_employees": 358, "region": "North America", "revenue_size": "Large", "website": "www.harpergroup.com" }

[ { "advertising_kpis": [ { "average_project_size": 67438, "billable_hours_per_employee": 142, "client_concentration": 0.27, "client_retention_rate": 0.89, "employee_utilization_rate": 0.6, "gross_billings": 44478164, "net_revenue": 36918356, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 103124 }, { "average_project_size": 127471, "billable_hours_per_employee": 102, "client_concentration": 0.24, "client_retention_rate": 0.71, "employee_utilization_rate": 0.8, "gross_billings": 43710977, "net_revenue": 37300058, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 104190 }, { "average_project_size": 122032, "billable_hours_per_employee": 87, "client_concentration": 0.33, "client_retention_rate": 0.89, "employee_utilization_rate": 0.68, "gross_billings": 47727943, "net_revenue": 37685706, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 105267 }, { "average_project_size": 80129, "billable_hours_per_employee": 144, "client_concentration": 0.23, "client_retention_rate": 0.88, "employee_utilization_rate": 0.73, "gross_billings": 43187490, "net_revenue": 38075342, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 106356 } ], "balance_sheet": [ { "assets": 45468120, "current_assets": 18621197, "current_liabilities": 10242272, "equity": 28421803, "fixed_assets": 26846923, "liabilities": 23859115, "long_term_liabilities": 13616843, "quarter": 1 }, { "assets": 46846440, "current_assets": 18542773, "current_liabilities": 12306433, "equity": 30017799, "fixed_assets": 28303667, "liabilities": 24415805, "long_term_liabilities": 12109372, "quarter": 2 }, { "assets": 48266543, "current_assets": 15666762, "current_liabilities": 10835567, "equity": 30685240, "fixed_assets": 32599781, "liabilities": 24985485, "long_term_liabilities": 14149918, "quarter": 3 }, { "assets": 49729695, "current_assets": 16395179, "current_liabilities": 10978707, "equity": 31164841, "fixed_assets": 33334516, "liabilities": 25568457, "long_term_liabilities": 14589750, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -42779, "financing_cash_flow": 42893, "investing_cash_flow": -289261, "net_cash_flow": 8777532, "operating_cash_flow": 9195214, "quarter": 1 }, { "change_in_working_capital": -71710, "financing_cash_flow": 91677, "investing_cash_flow": -274259, "net_cash_flow": 8787783, "operating_cash_flow": 9413248, "quarter": 2 }, { "change_in_working_capital": 5135, "financing_cash_flow": 83286, "investing_cash_flow": -348246, "net_cash_flow": 8880401, "operating_cash_flow": 9081485, "quarter": 3 }, { "change_in_working_capital": 83619, "financing_cash_flow": 171391, "investing_cash_flow": -449144, "net_cash_flow": 9531437, "operating_cash_flow": 9829384, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8119613478630742, "current_ratio": 1.8180728846099772, "debt_to_equity_ratio": 0.8394652161933569, "profit_margin": 0.18453687374378208, "quarter": 1, "return_on_assets": 0.14983680873543925, "return_on_equity": 0.23970323065007523 }, { "asset_turnover_ratio": 0.796219691400243, "current_ratio": 1.5067544754844884, "debt_to_equity_ratio": 0.8133775897426724, "profit_margin": 0.20340890622743804, "quarter": 2, "return_on_assets": 0.16195817654447167, "return_on_equity": 0.25275550682446773 }, { "asset_turnover_ratio": 0.7807832021448066, "current_ratio": 1.4458645311315965, "debt_to_equity_ratio": 0.8142509232451823, "profit_margin": 0.19647189308328203, "quarter": 3, "return_on_assets": 0.15340195381301702, "return_on_equity": 0.24129457680630817 }, { "asset_turnover_ratio": 0.7656459988342981, "current_ratio": 1.4933615588793836, "debt_to_equity_ratio": 0.8204263580231326, "profit_margin": 0.1839406458909811, "quarter": 4, "return_on_assets": 0.14083341954942616, "return_on_equity": 0.22472769875514526 } ], "income_statement": [ { "depreciation": 2382416, "expenses": 27194307, "income_tax": 2911251, "marketing_expense": 4642052, "net_income": 9724049, "net_profit": 6812798, "operational_expense": 18743135, "product_revenue": 8874894, "quarter": 1, "rd_expense": 2891968, "revenue": 36918356, "salaries_expense": 13007340, "service_revenue": 28043462 }, { "depreciation": 1826084, "expenses": 27755592, "income_tax": 1957302, "marketing_expense": 3109636, "net_income": 9544466, "net_profit": 7587164, "operational_expense": 17064155, "product_revenue": 10529804, "quarter": 2, "rd_expense": 5471883, "revenue": 37300058, "salaries_expense": 8424035, "service_revenue": 26770254 }, { "depreciation": 1677303, "expenses": 28328463, "income_tax": 1953061, "marketing_expense": 5456100, "net_income": 9357243, "net_profit": 7404182, "operational_expense": 18436502, "product_revenue": 9091840, "quarter": 3, "rd_expense": 2928261, "revenue": 37685706, "salaries_expense": 10037767, "service_revenue": 28593866 }, { "depreciation": 2825781, "expenses": 28913158, "income_tax": 2158581, "marketing_expense": 3154451, "net_income": 9162184, "net_profit": 7003603, "operational_expense": 15718020, "product_revenue": 10653575, "quarter": 4, "rd_expense": 4442615, "revenue": 38075342, "salaries_expense": 11988823, "service_revenue": 27421767 } ], "market_conditions": { "gdp_growth": [ 0.03156175747180354, 0.027523730159118, 0.04286067186773485, 0.036030468000889604 ], "inflation_rate": [ 0.0012047006971479726, 0.00935865088157212, 0.0032512789252540004, 0.008583098852026346 ], "interest_rate": [ 0.014812008883654687, 0.010752992114247111, 0.015423299636859133, 0.007499233418531861 ], "year": 1993 }, "random_event": { "description": "Harper Group Economic Slowdown Impact in 1993", "impact": 0.04, "type": "Economic Slowdown Impact" }, "year": 1993 }, { "advertising_kpis": [ { "average_project_size": 73756, "billable_hours_per_employee": 153, "client_concentration": 0.13, "client_retention_rate": 0.64, "employee_utilization_rate": 0.67, "gross_billings": 29610281, "net_revenue": 23891553, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 66736 }, { "average_project_size": 121103, "billable_hours_per_employee": 92, "client_concentration": 0.4, "client_retention_rate": 0.63, "employee_utilization_rate": 0.63, "gross_billings": 28844783, "net_revenue": 24489214, "new_client_acquisition": 3, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 68406 }, { "average_project_size": 108678, "billable_hours_per_employee": 127, "client_concentration": 0.35, "client_retention_rate": 0.79, "employee_utilization_rate": 0.7, "gross_billings": 28814745, "net_revenue": 25101827, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 70117 }, { "average_project_size": 102190, "billable_hours_per_employee": 147, "client_concentration": 0.26, "client_retention_rate": 0.86, "employee_utilization_rate": 0.77, "gross_billings": 28848522, "net_revenue": 25729764, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 71871 } ], "balance_sheet": [ { "assets": 24842236, "current_assets": 8906284, "current_liabilities": 6299009, "equity": 17750835, "fixed_assets": 15935952, "liabilities": 10806626, "long_term_liabilities": 4507617, "quarter": 1 }, { "assets": 25423528, "current_assets": 9965940, "current_liabilities": 5223560, "equity": 17942954, "fixed_assets": 15457588, "liabilities": 11009278, "long_term_liabilities": 5785718, "quarter": 2 }, { "assets": 26018423, "current_assets": 9114924, "current_liabilities": 5321580, "equity": 18846065, "fixed_assets": 16903499, "liabilities": 11215730, "long_term_liabilities": 5894150, "quarter": 3 }, { "assets": 26627237, "current_assets": 10752625, "current_liabilities": 6630581, "equity": 19351043, "fixed_assets": 15874612, "liabilities": 11426054, "long_term_liabilities": 4795473, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -43053, "financing_cash_flow": 47810, "investing_cash_flow": -292823, "net_cash_flow": 5460647, "operating_cash_flow": 5569727, "quarter": 1 }, { "change_in_working_capital": 63804, "financing_cash_flow": 176616, "investing_cash_flow": -378826, "net_cash_flow": 4169578, "operating_cash_flow": 4571230, "quarter": 2 }, { "change_in_working_capital": -43951, "financing_cash_flow": 156589, "investing_cash_flow": -373514, "net_cash_flow": 5714294, "operating_cash_flow": 5972033, "quarter": 3 }, { "change_in_working_capital": -28195, "financing_cash_flow": 172702, "investing_cash_flow": -427823, "net_cash_flow": 4867360, "operating_cash_flow": 5230308, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9617311823299641, "current_ratio": 1.4139182846063563, "debt_to_equity_ratio": 0.6087953608942903, "profit_margin": 0.155503704593837, "quarter": 1, "return_on_assets": 0.14955276167572035, "return_on_equity": 0.2092986048261955 }, { "asset_turnover_ratio": 0.9632500257242032, "current_ratio": 1.9078827466325647, "debt_to_equity_ratio": 0.6135710987165213, "profit_margin": 0.14409217053679224, "quarter": 2, "return_on_assets": 0.1387967869762214, "return_on_equity": 0.19666237788939325 }, { "asset_turnover_ratio": 0.9647712699574451, "current_ratio": 1.7128228834293575, "debt_to_equity_ratio": 0.5951231729276112, "profit_margin": 0.1610787931890376, "quarter": 3, "return_on_assets": 0.15540419186820048, "return_on_equity": 0.21454728082493613 }, { "asset_turnover_ratio": 0.9662949257559093, "current_ratio": 1.621671615202348, "debt_to_equity_ratio": 0.5904619198045294, "profit_margin": 0.1612863608076623, "quarter": 4, "return_on_assets": 0.1558501920420808, "return_on_equity": 0.21445148977241174 } ], "income_statement": [ { "depreciation": 1854502, "expenses": 19070158, "income_tax": 1106170, "marketing_expense": 2909550, "net_income": 4821395, "net_profit": 3715225, "operational_expense": 10708552, "product_revenue": 8354964, "quarter": 1, "rd_expense": 2023557, "revenue": 23891553, "salaries_expense": 9312462, "service_revenue": 15536589 }, { "depreciation": 1042526, "expenses": 19482301, "income_tax": 1478209, "marketing_expense": 2745680, "net_income": 5006913, "net_profit": 3528704, "operational_expense": 10239320, "product_revenue": 8909613, "quarter": 2, "rd_expense": 2984993, "revenue": 24489214, "salaries_expense": 8900882, "service_revenue": 15579601 }, { "depreciation": 1928661, "expenses": 19903351, "income_tax": 1155104, "marketing_expense": 2622365, "net_income": 5198476, "net_profit": 4043372, "operational_expense": 13628062, "product_revenue": 5993080, "quarter": 3, "rd_expense": 3908989, "revenue": 25101827, "salaries_expense": 5984529, "service_revenue": 19108747 }, { "depreciation": 1080448, "expenses": 20333502, "income_tax": 1246402, "marketing_expense": 3919977, "net_income": 5396262, "net_profit": 4149860, "operational_expense": 12926220, "product_revenue": 8892924, "quarter": 4, "rd_expense": 3097193, "revenue": 25729764, "salaries_expense": 7300871, "service_revenue": 16836840 } ], "market_conditions": { "gdp_growth": [ 0.04458925395373518, 0.05308920966139372, 0.055441646720792215, 0.04279806501733764 ], "inflation_rate": [ 0.006811159055629131, 0.01043070595865846, 0.004180615619182555, 0.011531354396591646 ], "interest_rate": [ 0.017032632399780114, 0.014071902428156858, 0.020150261041898182, 0.013620943068234068 ], "year": 1994 }, "random_event": null, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 165692, "billable_hours_per_employee": 89, "client_concentration": 0.15, "client_retention_rate": 0.7, "employee_utilization_rate": 0.71, "gross_billings": 102417773, "net_revenue": 79112011, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 220983 }, { "average_project_size": 65322, "billable_hours_per_employee": 124, "client_concentration": 0.33, "client_retention_rate": 0.65, "employee_utilization_rate": 0.75, "gross_billings": 98385814, "net_revenue": 82138435, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 229437 }, { "average_project_size": 187696, "billable_hours_per_employee": 81, "client_concentration": 0.14, "client_retention_rate": 0.81, "employee_utilization_rate": 0.7, "gross_billings": 97834633, "net_revenue": 85280634, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 238214 }, { "average_project_size": 110793, "billable_hours_per_employee": 128, "client_concentration": 0.12, "client_retention_rate": 0.83, "employee_utilization_rate": 0.76, "gross_billings": 106668098, "net_revenue": 88543039, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 247327 } ], "balance_sheet": [ { "assets": 103544911, "current_assets": 43344951, "current_liabilities": 27779223, "equity": 68699452, "fixed_assets": 60199960, "liabilities": 56276861, "long_term_liabilities": 28497638, "quarter": 1 }, { "assets": 106373081, "current_assets": 34278366, "current_liabilities": 34133803, "equity": 70913817, "fixed_assets": 72094715, "liabilities": 57516217, "long_term_liabilities": 23382414, "quarter": 2 }, { "assets": 109278499, "current_assets": 40492521, "current_liabilities": 34409530, "equity": 75204514, "fixed_assets": 68785978, "liabilities": 58782868, "long_term_liabilities": 24373338, "quarter": 3 }, { "assets": 112263274, "current_assets": 35194341, "current_liabilities": 25316107, "equity": 76952879, "fixed_assets": 77068933, "liabilities": 60077413, "long_term_liabilities": 34761306, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 6611, "financing_cash_flow": 188454, "investing_cash_flow": -330004, "net_cash_flow": 25405852, "operating_cash_flow": 25495873, "quarter": 1 }, { "change_in_working_capital": 90029, "financing_cash_flow": -55093, "investing_cash_flow": -333987, "net_cash_flow": 26694896, "operating_cash_flow": 26627032, "quarter": 2 }, { "change_in_working_capital": -65509, "financing_cash_flow": -162514, "investing_cash_flow": -305990, "net_cash_flow": 28192617, "operating_cash_flow": 28668930, "quarter": 3 }, { "change_in_working_capital": 1457, "financing_cash_flow": 127710, "investing_cash_flow": -140709, "net_cash_flow": 29217152, "operating_cash_flow": 29678277, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7640357235905104, "current_ratio": 1.5603370547837137, "debt_to_equity_ratio": 0.8191748167074171, "profit_margin": 0.27089947188929375, "quarter": 1, "return_on_assets": 0.2069768740252237, "return_on_equity": 0.31195884939518875 }, { "asset_turnover_ratio": 0.7721731309070572, "current_ratio": 1.0042351858654601, "debt_to_equity_ratio": 0.8110720792254068, "profit_margin": 0.26853388428937075, "quarter": 2, "return_on_assets": 0.20735465018635682, "return_on_equity": 0.3110388628495347 }, { "asset_turnover_ratio": 0.7803971941452087, "current_ratio": 1.1767821588960965, "debt_to_equity_ratio": 0.7816401552704669, "profit_margin": 0.28973615510410017, "quarter": 3, "return_on_assets": 0.22610928248566078, "return_on_equity": 0.32855584971934 }, { "asset_turnover_ratio": 0.788708861279068, "current_ratio": 1.3901956173593357, "debt_to_equity_ratio": 0.7807039032288837, "profit_margin": 0.2797172796384366, "quarter": 4, "return_on_assets": 0.22061549710370998, "return_on_equity": 0.3218465419597881 } ], "income_statement": [ { "depreciation": 4064471, "expenses": 49892530, "income_tax": 7788079, "marketing_expense": 6685950, "net_income": 29219481, "net_profit": 21431402, "operational_expense": 30401460, "product_revenue": 30906773, "quarter": 1, "rd_expense": 8074445, "revenue": 79112011, "salaries_expense": 23126276, "service_revenue": 48205238 }, { "depreciation": 4570079, "expenses": 51441262, "income_tax": 8640220, "marketing_expense": 9428586, "net_income": 30697173, "net_profit": 22056953, "operational_expense": 31104818, "product_revenue": 18368807, "quarter": 2, "rd_expense": 5900416, "revenue": 82138435, "salaries_expense": 17028057, "service_revenue": 63769628 }, { "depreciation": 3960047, "expenses": 53038070, "income_tax": 7533681, "marketing_expense": 6874767, "net_income": 32242564, "net_profit": 24708883, "operational_expense": 27384370, "product_revenue": 33214790, "quarter": 3, "rd_expense": 10520979, "revenue": 85280634, "salaries_expense": 26331901, "service_revenue": 52065844 }, { "depreciation": 4911259, "expenses": 54684444, "income_tax": 9091577, "marketing_expense": 7179214, "net_income": 33858595, "net_profit": 24767018, "operational_expense": 34658303, "product_revenue": 19730914, "quarter": 4, "rd_expense": 9825528, "revenue": 88543039, "salaries_expense": 24251771, "service_revenue": 68812125 } ], "market_conditions": { "gdp_growth": [ 0.043253277149250494, 0.04588880750980698, 0.05112506424290721, 0.0342167255474614 ], "inflation_rate": [ 0.0041770601180511, 0.00429695619084702, 0.006876263188427787, 0.001768369237692917 ], "interest_rate": [ 0.019400208013535165, 0.021423468732050588, 0.01486684798241976, 0.018593677368357382 ], "year": 1995 }, "random_event": { "description": "Harper Group Introduction of New Service in 1995", "impact": 0.07, "type": "Introduction of New Service" }, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 119170, "billable_hours_per_employee": 119, "client_concentration": 0.21, "client_retention_rate": 0.69, "employee_utilization_rate": 0.65, "gross_billings": 54348604, "net_revenue": 45764817, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 127835 }, { "average_project_size": 83583, "billable_hours_per_employee": 141, "client_concentration": 0.32, "client_retention_rate": 0.86, "employee_utilization_rate": 0.63, "gross_billings": 59612361, "net_revenue": 46308000, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 129352 }, { "average_project_size": 121502, "billable_hours_per_employee": 88, "client_concentration": 0.35, "client_retention_rate": 0.87, "employee_utilization_rate": 0.72, "gross_billings": 58842101, "net_revenue": 46857631, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 130887 }, { "average_project_size": 88295, "billable_hours_per_employee": 109, "client_concentration": 0.34, "client_retention_rate": 0.87, "employee_utilization_rate": 0.79, "gross_billings": 57892799, "net_revenue": 47413786, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 132441 } ], "balance_sheet": [ { "assets": 48334885, "current_assets": 16619680, "current_liabilities": 13096772, "equity": 35358142, "fixed_assets": 31715205, "liabilities": 21984627, "long_term_liabilities": 8887855, "quarter": 1 }, { "assets": 49830134, "current_assets": 23826969, "current_liabilities": 9988640, "equity": 36443421, "fixed_assets": 26003165, "liabilities": 22258232, "long_term_liabilities": 12269592, "quarter": 2 }, { "assets": 51371638, "current_assets": 22454723, "current_liabilities": 9274849, "equity": 37815898, "fixed_assets": 28916915, "liabilities": 22535243, "long_term_liabilities": 13260394, "quarter": 3 }, { "assets": 52960830, "current_assets": 22580598, "current_liabilities": 9708990, "equity": 39731167, "fixed_assets": 30380232, "liabilities": 22815701, "long_term_liabilities": 13106711, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 80827, "financing_cash_flow": 30785, "investing_cash_flow": -443693, "net_cash_flow": 10343665, "operating_cash_flow": 10819500, "quarter": 1 }, { "change_in_working_capital": -85118, "financing_cash_flow": -33016, "investing_cash_flow": -441374, "net_cash_flow": 11103229, "operating_cash_flow": 11388580, "quarter": 2 }, { "change_in_working_capital": -92964, "financing_cash_flow": 67101, "investing_cash_flow": -213887, "net_cash_flow": 11512324, "operating_cash_flow": 11910787, "quarter": 3 }, { "change_in_working_capital": 41883, "financing_cash_flow": 71413, "investing_cash_flow": -121052, "net_cash_flow": 11670603, "operating_cash_flow": 11905898, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9468278863185461, "current_ratio": 1.2689905573678766, "debt_to_equity_ratio": 0.6217698599660582, "profit_margin": 0.19682989227292222, "quarter": 1, "return_on_assets": 0.18636403086507808, "return_on_equity": 0.2547612371713423 }, { "asset_turnover_ratio": 0.9293171878686901, "current_ratio": 2.385406722036233, "debt_to_equity_ratio": 0.6107613223248168, "profit_margin": 0.19157637989116352, "quarter": 2, "return_on_assets": 0.17803522262251995, "return_on_equity": 0.2434326623727229 }, { "asset_turnover_ratio": 0.912130366565302, "current_ratio": 2.4210338087444874, "debt_to_equity_ratio": 0.5959198165808465, "profit_margin": 0.19163373837657308, "quarter": 3, "return_on_assets": 0.17479495203170278, "return_on_equity": 0.2374531209069794 }, { "asset_turnover_ratio": 0.8952613846875134, "current_ratio": 2.325741194501179, "debt_to_equity_ratio": 0.5742519720097826, "profit_margin": 0.20217828628998324, "quarter": 4, "return_on_assets": 0.18100241253771893, "return_on_equity": 0.24127250025150282 } ], "income_statement": [ { "depreciation": 1811616, "expenses": 33849219, "income_tax": 2907714, "marketing_expense": 3843890, "net_income": 11915598, "net_profit": 9007884, "operational_expense": 22959107, "product_revenue": 9330713, "quarter": 1, "rd_expense": 6691882, "revenue": 45764817, "salaries_expense": 16825669, "service_revenue": 36434104 }, { "depreciation": 2517061, "expenses": 34293151, "income_tax": 3143330, "marketing_expense": 5412872, "net_income": 12014849, "net_profit": 8871519, "operational_expense": 21331418, "product_revenue": 15326451, "quarter": 2, "rd_expense": 3580784, "revenue": 46308000, "salaries_expense": 10756289, "service_revenue": 30981549 }, { "depreciation": 2931284, "expenses": 34742905, "income_tax": 3135223, "marketing_expense": 4081172, "net_income": 12114726, "net_profit": 8979503, "operational_expense": 18803798, "product_revenue": 16846514, "quarter": 3, "rd_expense": 5792771, "revenue": 46857631, "salaries_expense": 16143109, "service_revenue": 30011117 }, { "depreciation": 2319860, "expenses": 35198559, "income_tax": 2629189, "marketing_expense": 7006093, "net_income": 12215227, "net_profit": 9586038, "operational_expense": 20739805, "product_revenue": 11420092, "quarter": 4, "rd_expense": 6324639, "revenue": 47413786, "salaries_expense": 17020387, "service_revenue": 35993694 } ], "market_conditions": { "gdp_growth": [ 0.03511114025538474, 0.03725865235758903, 0.04984982548913225, 0.046001367557067366 ], "inflation_rate": [ 0.012199342249585039, 0.006713093704424874, 0.010428715835923658, 0.004896729492571599 ], "interest_rate": [ 0.015108410377572469, 0.012703277495371855, 0.021837345931507487, 0.01819223468240648 ], "year": 1996 }, "random_event": { "description": "Harper Group Technology Adoption in 1996", "impact": -0.02, "type": "Technology Adoption" }, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 83148, "billable_hours_per_employee": 104, "client_concentration": 0.37, "client_retention_rate": 0.85, "employee_utilization_rate": 0.64, "gross_billings": 48869031, "net_revenue": 37768299, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 105498 }, { "average_project_size": 141237, "billable_hours_per_employee": 118, "client_concentration": 0.12, "client_retention_rate": 0.68, "employee_utilization_rate": 0.64, "gross_billings": 44326176, "net_revenue": 39711476, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 110926 }, { "average_project_size": 135409, "billable_hours_per_employee": 158, "client_concentration": 0.2, "client_retention_rate": 0.64, "employee_utilization_rate": 0.61, "gross_billings": 47802996, "net_revenue": 41754630, "new_client_acquisition": 5, "organic_growth": 0.15, "quarter": 3, "revenue_per_employee": 116633 }, { "average_project_size": 133490, "billable_hours_per_employee": 85, "client_concentration": 0.28, "client_retention_rate": 0.66, "employee_utilization_rate": 0.78, "gross_billings": 52174640, "net_revenue": 43902904, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 122634 } ], "balance_sheet": [ { "assets": 52848640, "current_assets": 20153347, "current_liabilities": 12143718, "equity": 41075862, "fixed_assets": 32695293, "liabilities": 22296476, "long_term_liabilities": 10152758, "quarter": 1 }, { "assets": 53747497, "current_assets": 25836214, "current_liabilities": 12879684, "equity": 41567952, "fixed_assets": 27911283, "liabilities": 22903890, "long_term_liabilities": 10024206, "quarter": 2 }, { "assets": 54661642, "current_assets": 18383657, "current_liabilities": 9988053, "equity": 42589600, "fixed_assets": 36277985, "liabilities": 23527851, "long_term_liabilities": 13539798, "quarter": 3 }, { "assets": 55591335, "current_assets": 26882459, "current_liabilities": 9995637, "equity": 43474425, "fixed_assets": 28708876, "liabilities": 24168810, "long_term_liabilities": 14173173, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -84559, "financing_cash_flow": 186137, "investing_cash_flow": -428934, "net_cash_flow": 11392996, "operating_cash_flow": 11829406, "quarter": 1 }, { "change_in_working_capital": 79049, "financing_cash_flow": -62473, "investing_cash_flow": -121716, "net_cash_flow": 12139619, "operating_cash_flow": 12345386, "quarter": 2 }, { "change_in_working_capital": -71495, "financing_cash_flow": 35016, "investing_cash_flow": -277826, "net_cash_flow": 13381830, "operating_cash_flow": 13553497, "quarter": 3 }, { "change_in_working_capital": 55267, "financing_cash_flow": 126374, "investing_cash_flow": -324514, "net_cash_flow": 13464817, "operating_cash_flow": 13896844, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7146503486182426, "current_ratio": 1.6595697462671646, "debt_to_equity_ratio": 0.542812126499013, "profit_margin": 0.2786383893010379, "quarter": 1, "return_on_assets": 0.1991290220524123, "return_on_equity": 0.2562015131903988 }, { "asset_turnover_ratio": 0.738852564613381, "current_ratio": 2.0059664507296917, "debt_to_equity_ratio": 0.5509987598138104, "profit_margin": 0.27005657004539446, "quarter": 2, "return_on_assets": 0.19953198936873284, "return_on_equity": 0.25799551057988135 }, { "asset_turnover_ratio": 0.7638744185547884, "current_ratio": 1.840564622554566, "debt_to_equity_ratio": 0.5524318378195616, "profit_margin": 0.2743602086762594, "quarter": 3, "return_on_assets": 0.20957674487714803, "return_on_equity": 0.2689813710389391 }, { "asset_turnover_ratio": 0.789743653394904, "current_ratio": 2.689419293637814, "debt_to_equity_ratio": 0.5559316770722097, "profit_margin": 0.2745125926066303, "quarter": 4, "return_on_assets": 0.21679457778806716, "return_on_equity": 0.2772181575719518 } ], "income_statement": [ { "depreciation": 1305708, "expenses": 24089348, "income_tax": 3155253, "marketing_expense": 2742606, "net_income": 13678951, "net_profit": 10523698, "operational_expense": 14318608, "product_revenue": 11767214, "quarter": 1, "rd_expense": 3798122, "revenue": 37768299, "salaries_expense": 11752408, "service_revenue": 26001085 }, { "depreciation": 1621041, "expenses": 25245747, "income_tax": 3741384, "marketing_expense": 4345606, "net_income": 14465729, "net_profit": 10724345, "operational_expense": 14357469, "product_revenue": 10078560, "quarter": 2, "rd_expense": 4705407, "revenue": 39711476, "salaries_expense": 11060317, "service_revenue": 29632916 }, { "depreciation": 2097688, "expenses": 26457658, "income_tax": 3841163, "marketing_expense": 3936110, "net_income": 15296972, "net_profit": 11455809, "operational_expense": 18432011, "product_revenue": 9579914, "quarter": 3, "rd_expense": 4505118, "revenue": 41754630, "salaries_expense": 11809977, "service_revenue": 32174716 }, { "depreciation": 1844944, "expenses": 27727747, "income_tax": 4123257, "marketing_expense": 5163005, "net_income": 16175157, "net_profit": 12051900, "operational_expense": 16306922, "product_revenue": 13213915, "quarter": 4, "rd_expense": 4952395, "revenue": 43902904, "salaries_expense": 11810356, "service_revenue": 30688989 } ], "market_conditions": { "gdp_growth": [ 0.05693218706734934, 0.06253990127910813, 0.0580757980955004, 0.04716858674498458 ], "inflation_rate": [ 0.006055711115224861, 0.004369367499732382, 0.007213712120689542, 0.009959299322251303 ], "interest_rate": [ 0.014291137389549213, 0.020088470299741767, 0.016869170487123317, 0.01479965755999901 ], "year": 1997 }, "random_event": { "description": "Harper Group Economic Slowdown Impact in 1997", "impact": 0.1, "type": "Economic Slowdown Impact" }, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 111033, "billable_hours_per_employee": 125, "client_concentration": 0.17, "client_retention_rate": 0.87, "employee_utilization_rate": 0.79, "gross_billings": 95465370, "net_revenue": 86308593, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 241085 }, { "average_project_size": 134444, "billable_hours_per_employee": 135, "client_concentration": 0.17, "client_retention_rate": 0.87, "employee_utilization_rate": 0.73, "gross_billings": 101998239, "net_revenue": 88570069, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 247402 }, { "average_project_size": 157464, "billable_hours_per_employee": 95, "client_concentration": 0.21, "client_retention_rate": 0.84, "employee_utilization_rate": 0.65, "gross_billings": 113929054, "net_revenue": 90890801, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 253885 }, { "average_project_size": 161877, "billable_hours_per_employee": 146, "client_concentration": 0.18, "client_retention_rate": 0.65, "employee_utilization_rate": 0.61, "gross_billings": 111848459, "net_revenue": 93272341, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 260537 } ], "balance_sheet": [ { "assets": 100981558, "current_assets": 35037615, "current_liabilities": 24728936, "equity": 62563478, "fixed_assets": 65943943, "liabilities": 57388670, "long_term_liabilities": 32659734, "quarter": 1 }, { "assets": 102919173, "current_assets": 38830790, "current_liabilities": 26631830, "equity": 63781691, "fixed_assets": 64088383, "liabilities": 57851226, "long_term_liabilities": 31219396, "quarter": 2 }, { "assets": 104893966, "current_assets": 52039332, "current_liabilities": 34238723, "equity": 66073048, "fixed_assets": 52854634, "liabilities": 58317511, "long_term_liabilities": 24078788, "quarter": 3 }, { "assets": 106906651, "current_assets": 47053496, "current_liabilities": 23966448, "equity": 67550069, "fixed_assets": 59853155, "liabilities": 58787554, "long_term_liabilities": 34821106, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 80280, "financing_cash_flow": -58629, "investing_cash_flow": -154627, "net_cash_flow": 24039192, "operating_cash_flow": 24352597, "quarter": 1 }, { "change_in_working_capital": -18461, "financing_cash_flow": 58133, "investing_cash_flow": -411275, "net_cash_flow": 24563186, "operating_cash_flow": 24662754, "quarter": 2 }, { "change_in_working_capital": -35630, "financing_cash_flow": 115304, "investing_cash_flow": -171681, "net_cash_flow": 22693795, "operating_cash_flow": 22902976, "quarter": 3 }, { "change_in_working_capital": 93534, "financing_cash_flow": -25740, "investing_cash_flow": -306534, "net_cash_flow": 25343107, "operating_cash_flow": 25487426, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8546965872719057, "current_ratio": 1.4168670661770486, "debt_to_equity_ratio": 0.9172870792125719, "profit_margin": 0.21979955112928326, "quarter": 1, "return_on_assets": 0.18786192623409514, "return_on_equity": 0.30322147371666264 }, { "asset_turnover_ratio": 0.8605789030193626, "current_ratio": 1.458059397345207, "debt_to_equity_ratio": 0.9070193200114434, "profit_margin": 0.211287449713966, "quarter": 2, "return_on_assets": 0.1818295216966036, "return_on_equity": 0.2934030707966021 }, { "asset_turnover_ratio": 0.8665017108801092, "current_ratio": 1.5198969891488068, "debt_to_equity_ratio": 0.882621776431443, "profit_margin": 0.21450567918308916, "quarter": 3, "return_on_assets": 0.18586953800564657, "return_on_equity": 0.29507633732895144 }, { "asset_turnover_ratio": 0.8724652781425171, "current_ratio": 1.9633070365704588, "debt_to_equity_ratio": 0.8702811835765852, "profit_margin": 0.20832512395073263, "quarter": 4, "return_on_assets": 0.18175643721175028, "return_on_equity": 0.2876528815980928 } ], "income_statement": [ { "depreciation": 5382007, "expenses": 61863364, "income_tax": 5474639, "marketing_expense": 9349428, "net_income": 24445229, "net_profit": 18970590, "operational_expense": 35503796, "product_revenue": 22455449, "quarter": 1, "rd_expense": 7507552, "revenue": 86308593, "salaries_expense": 28555240, "service_revenue": 63853144 }, { "depreciation": 5949010, "expenses": 63457155, "income_tax": 6399170, "marketing_expense": 6545439, "net_income": 25112914, "net_profit": 18713744, "operational_expense": 33359185, "product_revenue": 26288707, "quarter": 2, "rd_expense": 11254037, "revenue": 88570069, "salaries_expense": 31594600, "service_revenue": 62281362 }, { "depreciation": 3406383, "expenses": 65092008, "income_tax": 6302200, "marketing_expense": 7013814, "net_income": 25798793, "net_profit": 19496593, "operational_expense": 37256371, "product_revenue": 22788916, "quarter": 3, "rd_expense": 9756507, "revenue": 90890801, "salaries_expense": 20423648, "service_revenue": 68101885 }, { "depreciation": 6056454, "expenses": 66768980, "income_tax": 7072389, "marketing_expense": 10582198, "net_income": 26503361, "net_profit": 19430972, "operational_expense": 40533566, "product_revenue": 32631245, "quarter": 4, "rd_expense": 13156455, "revenue": 93272341, "salaries_expense": 29906667, "service_revenue": 60641096 } ], "market_conditions": { "gdp_growth": [ 0.02369129662776103, 0.027131255748710108, 0.03315217931219894, 0.04204573258100731 ], "inflation_rate": [ 0.006221410566113059, 0.008386193213184057, 0.00820574815363636, 0.012987245680800358 ], "interest_rate": [ 0.011632877646530634, 0.013848137566671248, 0.01006281170897505, 0.013587848598463733 ], "year": 1998 }, "random_event": { "description": "Harper Group Partnership with Major Brand in 1998", "impact": -0.07, "type": "Partnership with Major Brand" }, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 51298, "billable_hours_per_employee": 106, "client_concentration": 0.24, "client_retention_rate": 0.84, "employee_utilization_rate": 0.65, "gross_billings": 109692048, "net_revenue": 93806812, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 262030 }, { "average_project_size": 120247, "billable_hours_per_employee": 106, "client_concentration": 0.17, "client_retention_rate": 0.66, "employee_utilization_rate": 0.64, "gross_billings": 109115031, "net_revenue": 94673407, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 264451 }, { "average_project_size": 78882, "billable_hours_per_employee": 158, "client_concentration": 0.22, "client_retention_rate": 0.72, "employee_utilization_rate": 0.76, "gross_billings": 118249314, "net_revenue": 95548009, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 266894 }, { "average_project_size": 180586, "billable_hours_per_employee": 139, "client_concentration": 0.26, "client_retention_rate": 0.89, "employee_utilization_rate": 0.74, "gross_billings": 125288372, "net_revenue": 96430690, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 269359 } ], "balance_sheet": [ { "assets": 120598110, "current_assets": 43384866, "current_liabilities": 32674761, "equity": 84470583, "fixed_assets": 77213244, "liabilities": 65444388, "long_term_liabilities": 32769627, "quarter": 1 }, { "assets": 124433706, "current_assets": 44621242, "current_liabilities": 28334286, "equity": 85287645, "fixed_assets": 79812464, "liabilities": 66774971, "long_term_liabilities": 38440685, "quarter": 2 }, { "assets": 128391293, "current_assets": 39215503, "current_liabilities": 31595589, "equity": 87838555, "fixed_assets": 89175790, "liabilities": 68132607, "long_term_liabilities": 36537018, "quarter": 3 }, { "assets": 132474749, "current_assets": 55881959, "current_liabilities": 40405835, "equity": 91041388, "fixed_assets": 76592790, "liabilities": 69517845, "long_term_liabilities": 29112010, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 29681, "financing_cash_flow": 173906, "investing_cash_flow": -464065, "net_cash_flow": 31941949, "operating_cash_flow": 32424481, "quarter": 1 }, { "change_in_working_capital": 74791, "financing_cash_flow": 28914, "investing_cash_flow": -453550, "net_cash_flow": 31409573, "operating_cash_flow": 31524217, "quarter": 2 }, { "change_in_working_capital": -1746, "financing_cash_flow": 173227, "investing_cash_flow": -148167, "net_cash_flow": 32709084, "operating_cash_flow": 32888693, "quarter": 3 }, { "change_in_working_capital": -40831, "financing_cash_flow": -115028, "investing_cash_flow": -411327, "net_cash_flow": 31173117, "operating_cash_flow": 31718927, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7778464521541838, "current_ratio": 1.3277791381549815, "debt_to_equity_ratio": 0.774759515984399, "profit_margin": 0.31252379624626836, "quarter": 1, "return_on_assets": 0.24309552612391686, "return_on_equity": 0.3470659247136959 }, { "asset_turnover_ratio": 0.7608341022970094, "current_ratio": 1.574814413887119, "debt_to_equity_ratio": 0.7829383845690663, "profit_margin": 0.2918339043190872, "quarter": 2, "return_on_assets": 0.22203718661244407, "return_on_equity": 0.3239497350407553 }, { "asset_turnover_ratio": 0.7441938371942403, "current_ratio": 1.2411701835974636, "debt_to_equity_ratio": 0.7756571929035034, "profit_margin": 0.28864933229534906, "quarter": 3, "return_on_assets": 0.21481105420443114, "return_on_equity": 0.3139836373674408 }, { "asset_turnover_ratio": 0.7279175143030465, "current_ratio": 1.3830170568186502, "debt_to_equity_ratio": 0.763585074076419, "profit_margin": 0.2912401020878312, "quarter": 4, "return_on_assets": 0.21199877117713958, "return_on_equity": 0.30848040234184476 } ], "income_statement": [ { "depreciation": 3107620, "expenses": 57048154, "income_tax": 7441797, "marketing_expense": 7716004, "net_income": 36758658, "net_profit": 29316861, "operational_expense": 35390828, "product_revenue": 28230660, "quarter": 1, "rd_expense": 9981505, "revenue": 93806812, "salaries_expense": 17982415, "service_revenue": 65576152 }, { "depreciation": 3895307, "expenses": 57641546, "income_tax": 9402951, "marketing_expense": 10477088, "net_income": 37031861, "net_profit": 27628910, "operational_expense": 30670243, "product_revenue": 32413951, "quarter": 2, "rd_expense": 9933449, "revenue": 94673407, "salaries_expense": 27024334, "service_revenue": 62259456 }, { "depreciation": 5308824, "expenses": 58241111, "income_tax": 9727029, "marketing_expense": 11023022, "net_income": 37306898, "net_profit": 27579869, "operational_expense": 30041860, "product_revenue": 19550146, "quarter": 3, "rd_expense": 9973442, "revenue": 95548009, "salaries_expense": 23856163, "service_revenue": 75997863 }, { "depreciation": 3634443, "expenses": 58846912, "income_tax": 9499294, "marketing_expense": 9445733, "net_income": 37583778, "net_profit": 28084484, "operational_expense": 35989287, "product_revenue": 34861972, "quarter": 4, "rd_expense": 5913741, "revenue": 96430690, "salaries_expense": 20154664, "service_revenue": 61568718 } ], "market_conditions": { "gdp_growth": [ 0.05563604603449028, 0.045588756592343016, 0.04583378047915583, 0.06223807820944989 ], "inflation_rate": [ 0.008986624246730968, 0.008989633147993642, 0.012189105464589806, 0.011336730474248873 ], "interest_rate": [ 0.012103613151556775, 0.013568614946814612, 0.018391941847224515, 0.014253175425048857 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 81777, "billable_hours_per_employee": 132, "client_concentration": 0.14, "client_retention_rate": 0.89, "employee_utilization_rate": 0.62, "gross_billings": 127574753, "net_revenue": 98781453, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 275926 }, { "average_project_size": 118827, "billable_hours_per_employee": 111, "client_concentration": 0.29, "client_retention_rate": 0.74, "employee_utilization_rate": 0.79, "gross_billings": 131078776, "net_revenue": 103459570, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 288993 }, { "average_project_size": 158176, "billable_hours_per_employee": 143, "client_concentration": 0.32, "client_retention_rate": 0.72, "employee_utilization_rate": 0.74, "gross_billings": 132224143, "net_revenue": 108359236, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 302679 }, { "average_project_size": 184778, "billable_hours_per_employee": 147, "client_concentration": 0.25, "client_retention_rate": 0.88, "employee_utilization_rate": 0.68, "gross_billings": 133582299, "net_revenue": 113490941, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 317014 } ], "balance_sheet": [ { "assets": 110439281, "current_assets": 45962969, "current_liabilities": 28167178, "equity": 79989426, "fixed_assets": 64476312, "liabilities": 56714937, "long_term_liabilities": 28547759, "quarter": 1 }, { "assets": 113395022, "current_assets": 42872658, "current_liabilities": 32151504, "equity": 83028487, "fixed_assets": 70522364, "liabilities": 58031403, "long_term_liabilities": 25879899, "quarter": 2 }, { "assets": 116429869, "current_assets": 45818090, "current_liabilities": 24083134, "equity": 85774618, "fixed_assets": 70611779, "liabilities": 59378427, "long_term_liabilities": 35295293, "quarter": 3 }, { "assets": 119545939, "current_assets": 50576520, "current_liabilities": 26974778, "equity": 88598909, "fixed_assets": 68969419, "liabilities": 60756718, "long_term_liabilities": 33781940, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -15443, "financing_cash_flow": 6191, "investing_cash_flow": -224371, "net_cash_flow": 31070104, "operating_cash_flow": 31173830, "quarter": 1 }, { "change_in_working_capital": 52005, "financing_cash_flow": 56715, "investing_cash_flow": -381928, "net_cash_flow": 31681101, "operating_cash_flow": 31860016, "quarter": 2 }, { "change_in_working_capital": 23191, "financing_cash_flow": -50850, "investing_cash_flow": -416208, "net_cash_flow": 33027683, "operating_cash_flow": 33231283, "quarter": 3 }, { "change_in_working_capital": -87291, "financing_cash_flow": -59783, "investing_cash_flow": -465187, "net_cash_flow": 34152038, "operating_cash_flow": 34307793, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8944412903231415, "current_ratio": 1.6317917613187944, "debt_to_equity_ratio": 0.7090304285968998, "profit_margin": 0.2658908246672581, "quarter": 1, "return_on_assets": 0.23782373230046652, "return_on_equity": 0.3283569255766381 }, { "asset_turnover_ratio": 0.912381938600444, "current_ratio": 1.3334573088711494, "debt_to_equity_ratio": 0.6989336443045144, "profit_margin": 0.26739786372589797, "quarter": 2, "return_on_assets": 0.24396898128385214, "return_on_equity": 0.33319730371577166 }, { "asset_turnover_ratio": 0.9306824522837864, "current_ratio": 1.902496992293445, "debt_to_equity_ratio": 0.6922610486006479, "profit_margin": 0.26507362971809806, "quarter": 3, "return_on_assets": 0.24669937574180384, "return_on_equity": 0.3348680142183787 }, { "asset_turnover_ratio": 0.9493500318735211, "current_ratio": 1.8749559310552992, "debt_to_equity_ratio": 0.6857501823188364, "profit_margin": 0.2626613872203245, "quarter": 4, "return_on_assets": 0.24935759632955828, "return_on_equity": 0.3364566035457615 } ], "income_statement": [ { "depreciation": 4908748, "expenses": 65103278, "income_tax": 7413093, "marketing_expense": 6990633, "net_income": 33678175, "net_profit": 26265082, "operational_expense": 37406946, "product_revenue": 25271535, "quarter": 1, "rd_expense": 8510320, "revenue": 98781453, "salaries_expense": 29600610, "service_revenue": 73509918 }, { "depreciation": 4195148, "expenses": 67936980, "income_tax": 7857722, "marketing_expense": 8645696, "net_income": 35522590, "net_profit": 27664868, "operational_expense": 45206155, "product_revenue": 33887351, "quarter": 2, "rd_expense": 10482125, "revenue": 103459570, "salaries_expense": 25468211, "service_revenue": 69572219 }, { "depreciation": 4508107, "expenses": 70894024, "income_tax": 8742036, "marketing_expense": 8246063, "net_income": 37465212, "net_profit": 28723176, "operational_expense": 41899848, "product_revenue": 32490892, "quarter": 3, "rd_expense": 12292033, "revenue": 108359236, "salaries_expense": 24330216, "service_revenue": 75868344 }, { "depreciation": 4498105, "expenses": 73979776, "income_tax": 9701477, "marketing_expense": 7535095, "net_income": 39511165, "net_profit": 29809688, "operational_expense": 40893398, "product_revenue": 34293045, "quarter": 4, "rd_expense": 14043448, "revenue": 113490941, "salaries_expense": 34735858, "service_revenue": 79197896 } ], "market_conditions": { "gdp_growth": [ 0.03528107412609154, 0.031068697957159896, 0.036928512844932225, 0.0292780746916408 ], "inflation_rate": [ 0.004420283621812257, 0.002618588214512162, 0.006054491370050881, 0.0031329908615316104 ], "interest_rate": [ 0.006585657964052636, 0.012254145122309174, 0.006350410898300369, 0.01268810379299324 ], "year": 2000 }, "random_event": null, "year": 2000 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Excellent", "founding_year": 2008, "industry": "Advertising", "location": "New David", "name": "Bates, Solis and Booker", "num_employees": 273, "region": "North America", "revenue_size": "Medium", "website": "www.bates,solisandbooker.com" }

[ { "advertising_kpis": [ { "average_project_size": 179018, "billable_hours_per_employee": 112, "client_concentration": 0.34, "client_retention_rate": 0.79, "employee_utilization_rate": 0.62, "gross_billings": 19493489, "net_revenue": 16852281, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 61730 }, { "average_project_size": 109441, "billable_hours_per_employee": 102, "client_concentration": 0.13, "client_retention_rate": 0.66, "employee_utilization_rate": 0.65, "gross_billings": 22051387, "net_revenue": 17257731, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 63215 }, { "average_project_size": 70058, "billable_hours_per_employee": 155, "client_concentration": 0.22, "client_retention_rate": 0.72, "employee_utilization_rate": 0.75, "gross_billings": 20944472, "net_revenue": 17672937, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 64736 }, { "average_project_size": 118850, "billable_hours_per_employee": 135, "client_concentration": 0.15, "client_retention_rate": 0.71, "employee_utilization_rate": 0.63, "gross_billings": 19909252, "net_revenue": 18098132, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 66294 } ], "balance_sheet": [ { "assets": 20826080, "current_assets": 6693139, "current_liabilities": 5335886, "equity": 13947278, "fixed_assets": 14132941, "liabilities": 10256434, "long_term_liabilities": 4920548, "quarter": 1 }, { "assets": 21267450, "current_assets": 6550406, "current_liabilities": 5943152, "equity": 14240127, "fixed_assets": 14717044, "liabilities": 10421905, "long_term_liabilities": 4478753, "quarter": 2 }, { "assets": 21718174, "current_assets": 6594516, "current_liabilities": 4662862, "equity": 14754964, "fixed_assets": 15123658, "liabilities": 10590045, "long_term_liabilities": 5927183, "quarter": 3 }, { "assets": 22178450, "current_assets": 8775674, "current_liabilities": 5713775, "equity": 14601441, "fixed_assets": 13402776, "liabilities": 10760898, "long_term_liabilities": 5047123, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 97894, "financing_cash_flow": -181579, "investing_cash_flow": -221541, "net_cash_flow": 4104031, "operating_cash_flow": 4418790, "quarter": 1 }, { "change_in_working_capital": 64673, "financing_cash_flow": -168602, "investing_cash_flow": -410166, "net_cash_flow": 4657773, "operating_cash_flow": 4586469, "quarter": 2 }, { "change_in_working_capital": 13635, "financing_cash_flow": 37081, "investing_cash_flow": -283956, "net_cash_flow": 4326179, "operating_cash_flow": 4608425, "quarter": 3 }, { "change_in_working_capital": -77070, "financing_cash_flow": 147454, "investing_cash_flow": -232917, "net_cash_flow": 3968841, "operating_cash_flow": 4238459, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8091912160137673, "current_ratio": 1.2543631929167902, "debt_to_equity_ratio": 0.7353717334665588, "profit_margin": 0.20042580585975275, "quarter": 1, "return_on_assets": 0.1621828015641926, "return_on_equity": 0.24217141151126406 }, { "asset_turnover_ratio": 0.8114621640112002, "current_ratio": 1.1021770939057254, "debt_to_equity_ratio": 0.731868823922708, "profit_margin": 0.19669920686560707, "quarter": 2, "return_on_assets": 0.15961396406245223, "return_on_equity": 0.23838144140147063 }, { "asset_turnover_ratio": 0.813739543665135, "current_ratio": 1.4142636003381615, "debt_to_equity_ratio": 0.7177276067905012, "profit_margin": 0.20521970966116157, "quarter": 3, "return_on_assets": 0.16699539289076512, "return_on_equity": 0.24580439504969312 }, { "asset_turnover_ratio": 0.8160233018989154, "current_ratio": 1.5358802192945995, "debt_to_equity_ratio": 0.7369750697893448, "profit_margin": 0.17592362570899583, "quarter": 4, "return_on_assets": 0.1435577779330837, "return_on_equity": 0.21805306750203626 } ], "income_statement": [ { "depreciation": 1041158, "expenses": 12331848, "income_tax": 1142801, "marketing_expense": 1973432, "net_income": 4520433, "net_profit": 3377632, "operational_expense": 8042051, "product_revenue": 6391515, "quarter": 1, "rd_expense": 2296961, "revenue": 16852281, "salaries_expense": 3710748, "service_revenue": 10460766 }, { "depreciation": 1191887, "expenses": 12726534, "income_tax": 1136615, "marketing_expense": 2045129, "net_income": 4531197, "net_profit": 3394582, "operational_expense": 6942146, "product_revenue": 5358454, "quarter": 2, "rd_expense": 1336322, "revenue": 17257731, "salaries_expense": 4738016, "service_revenue": 11899277 }, { "depreciation": 981590, "expenses": 13133853, "income_tax": 912249, "marketing_expense": 2127889, "net_income": 4539084, "net_profit": 3626835, "operational_expense": 7312788, "product_revenue": 4689400, "quarter": 3, "rd_expense": 2299598, "revenue": 17672937, "salaries_expense": 6315656, "service_revenue": 12983537 }, { "depreciation": 1054570, "expenses": 13554208, "income_tax": 1360035, "marketing_expense": 1533255, "net_income": 4543924, "net_profit": 3183889, "operational_expense": 7188822, "product_revenue": 5562104, "quarter": 4, "rd_expense": 2262337, "revenue": 18098132, "salaries_expense": 4818886, "service_revenue": 12536028 } ], "market_conditions": { "gdp_growth": [ 0.015612324698267833, 0.017177941716058312, 0.012750388275202031, 0.0018751941920736991 ], "inflation_rate": [ 0.01827988019294611, 0.016811287043973926, 0.017527445585106195, 0.013332004281914708 ], "interest_rate": [ 0.023166477719118304, 0.02327804559678437, 0.02097946708801534, 0.025683642082450102 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 164123, "billable_hours_per_employee": 112, "client_concentration": 0.3, "client_retention_rate": 0.89, "employee_utilization_rate": 0.73, "gross_billings": 7623470, "net_revenue": 6079173, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 22268 }, { "average_project_size": 103596, "billable_hours_per_employee": 80, "client_concentration": 0.1, "client_retention_rate": 0.81, "employee_utilization_rate": 0.78, "gross_billings": 7188153, "net_revenue": 6328271, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 23180 }, { "average_project_size": 91648, "billable_hours_per_employee": 91, "client_concentration": 0.11, "client_retention_rate": 0.73, "employee_utilization_rate": 0.67, "gross_billings": 8305189, "net_revenue": 6587576, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 24130 }, { "average_project_size": 198900, "billable_hours_per_employee": 113, "client_concentration": 0.25, "client_retention_rate": 0.89, "employee_utilization_rate": 0.62, "gross_billings": 8231442, "net_revenue": 6857506, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 25119 } ], "balance_sheet": [ { "assets": 6397049, "current_assets": 3145053, "current_liabilities": 1628440, "equity": 3898489, "fixed_assets": 3251996, "liabilities": 3598165, "long_term_liabilities": 1969725, "quarter": 1 }, { "assets": 6603149, "current_assets": 2480100, "current_liabilities": 2105189, "equity": 4012008, "fixed_assets": 4123049, "liabilities": 3677901, "long_term_liabilities": 1572712, "quarter": 2 }, { "assets": 6815888, "current_assets": 2465778, "current_liabilities": 1886840, "equity": 4230662, "fixed_assets": 4350110, "liabilities": 3759404, "long_term_liabilities": 1872564, "quarter": 3 }, { "assets": 7035482, "current_assets": 2599953, "current_liabilities": 1732098, "equity": 4477575, "fixed_assets": 4435529, "liabilities": 3842713, "long_term_liabilities": 2110615, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -25918, "financing_cash_flow": -132368, "investing_cash_flow": -440768, "net_cash_flow": 1404088, "operating_cash_flow": 1417472, "quarter": 1 }, { "change_in_working_capital": -27587, "financing_cash_flow": -46577, "investing_cash_flow": -470793, "net_cash_flow": 775425, "operating_cash_flow": 1417615, "quarter": 2 }, { "change_in_working_capital": -31391, "financing_cash_flow": -83492, "investing_cash_flow": -351952, "net_cash_flow": 1099768, "operating_cash_flow": 1451125, "quarter": 3 }, { "change_in_working_capital": -34262, "financing_cash_flow": -9922, "investing_cash_flow": -258102, "net_cash_flow": 1207571, "operating_cash_flow": 1585491, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9503089627733038, "current_ratio": 1.9313287563557762, "debt_to_equity_ratio": 0.9229639996419126, "profit_margin": 0.1808806888700157, "quarter": 1, "return_on_assets": 0.17189253982578528, "return_on_equity": 0.2820592798902344 }, { "asset_turnover_ratio": 0.9583716799363455, "current_ratio": 1.1780889981849612, "debt_to_equity_ratio": 0.9167232468130672, "profit_margin": 0.17173095147157888, "quarter": 2, "return_on_assets": 0.1645820804588841, "return_on_equity": 0.27087682776305533 }, { "asset_turnover_ratio": 0.9665029707060914, "current_ratio": 1.3068294078989209, "debt_to_equity_ratio": 0.8886089221970462, "profit_margin": 0.1782412832884205, "quarter": 3, "return_on_assets": 0.17227072980072441, "return_on_equity": 0.27754001619604685 }, { "asset_turnover_ratio": 0.9747030835982524, "current_ratio": 1.501042666177087, "debt_to_equity_ratio": 0.858212983590448, "profit_margin": 0.1873576195193996, "quarter": 4, "return_on_assets": 0.18261804948118693, "return_on_equity": 0.28694237394125166 } ], "income_statement": [ { "depreciation": 317867, "expenses": 4663370, "income_tax": 316198, "marketing_expense": 795149, "net_income": 1415803, "net_profit": 1099605, "operational_expense": 2566862, "product_revenue": 1381238, "quarter": 1, "rd_expense": 768179, "revenue": 6079173, "salaries_expense": 1456453, "service_revenue": 4697935 }, { "depreciation": 330855, "expenses": 4833493, "income_tax": 408018, "marketing_expense": 855921, "net_income": 1494778, "net_profit": 1086760, "operational_expense": 2900906, "product_revenue": 1857524, "quarter": 2, "rd_expense": 490758, "revenue": 6328271, "salaries_expense": 2081061, "service_revenue": 4470747 }, { "depreciation": 276947, "expenses": 5009823, "income_tax": 403575, "marketing_expense": 894254, "net_income": 1577753, "net_profit": 1174178, "operational_expense": 2711214, "product_revenue": 1447528, "quarter": 3, "rd_expense": 726863, "revenue": 6587576, "salaries_expense": 2370388, "service_revenue": 5140048 }, { "depreciation": 300685, "expenses": 5192586, "income_tax": 380114, "marketing_expense": 736829, "net_income": 1664920, "net_profit": 1284806, "operational_expense": 2937904, "product_revenue": 1894849, "quarter": 4, "rd_expense": 549974, "revenue": 6857506, "salaries_expense": 2555108, "service_revenue": 4962657 } ], "market_conditions": { "gdp_growth": [ 0.013451021785426724, 0.015049098203886087, 0.014627091793506231, 0.015182994507895798 ], "inflation_rate": [ 0.021822742454650643, 0.020904904358575924, 0.01464575510194739, 0.02334219676022488 ], "interest_rate": [ 0.039844077171376675, 0.03874772095610997, 0.031615090313196904, 0.03993612691980728 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 88089, "billable_hours_per_employee": 113, "client_concentration": 0.24, "client_retention_rate": 0.83, "employee_utilization_rate": 0.63, "gross_billings": 14444681, "net_revenue": 11814469, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 43276 }, { "average_project_size": 199016, "billable_hours_per_employee": 125, "client_concentration": 0.13, "client_retention_rate": 0.72, "employee_utilization_rate": 0.75, "gross_billings": 14922441, "net_revenue": 12114675, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 44376 }, { "average_project_size": 66081, "billable_hours_per_employee": 81, "client_concentration": 0.14, "client_retention_rate": 0.76, "employee_utilization_rate": 0.66, "gross_billings": 13795753, "net_revenue": 12422510, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 45504 }, { "average_project_size": 198407, "billable_hours_per_employee": 158, "client_concentration": 0.35, "client_retention_rate": 0.65, "employee_utilization_rate": 0.62, "gross_billings": 16532525, "net_revenue": 12738167, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 46660 } ], "balance_sheet": [ { "assets": 17309403, "current_assets": 5362279, "current_liabilities": 4701888, "equity": 11169429, "fixed_assets": 11947124, "liabilities": 8820995, "long_term_liabilities": 4119107, "quarter": 1 }, { "assets": 17756615, "current_assets": 6375334, "current_liabilities": 3608375, "equity": 11640823, "fixed_assets": 11381281, "liabilities": 9007242, "long_term_liabilities": 5398867, "quarter": 2 }, { "assets": 18215381, "current_assets": 7556045, "current_liabilities": 4716023, "equity": 11845794, "fixed_assets": 10659336, "liabilities": 9197422, "long_term_liabilities": 4481399, "quarter": 3 }, { "assets": 18686000, "current_assets": 7732551, "current_liabilities": 5111221, "equity": 12510085, "fixed_assets": 10953449, "liabilities": 9391617, "long_term_liabilities": 4280396, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -12194, "financing_cash_flow": -154825, "investing_cash_flow": -290699, "net_cash_flow": 2915418, "operating_cash_flow": 3198440, "quarter": 1 }, { "change_in_working_capital": 53172, "financing_cash_flow": -119154, "investing_cash_flow": -168566, "net_cash_flow": 2844245, "operating_cash_flow": 3344087, "quarter": 2 }, { "change_in_working_capital": 60246, "financing_cash_flow": -110372, "investing_cash_flow": -488233, "net_cash_flow": 3030363, "operating_cash_flow": 3573587, "quarter": 3 }, { "change_in_working_capital": -2219, "financing_cash_flow": 147296, "investing_cash_flow": -131593, "net_cash_flow": 3340313, "operating_cash_flow": 3801611, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6825463015679974, "current_ratio": 1.1404523034151388, "debt_to_equity_ratio": 0.7897444891766625, "profit_margin": 0.22692691478559046, "quarter": 1, "return_on_assets": 0.15488812641314087, "return_on_equity": 0.2400320553539487 }, { "asset_turnover_ratio": 0.6822626384589631, "current_ratio": 1.766815810440988, "debt_to_equity_ratio": 0.7737633327128159, "profit_margin": 0.23867334451811542, "quarter": 2, "return_on_assets": 0.16283790576075452, "return_on_equity": 0.2483887951908555 }, { "asset_turnover_ratio": 0.6819791471833612, "current_ratio": 1.6022069866919648, "debt_to_equity_ratio": 0.776429338548349, "profit_margin": 0.22763797332423158, "quarter": 3, "return_on_assets": 0.15524435091420816, "return_on_equity": 0.23872059568147141 }, { "asset_turnover_ratio": 0.6816957615326983, "current_ratio": 1.5128578865989164, "debt_to_equity_ratio": 0.7507236761380918, "profit_margin": 0.2524462114525583, "quarter": 4, "return_on_assets": 0.1720915123621963, "return_on_equity": 0.2570487730499033 } ], "income_statement": [ { "depreciation": 517419, "expenses": 8204454, "income_tax": 928994, "marketing_expense": 1466089, "net_income": 3610015, "net_profit": 2681021, "operational_expense": 5127690, "product_revenue": 2808747, "quarter": 1, "rd_expense": 1416730, "revenue": 11814469, "salaries_expense": 3034504, "service_revenue": 9005722 }, { "depreciation": 452637, "expenses": 8355496, "income_tax": 867729, "marketing_expense": 888068, "net_income": 3759179, "net_profit": 2891450, "operational_expense": 4641832, "product_revenue": 2933533, "quarter": 2, "rd_expense": 1063726, "revenue": 12114675, "salaries_expense": 3592020, "service_revenue": 9181142 }, { "depreciation": 745752, "expenses": 8509320, "income_tax": 1085355, "marketing_expense": 1642941, "net_income": 3913190, "net_profit": 2827835, "operational_expense": 4742152, "product_revenue": 3711185, "quarter": 3, "rd_expense": 991570, "revenue": 12422510, "salaries_expense": 4161986, "service_revenue": 8711325 }, { "depreciation": 585909, "expenses": 8665976, "income_tax": 856489, "marketing_expense": 1579876, "net_income": 4072191, "net_profit": 3215702, "operational_expense": 4704123, "product_revenue": 3407816, "quarter": 4, "rd_expense": 1329940, "revenue": 12738167, "salaries_expense": 4075792, "service_revenue": 9330351 } ], "market_conditions": { "gdp_growth": [ 0.018759680051973877, 0.020040219817389945, 0.015233312111302171, 0.016049868137087597 ], "inflation_rate": [ 0.015324201077291575, 0.01458789174725178, 0.007609510215881669, 0.0125161915000797 ], "interest_rate": [ 0.029601596602790423, 0.03355232467363799, 0.03262038063803447, 0.03428472254852746 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 146946, "billable_hours_per_employee": 138, "client_concentration": 0.11, "client_retention_rate": 0.73, "employee_utilization_rate": 0.63, "gross_billings": 10728250, "net_revenue": 9647712, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 35340 }, { "average_project_size": 77638, "billable_hours_per_employee": 114, "client_concentration": 0.22, "client_retention_rate": 0.79, "employee_utilization_rate": 0.63, "gross_billings": 12269878, "net_revenue": 9853683, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 36094 }, { "average_project_size": 95225, "billable_hours_per_employee": 143, "client_concentration": 0.28, "client_retention_rate": 0.67, "employee_utilization_rate": 0.62, "gross_billings": 12522564, "net_revenue": 10064053, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 36865 }, { "average_project_size": 63564, "billable_hours_per_employee": 85, "client_concentration": 0.27, "client_retention_rate": 0.75, "employee_utilization_rate": 0.67, "gross_billings": 13077832, "net_revenue": 10278913, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 37652 } ], "balance_sheet": [ { "assets": 11013270, "current_assets": 3332461, "current_liabilities": 3168982, "equity": 7433548, "fixed_assets": 7680809, "liabilities": 5441269, "long_term_liabilities": 2272287, "quarter": 1 }, { "assets": 11348495, "current_assets": 3938577, "current_liabilities": 2376882, "equity": 7602018, "fixed_assets": 7409918, "liabilities": 5550752, "long_term_liabilities": 3173870, "quarter": 2 }, { "assets": 11693923, "current_assets": 4471493, "current_liabilities": 3103633, "equity": 7843031, "fixed_assets": 7222430, "liabilities": 5662439, "long_term_liabilities": 2558806, "quarter": 3 }, { "assets": 12049865, "current_assets": 5673721, "current_liabilities": 2311621, "equity": 8092739, "fixed_assets": 6376144, "liabilities": 5776373, "long_term_liabilities": 3464752, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 82105, "financing_cash_flow": -74358, "investing_cash_flow": -150318, "net_cash_flow": 1897939, "operating_cash_flow": 2249388, "quarter": 1 }, { "change_in_working_capital": 62338, "financing_cash_flow": 80832, "investing_cash_flow": -351652, "net_cash_flow": 1917494, "operating_cash_flow": 2289359, "quarter": 2 }, { "change_in_working_capital": -83925, "financing_cash_flow": -57382, "investing_cash_flow": -374136, "net_cash_flow": 1970322, "operating_cash_flow": 2330332, "quarter": 3 }, { "change_in_working_capital": 62102, "financing_cash_flow": 133292, "investing_cash_flow": -360870, "net_cash_flow": 2542485, "operating_cash_flow": 2501445, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8760079431449515, "current_ratio": 1.0515872289587003, "debt_to_equity_ratio": 0.7319881434814169, "profit_margin": 0.19295217353088484, "quarter": 1, "return_on_assets": 0.16902763666013818, "return_on_equity": 0.2504250998311977 }, { "asset_turnover_ratio": 0.8682810363841197, "current_ratio": 1.6570351409956405, "debt_to_equity_ratio": 0.7301682263840996, "profit_margin": 0.1831066617426195, "quarter": 2, "return_on_assets": 0.15898804202671807, "return_on_equity": 0.23734158482655526 }, { "asset_turnover_ratio": 0.8606224788721458, "current_ratio": 1.4407286557399022, "debt_to_equity_ratio": 0.7219707533987817, "profit_margin": 0.18000173488752494, "quarter": 3, "return_on_assets": 0.15491353928018853, "return_on_equity": 0.23097537163884727 }, { "asset_turnover_ratio": 0.8530313825092646, "current_ratio": 2.454433923208, "debt_to_equity_ratio": 0.7137723087325565, "profit_margin": 0.1769882671445901, "quarter": 4, "return_on_assets": 0.15097654621026874, "return_on_equity": 0.22479991014167144 } ], "income_statement": [ { "depreciation": 387841, "expenses": 7272617, "income_tax": 513548, "marketing_expense": 884328, "net_income": 2375095, "net_profit": 1861547, "operational_expense": 4605297, "product_revenue": 2746541, "quarter": 1, "rd_expense": 1036519, "revenue": 9647712, "salaries_expense": 3114085, "service_revenue": 6901171 }, { "depreciation": 485084, "expenses": 7436099, "income_tax": 613309, "marketing_expense": 1225142, "net_income": 2417584, "net_profit": 1804275, "operational_expense": 4592698, "product_revenue": 3765126, "quarter": 2, "rd_expense": 1127746, "revenue": 9853683, "salaries_expense": 2775521, "service_revenue": 6088557 }, { "depreciation": 518785, "expenses": 7603256, "income_tax": 649250, "marketing_expense": 948449, "net_income": 2460797, "net_profit": 1811547, "operational_expense": 3928785, "product_revenue": 2170744, "quarter": 3, "rd_expense": 1044369, "revenue": 10064053, "salaries_expense": 2809714, "service_revenue": 7893309 }, { "depreciation": 682198, "expenses": 7774171, "income_tax": 685495, "marketing_expense": 1431183, "net_income": 2504742, "net_profit": 1819247, "operational_expense": 4694928, "product_revenue": 2304610, "quarter": 4, "rd_expense": 790044, "revenue": 10278913, "salaries_expense": 3529554, "service_revenue": 7974303 } ], "market_conditions": { "gdp_growth": [ 0.02151483129732759, 0.022771714867806367, 0.026705678101848984, 0.024416682042940348 ], "inflation_rate": [ 0.018245087464026075, 0.023793173879551197, 0.022137856477238153, 0.018440243047903263 ], "interest_rate": [ 0.03628096917174993, 0.03941780999266728, 0.03694339259357274, 0.03987200460875265 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 98995, "billable_hours_per_employee": 135, "client_concentration": 0.35, "client_retention_rate": 0.81, "employee_utilization_rate": 0.66, "gross_billings": 24801235, "net_revenue": 19521268, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 71506 }, { "average_project_size": 126601, "billable_hours_per_employee": 129, "client_concentration": 0.2, "client_retention_rate": 0.8, "employee_utilization_rate": 0.72, "gross_billings": 23939552, "net_revenue": 20310417, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 74397 }, { "average_project_size": 81440, "billable_hours_per_employee": 122, "client_concentration": 0.34, "client_retention_rate": 0.85, "employee_utilization_rate": 0.7, "gross_billings": 24879563, "net_revenue": 21131467, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 77405 }, { "average_project_size": 51188, "billable_hours_per_employee": 80, "client_concentration": 0.31, "client_retention_rate": 0.63, "employee_utilization_rate": 0.69, "gross_billings": 25351622, "net_revenue": 21985708, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 80534 } ], "balance_sheet": [ { "assets": 21529105, "current_assets": 6630252, "current_liabilities": 5064499, "equity": 16121586, "fixed_assets": 14898853, "liabilities": 8712541, "long_term_liabilities": 3648042, "quarter": 1 }, { "assets": 21919872, "current_assets": 8820777, "current_liabilities": 3575622, "equity": 16512636, "fixed_assets": 13099095, "liabilities": 8804518, "long_term_liabilities": 5228896, "quarter": 2 }, { "assets": 22317732, "current_assets": 6974078, "current_liabilities": 4499057, "equity": 17061958, "fixed_assets": 15343654, "liabilities": 8897465, "long_term_liabilities": 4398408, "quarter": 3 }, { "assets": 22722813, "current_assets": 9022911, "current_liabilities": 5266828, "equity": 17340499, "fixed_assets": 13699902, "liabilities": 8991395, "long_term_liabilities": 3724567, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -9673, "financing_cash_flow": 41051, "investing_cash_flow": -264859, "net_cash_flow": 4272597, "operating_cash_flow": 4576007, "quarter": 1 }, { "change_in_working_capital": -84650, "financing_cash_flow": 116883, "investing_cash_flow": -405517, "net_cash_flow": 4242619, "operating_cash_flow": 4592092, "quarter": 2 }, { "change_in_working_capital": -51088, "financing_cash_flow": -156308, "investing_cash_flow": -308560, "net_cash_flow": 4542932, "operating_cash_flow": 4935379, "quarter": 3 }, { "change_in_working_capital": -20721, "financing_cash_flow": 110567, "investing_cash_flow": -313557, "net_cash_flow": 4366171, "operating_cash_flow": 4638281, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9067384826261937, "current_ratio": 1.3091624660208245, "debt_to_equity_ratio": 0.540427039870643, "profit_margin": 0.16930365384051896, "quarter": 1, "return_on_assets": 0.1535141381864225, "return_on_equity": 0.205006008714031 }, { "asset_turnover_ratio": 0.9265755292731637, "current_ratio": 2.4669210000385946, "debt_to_equity_ratio": 0.5331988181656763, "profit_margin": 0.16726795909704859, "quarter": 2, "return_on_assets": 0.15498639773078968, "return_on_equity": 0.20573832064123498 }, { "asset_turnover_ratio": 0.9468465254444314, "current_ratio": 1.5501199473578575, "debt_to_equity_ratio": 0.5214797152823843, "profit_margin": 0.17233498270612257, "quarter": 3, "return_on_assets": 0.16317477958781834, "return_on_equity": 0.2134392195784329 }, { "asset_turnover_ratio": 0.9675610145627657, "current_ratio": 1.7131584703354656, "debt_to_equity_ratio": 0.5185199687736783, "profit_margin": 0.16415577792627828, "quarter": 4, "return_on_assets": 0.15883073103668988, "return_on_equity": 0.20813016972579623 } ], "income_statement": [ { "depreciation": 1270985, "expenses": 15242103, "income_tax": 974143, "marketing_expense": 1654139, "net_income": 4279165, "net_profit": 3305022, "operational_expense": 8103756, "product_revenue": 4084877, "quarter": 1, "rd_expense": 2918164, "revenue": 19521268, "salaries_expense": 7161043, "service_revenue": 15436391 }, { "depreciation": 1194810, "expenses": 15785540, "income_tax": 1127595, "marketing_expense": 1750462, "net_income": 4524877, "net_profit": 3397282, "operational_expense": 9566089, "product_revenue": 7757885, "quarter": 2, "rd_expense": 2295777, "revenue": 20310417, "salaries_expense": 4792082, "service_revenue": 12552532 }, { "depreciation": 1293688, "expenses": 16348352, "income_tax": 1141424, "marketing_expense": 2000940, "net_income": 4783115, "net_profit": 3641691, "operational_expense": 8198917, "product_revenue": 6480164, "quarter": 3, "rd_expense": 2967856, "revenue": 21131467, "salaries_expense": 5103558, "service_revenue": 14651303 }, { "depreciation": 1029200, "expenses": 16931231, "income_tax": 1445396, "marketing_expense": 2725763, "net_income": 5054477, "net_profit": 3609081, "operational_expense": 9071421, "product_revenue": 5875540, "quarter": 4, "rd_expense": 2776874, "revenue": 21985708, "salaries_expense": 7555453, "service_revenue": 16110168 } ], "market_conditions": { "gdp_growth": [ 0.020861995182394958, 0.014298847321163021, 0.029542611482917064, 0.02166504665056703 ], "inflation_rate": [ 0.012714174549383195, 0.01651598325577176, 0.012492450647114961, 0.01732228951198335 ], "interest_rate": [ 0.037720112686387794, 0.03791021678453123, 0.03578004483123982, 0.03362921915988488 ], "year": 2012 }, "random_event": null, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 99915, "billable_hours_per_employee": 127, "client_concentration": 0.32, "client_retention_rate": 0.89, "employee_utilization_rate": 0.75, "gross_billings": 13589028, "net_revenue": 11853886, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 43421 }, { "average_project_size": 177628, "billable_hours_per_employee": 97, "client_concentration": 0.27, "client_retention_rate": 0.72, "employee_utilization_rate": 0.64, "gross_billings": 13505204, "net_revenue": 12040025, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 44103 }, { "average_project_size": 168758, "billable_hours_per_employee": 82, "client_concentration": 0.21, "client_retention_rate": 0.69, "employee_utilization_rate": 0.8, "gross_billings": 15035680, "net_revenue": 12229088, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 44795 }, { "average_project_size": 127440, "billable_hours_per_employee": 131, "client_concentration": 0.34, "client_retention_rate": 0.78, "employee_utilization_rate": 0.69, "gross_billings": 14693297, "net_revenue": 12421119, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 45499 } ], "balance_sheet": [ { "assets": 14314790, "current_assets": 5203893, "current_liabilities": 2584535, "equity": 11856699, "fixed_assets": 9110897, "liabilities": 6049165, "long_term_liabilities": 3464630, "quarter": 1 }, { "assets": 14560085, "current_assets": 6234009, "current_liabilities": 3197971, "equity": 12063322, "fixed_assets": 8326076, "liabilities": 6096467, "long_term_liabilities": 2898496, "quarter": 2 }, { "assets": 14809584, "current_assets": 4455822, "current_liabilities": 2611957, "equity": 12477699, "fixed_assets": 10353762, "liabilities": 6144139, "long_term_liabilities": 3532182, "quarter": 3 }, { "assets": 15063358, "current_assets": 4781288, "current_liabilities": 2790536, "equity": 12571309, "fixed_assets": 10282070, "liabilities": 6192184, "long_term_liabilities": 3401648, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 11118, "financing_cash_flow": -88923, "investing_cash_flow": -451206, "net_cash_flow": 3693116, "operating_cash_flow": 4033042, "quarter": 1 }, { "change_in_working_capital": 31467, "financing_cash_flow": -23762, "investing_cash_flow": -477359, "net_cash_flow": 4076995, "operating_cash_flow": 4307542, "quarter": 2 }, { "change_in_working_capital": -24849, "financing_cash_flow": -94060, "investing_cash_flow": -319865, "net_cash_flow": 3946701, "operating_cash_flow": 4434686, "quarter": 3 }, { "change_in_working_capital": 74862, "financing_cash_flow": -8729, "investing_cash_flow": -302247, "net_cash_flow": 3546026, "operating_cash_flow": 4083201, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8280866153118558, "current_ratio": 2.0134736035689205, "debt_to_equity_ratio": 0.5101896404724452, "profit_margin": 0.30294487394260416, "quarter": 1, "return_on_assets": 0.25086459528920785, "return_on_equity": 0.30287300031821673 }, { "asset_turnover_ratio": 0.826919966469976, "current_ratio": 1.949363831004096, "debt_to_equity_ratio": 0.5053721520489961, "profit_margin": 0.2989781167397908, "quarter": 2, "return_on_assets": 0.24723097426972437, "return_on_equity": 0.29840072245439525 }, { "asset_turnover_ratio": 0.8257549975745436, "current_ratio": 1.7059323717810055, "debt_to_equity_ratio": 0.4924096181515518, "profit_margin": 0.31173657430545926, "quarter": 3, "return_on_assets": 0.25741803415950104, "return_on_equity": 0.3055254017587698 }, { "asset_turnover_ratio": 0.824591634879819, "current_ratio": 1.7133941292998909, "debt_to_equity_ratio": 0.4925647758717887, "profit_margin": 0.2978906328809828, "quarter": 4, "return_on_assets": 0.24563812398271354, "return_on_equity": 0.2943317199505636 } ], "income_statement": [ { "depreciation": 441968, "expenses": 7149051, "income_tax": 1113761, "marketing_expense": 789187, "net_income": 4704835, "net_profit": 3591074, "operational_expense": 4041195, "product_revenue": 3475617, "quarter": 1, "rd_expense": 1389004, "revenue": 11853886, "salaries_expense": 3546566, "service_revenue": 8378269 }, { "depreciation": 707838, "expenses": 7271067, "income_tax": 1169254, "marketing_expense": 819477, "net_income": 4768958, "net_profit": 3599704, "operational_expense": 3898267, "product_revenue": 2881897, "quarter": 2, "rd_expense": 920810, "revenue": 12040025, "salaries_expense": 3179220, "service_revenue": 9158128 }, { "depreciation": 622432, "expenses": 7395167, "income_tax": 1021667, "marketing_expense": 1197814, "net_income": 4833921, "net_profit": 3812254, "operational_expense": 4567356, "product_revenue": 3593096, "quarter": 3, "rd_expense": 795668, "revenue": 12229088, "salaries_expense": 2729727, "service_revenue": 8635992 }, { "depreciation": 383066, "expenses": 7521384, "income_tax": 1199600, "marketing_expense": 1079567, "net_income": 4899735, "net_profit": 3700135, "operational_expense": 4388406, "product_revenue": 4403054, "quarter": 4, "rd_expense": 1297211, "revenue": 12421119, "salaries_expense": 2398457, "service_revenue": 8018065 } ], "market_conditions": { "gdp_growth": [ 0.023797194966414026, 0.023165382117387275, 0.017817609743344866, 0.018396663975454582 ], "inflation_rate": [ 0.019632507344914285, 0.01973549657362796, 0.017831954391699253, 0.013025646797413448 ], "interest_rate": [ 0.030177922925315976, 0.02898223917387981, 0.03567597998731674, 0.02764191900538243 ], "year": 2013 }, "random_event": { "description": "Bates, Solis and Booker Economic Slowdown Impact in 2013", "impact": -0.01, "type": "Economic Slowdown Impact" }, "year": 2013 }, { "advertising_kpis": [ { "average_project_size": 57078, "billable_hours_per_employee": 91, "client_concentration": 0.21, "client_retention_rate": 0.77, "employee_utilization_rate": 0.75, "gross_billings": 9675467, "net_revenue": 8620833, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 31578 }, { "average_project_size": 111369, "billable_hours_per_employee": 151, "client_concentration": 0.26, "client_retention_rate": 0.61, "employee_utilization_rate": 0.73, "gross_billings": 10820344, "net_revenue": 8866331, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 32477 }, { "average_project_size": 101494, "billable_hours_per_employee": 102, "client_concentration": 0.21, "client_retention_rate": 0.86, "employee_utilization_rate": 0.73, "gross_billings": 11677802, "net_revenue": 9118821, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 33402 }, { "average_project_size": 104212, "billable_hours_per_employee": 153, "client_concentration": 0.12, "client_retention_rate": 0.81, "employee_utilization_rate": 0.62, "gross_billings": 11619915, "net_revenue": 9378501, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 34353 } ], "balance_sheet": [ { "assets": 12698375, "current_assets": 5210436, "current_liabilities": 2904395, "equity": 7893010, "fixed_assets": 7487939, "liabilities": 7219295, "long_term_liabilities": 4314900, "quarter": 1 }, { "assets": 13031851, "current_assets": 4668076, "current_liabilities": 3993059, "equity": 8247034, "fixed_assets": 8363775, "liabilities": 7390997, "long_term_liabilities": 3397938, "quarter": 2 }, { "assets": 13374085, "current_assets": 6593642, "current_liabilities": 3170575, "equity": 8552881, "fixed_assets": 6780443, "liabilities": 7566784, "long_term_liabilities": 4396209, "quarter": 3 }, { "assets": 13725306, "current_assets": 6375386, "current_liabilities": 3447772, "equity": 8991317, "fixed_assets": 7349920, "liabilities": 7746751, "long_term_liabilities": 4298979, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -55141, "financing_cash_flow": 30756, "investing_cash_flow": -468527, "net_cash_flow": 2575128, "operating_cash_flow": 2685536, "quarter": 1 }, { "change_in_working_capital": 97732, "financing_cash_flow": -39813, "investing_cash_flow": -326058, "net_cash_flow": 2539448, "operating_cash_flow": 2936688, "quarter": 2 }, { "change_in_working_capital": -78185, "financing_cash_flow": -47921, "investing_cash_flow": -256824, "net_cash_flow": 2898806, "operating_cash_flow": 3042238, "quarter": 3 }, { "change_in_working_capital": -94431, "financing_cash_flow": -186489, "investing_cash_flow": -452101, "net_cash_flow": 3371683, "operating_cash_flow": 3393831, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6788926142124484, "current_ratio": 1.7939832564096825, "debt_to_equity_ratio": 0.9146440964853713, "profit_margin": 0.28001122397336775, "quarter": 1, "return_on_assets": 0.19009755185210706, "return_on_equity": 0.30583136217995416 }, { "asset_turnover_ratio": 0.6803585308027232, "current_ratio": 1.169047589830253, "debt_to_equity_ratio": 0.8962006219448106, "profit_margin": 0.29394120296208204, "quarter": 2, "return_on_assets": 0.19998540498966724, "return_on_equity": 0.3160142179600569 }, { "asset_turnover_ratio": 0.6818276540039936, "current_ratio": 2.079636028165238, "debt_to_equity_ratio": 0.8847058669470557, "profit_margin": 0.30108936231997535, "quarter": 3, "return_on_assets": 0.2052910535561872, "return_on_equity": 0.3210122998320683 }, { "asset_turnover_ratio": 0.6832999570282805, "current_ratio": 1.8491321351875936, "debt_to_equity_ratio": 0.8615813456471394, "profit_margin": 0.3212413156430862, "quarter": 4, "return_on_assets": 0.2195041771746291, "return_on_equity": 0.3350746058669714 } ], "income_statement": [ { "depreciation": 271606, "expenses": 5187036, "income_tax": 1019867, "marketing_expense": 928074, "net_income": 3433797, "net_profit": 2413930, "operational_expense": 2973638, "product_revenue": 2103876, "quarter": 1, "rd_expense": 864398, "revenue": 8620833, "salaries_expense": 2069204, "service_revenue": 6516957 }, { "depreciation": 330508, "expenses": 5295628, "income_tax": 964523, "marketing_expense": 851117, "net_income": 3570703, "net_profit": 2606180, "operational_expense": 3464542, "product_revenue": 2903392, "quarter": 2, "rd_expense": 870885, "revenue": 8866331, "salaries_expense": 2012616, "service_revenue": 5962939 }, { "depreciation": 296658, "expenses": 5406494, "income_tax": 966747, "marketing_expense": 1066386, "net_income": 3712327, "net_profit": 2745580, "operational_expense": 3172884, "product_revenue": 3140639, "quarter": 3, "rd_expense": 574434, "revenue": 9118821, "salaries_expense": 1850070, "service_revenue": 5978182 }, { "depreciation": 381069, "expenses": 5519680, "income_tax": 846059, "marketing_expense": 611053, "net_income": 3858821, "net_profit": 3012762, "operational_expense": 3680702, "product_revenue": 3502140, "quarter": 4, "rd_expense": 651135, "revenue": 9378501, "salaries_expense": 2381974, "service_revenue": 5876361 } ], "market_conditions": { "gdp_growth": [ 0.025646873144420795, 0.012773399608483275, 0.028146493262753022, 0.02365958546865122 ], "inflation_rate": [ 0.016049414872345805, 0.015547402872390665, 0.015441750831254049, 0.022485284414547606 ], "interest_rate": [ 0.026401712266021154, 0.028597510031444284, 0.02375987167873327, 0.023683736315436923 ], "year": 2014 }, "random_event": null, "year": 2014 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Average", "founding_year": 1996, "industry": "Advertising", "location": "Port Julie", "name": "George PLC", "num_employees": 643, "region": "Latin America", "revenue_size": "Medium", "website": "www.georgeplc.com" }

[ { "advertising_kpis": [ { "average_project_size": 94096, "billable_hours_per_employee": 151, "client_concentration": 0.32, "client_retention_rate": 0.72, "employee_utilization_rate": 0.67, "gross_billings": 14556662, "net_revenue": 11286621, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 17553 }, { "average_project_size": 75771, "billable_hours_per_employee": 115, "client_concentration": 0.23, "client_retention_rate": 0.65, "employee_utilization_rate": 0.76, "gross_billings": 14328786, "net_revenue": 11064448, "new_client_acquisition": 5, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 17208 }, { "average_project_size": 95188, "billable_hours_per_employee": 114, "client_concentration": 0.16, "client_retention_rate": 0.79, "employee_utilization_rate": 0.73, "gross_billings": 13251619, "net_revenue": 10846650, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 16869 }, { "average_project_size": 160010, "billable_hours_per_employee": 107, "client_concentration": 0.29, "client_retention_rate": 0.66, "employee_utilization_rate": 0.68, "gross_billings": 13178952, "net_revenue": 10633138, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 16537 } ], "balance_sheet": [ { "assets": 16809082, "current_assets": 5205000, "current_liabilities": 4186160, "equity": 10101744, "fixed_assets": 11604082, "liabilities": 9706943, "long_term_liabilities": 5520783, "quarter": 1 }, { "assets": 17062768, "current_assets": 5923854, "current_liabilities": 4196565, "equity": 9813293, "fixed_assets": 11138914, "liabilities": 9976469, "long_term_liabilities": 5779904, "quarter": 2 }, { "assets": 17320283, "current_assets": 7230088, "current_liabilities": 4586123, "equity": 9844341, "fixed_assets": 10090195, "liabilities": 10253479, "long_term_liabilities": 5667356, "quarter": 3 }, { "assets": 17581684, "current_assets": 7942310, "current_liabilities": 5124846, "equity": 9471055, "fixed_assets": 9639374, "liabilities": 10538180, "long_term_liabilities": 5413334, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -87930, "financing_cash_flow": 93631, "investing_cash_flow": -226251, "net_cash_flow": 3374540, "operating_cash_flow": 3482847, "quarter": 1 }, { "change_in_working_capital": -41791, "financing_cash_flow": 77306, "investing_cash_flow": -252089, "net_cash_flow": 2804316, "operating_cash_flow": 3111015, "quarter": 2 }, { "change_in_working_capital": 69923, "financing_cash_flow": 86319, "investing_cash_flow": -187633, "net_cash_flow": 3377186, "operating_cash_flow": 3483015, "quarter": 3 }, { "change_in_working_capital": -90092, "financing_cash_flow": -73781, "investing_cash_flow": -179323, "net_cash_flow": 2724451, "operating_cash_flow": 2960883, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6714596906600848, "current_ratio": 1.2433829571731612, "debt_to_equity_ratio": 0.960917540575172, "profit_margin": 0.2657664326639479, "quarter": 1, "return_on_assets": 0.1784514466643687, "return_on_equity": 0.2969393205767242 }, { "asset_turnover_ratio": 0.6484556315833399, "current_ratio": 1.4115959123711892, "debt_to_equity_ratio": 1.0166280574726547, "profit_margin": 0.24646453216644879, "quarter": 2, "return_on_assets": 0.15982131386888693, "return_on_equity": 0.2778877589816181 }, { "asset_turnover_ratio": 0.6262397675603799, "current_ratio": 1.5765141929250481, "debt_to_equity_ratio": 1.0415607301697494, "profit_margin": 0.25607325764176037, "quarter": 3, "return_on_assets": 0.16036325734400528, "return_on_equity": 0.28214554940752257 }, { "asset_turnover_ratio": 0.6047849568903638, "current_ratio": 1.5497655929563543, "debt_to_equity_ratio": 1.1126722418991337, "profit_margin": 0.22830052614759633, "quarter": 4, "return_on_assets": 0.13807272386422142, "return_on_equity": 0.2563126283185981 } ], "income_statement": [ { "depreciation": 483242, "expenses": 7468136, "income_tax": 818880, "marketing_expense": 755498, "net_income": 3818485, "net_profit": 2999605, "operational_expense": 3806499, "product_revenue": 3078343, "quarter": 1, "rd_expense": 954879, "revenue": 11286621, "salaries_expense": 3668289, "service_revenue": 8208278 }, { "depreciation": 384021, "expenses": 7380652, "income_tax": 956802, "marketing_expense": 1342246, "net_income": 3683796, "net_profit": 2726994, "operational_expense": 4539427, "product_revenue": 3745384, "quarter": 2, "rd_expense": 1005388, "revenue": 11064448, "salaries_expense": 2413753, "service_revenue": 7319064 }, { "depreciation": 705478, "expenses": 7294194, "income_tax": 774919, "marketing_expense": 981844, "net_income": 3552456, "net_profit": 2777537, "operational_expense": 4279466, "product_revenue": 3888877, "quarter": 3, "rd_expense": 914655, "revenue": 10846650, "salaries_expense": 3506997, "service_revenue": 6957773 }, { "depreciation": 533332, "expenses": 7208748, "income_tax": 996839, "marketing_expense": 1049479, "net_income": 3424390, "net_profit": 2427551, "operational_expense": 3880647, "product_revenue": 3214954, "quarter": 4, "rd_expense": 986647, "revenue": 10633138, "salaries_expense": 3233051, "service_revenue": 7418184 } ], "market_conditions": { "gdp_growth": [ 0.05918539589554358, 0.05796483290649508, 0.05352703702569113, 0.060842651474908374 ], "inflation_rate": [ 0.005909968400256679, 0.005100632013145488, 0.010480994165012178, 0.009358231908891238 ], "interest_rate": [ 0.02343009838852003, 0.024217470297857348, 0.018835211104419894, 0.015117823952697113 ], "year": 1996 }, "random_event": { "description": "George PLC Technology Adoption in 1996", "impact": -0.09, "type": "Technology Adoption" }, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 91056, "billable_hours_per_employee": 108, "client_concentration": 0.11, "client_retention_rate": 0.82, "employee_utilization_rate": 0.76, "gross_billings": 17960767, "net_revenue": 16255968, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 25281 }, { "average_project_size": 94300, "billable_hours_per_employee": 134, "client_concentration": 0.14, "client_retention_rate": 0.89, "employee_utilization_rate": 0.77, "gross_billings": 19215711, "net_revenue": 16220657, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 25227 }, { "average_project_size": 165111, "billable_hours_per_employee": 80, "client_concentration": 0.24, "client_retention_rate": 0.89, "employee_utilization_rate": 0.62, "gross_billings": 18400397, "net_revenue": 16185424, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 25172 }, { "average_project_size": 71434, "billable_hours_per_employee": 147, "client_concentration": 0.36, "client_retention_rate": 0.79, "employee_utilization_rate": 0.66, "gross_billings": 18001729, "net_revenue": 16150267, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 25117 } ], "balance_sheet": [ { "assets": 20428362, "current_assets": 8317119, "current_liabilities": 5337282, "equity": 13123607, "fixed_assets": 12111243, "liabilities": 10591763, "long_term_liabilities": 5254481, "quarter": 1 }, { "assets": 21021845, "current_assets": 7869166, "current_liabilities": 4971637, "equity": 13807493, "fixed_assets": 13152679, "liabilities": 10789957, "long_term_liabilities": 5818320, "quarter": 2 }, { "assets": 21632571, "current_assets": 8182996, "current_liabilities": 5349476, "equity": 14261684, "fixed_assets": 13449575, "liabilities": 10991860, "long_term_liabilities": 5642384, "quarter": 3 }, { "assets": 22261039, "current_assets": 9907605, "current_liabilities": 5763488, "equity": 14444590, "fixed_assets": 12353434, "liabilities": 11197541, "long_term_liabilities": 5434053, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 10052, "financing_cash_flow": -30296, "investing_cash_flow": -497290, "net_cash_flow": 3592456, "operating_cash_flow": 3881154, "quarter": 1 }, { "change_in_working_capital": -6647, "financing_cash_flow": -23183, "investing_cash_flow": -211969, "net_cash_flow": 4179814, "operating_cash_flow": 4350085, "quarter": 2 }, { "change_in_working_capital": 49985, "financing_cash_flow": 167436, "investing_cash_flow": -245289, "net_cash_flow": 4259787, "operating_cash_flow": 4579583, "quarter": 3 }, { "change_in_working_capital": 38495, "financing_cash_flow": -4330, "investing_cash_flow": -348526, "net_cash_flow": 4038764, "operating_cash_flow": 4239710, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7957548431930078, "current_ratio": 1.5583060816348095, "debt_to_equity_ratio": 0.8070771244521419, "profit_margin": 0.20220315394321642, "quarter": 1, "return_on_assets": 0.1609041390592158, "return_on_equity": 0.25046528747774904 }, { "asset_turnover_ratio": 0.7716095804150397, "current_ratio": 1.582811858548804, "debt_to_equity_ratio": 0.7814566337277883, "profit_margin": 0.2204352758337717, "quarter": 2, "return_on_assets": 0.17008997069477014, "return_on_equity": 0.25896120316700505 }, { "asset_turnover_ratio": 0.7481969665094361, "current_ratio": 1.529681785655268, "debt_to_equity_ratio": 0.7707266547204383, "profit_margin": 0.2237181429414515, "quarter": 3, "return_on_assets": 0.16738523590191845, "return_on_equity": 0.25389519218067097 }, { "asset_turnover_ratio": 0.7254947534120039, "current_ratio": 1.7190293447301357, "debt_to_equity_ratio": 0.7752065652261504, "profit_margin": 0.2093520806807714, "quarter": 4, "return_on_assets": 0.15188383614978618, "return_on_equity": 0.23407324126195345 } ], "income_statement": [ { "depreciation": 594146, "expenses": 11811529, "income_tax": 1157431, "marketing_expense": 1835386, "net_income": 4444439, "net_profit": 3287008, "operational_expense": 6006270, "product_revenue": 5589819, "quarter": 1, "rd_expense": 1442741, "revenue": 16255968, "salaries_expense": 4157888, "service_revenue": 10666149 }, { "depreciation": 774480, "expenses": 11721955, "income_tax": 923097, "marketing_expense": 1499477, "net_income": 4498702, "net_profit": 3575605, "operational_expense": 7608373, "product_revenue": 5255883, "quarter": 2, "rd_expense": 1297977, "revenue": 16220657, "salaries_expense": 5025028, "service_revenue": 10964774 }, { "depreciation": 958610, "expenses": 11633061, "income_tax": 931390, "marketing_expense": 1768550, "net_income": 4552363, "net_profit": 3620973, "operational_expense": 5971250, "product_revenue": 3716156, "quarter": 3, "rd_expense": 2313251, "revenue": 16185424, "salaries_expense": 5320192, "service_revenue": 12469268 }, { "depreciation": 858618, "expenses": 11544841, "income_tax": 1224334, "marketing_expense": 1465581, "net_income": 4605426, "net_profit": 3381092, "operational_expense": 7055323, "product_revenue": 5625705, "quarter": 4, "rd_expense": 1959336, "revenue": 16150267, "salaries_expense": 3642846, "service_revenue": 10524562 } ], "market_conditions": { "gdp_growth": [ 0.05226775543870152, 0.054711874141612896, 0.05407941028656326, 0.06561760616159172 ], "inflation_rate": [ 0.010950192376951901, 0.006765698483270661, 0.005075465425421852, 0.007071808221580947 ], "interest_rate": [ 0.01640544150375689, 0.02047892756986413, 0.014955902949334462, 0.018015934633016026 ], "year": 1997 }, "random_event": null, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 96957, "billable_hours_per_employee": 152, "client_concentration": 0.26, "client_retention_rate": 0.87, "employee_utilization_rate": 0.73, "gross_billings": 13477865, "net_revenue": 11052240, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 17189 }, { "average_project_size": 115011, "billable_hours_per_employee": 157, "client_concentration": 0.13, "client_retention_rate": 0.76, "employee_utilization_rate": 0.74, "gross_billings": 12127056, "net_revenue": 10932026, "new_client_acquisition": 1, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 17002 }, { "average_project_size": 123882, "billable_hours_per_employee": 131, "client_concentration": 0.28, "client_retention_rate": 0.7, "employee_utilization_rate": 0.68, "gross_billings": 12747675, "net_revenue": 10813121, "new_client_acquisition": 5, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 16817 }, { "average_project_size": 109948, "billable_hours_per_employee": 144, "client_concentration": 0.2, "client_retention_rate": 0.78, "employee_utilization_rate": 0.65, "gross_billings": 12151140, "net_revenue": 10695509, "new_client_acquisition": 4, "organic_growth": -0.05, "quarter": 4, "revenue_per_employee": 16634 } ], "balance_sheet": [ { "assets": 15726792, "current_assets": 6476200, "current_liabilities": 3074070, "equity": 11338779, "fixed_assets": 9250592, "liabilities": 7617981, "long_term_liabilities": 4543911, "quarter": 1 }, { "assets": 16128366, "current_assets": 6904218, "current_liabilities": 3539837, "equity": 11720173, "fixed_assets": 9224148, "liabilities": 7674899, "long_term_liabilities": 4135062, "quarter": 2 }, { "assets": 16540194, "current_assets": 8117501, "current_liabilities": 4012796, "equity": 11916035, "fixed_assets": 8422693, "liabilities": 7732242, "long_term_liabilities": 3719446, "quarter": 3 }, { "assets": 16962538, "current_assets": 7092970, "current_liabilities": 3453681, "equity": 12359432, "fixed_assets": 9869568, "liabilities": 7790014, "long_term_liabilities": 4336333, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 19078, "financing_cash_flow": 75689, "investing_cash_flow": -107553, "net_cash_flow": 3541343, "operating_cash_flow": 3588127, "quarter": 1 }, { "change_in_working_capital": -20217, "financing_cash_flow": -126893, "investing_cash_flow": -311526, "net_cash_flow": 3335642, "operating_cash_flow": 3646669, "quarter": 2 }, { "change_in_working_capital": -4871, "financing_cash_flow": -3949, "investing_cash_flow": -387283, "net_cash_flow": 3353416, "operating_cash_flow": 3462477, "quarter": 3 }, { "change_in_working_capital": -12291, "financing_cash_flow": 82562, "investing_cash_flow": -137779, "net_cash_flow": 3147391, "operating_cash_flow": 3527127, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.702765064865104, "current_ratio": 2.1067184546871087, "debt_to_equity_ratio": 0.6718519692464241, "profit_margin": 0.29224555384247897, "quarter": 1, "return_on_assets": 0.205379965602648, "return_on_equity": 0.28486030109591165 }, { "asset_turnover_ratio": 0.6778136111246483, "current_ratio": 1.9504338759101054, "debt_to_equity_ratio": 0.6548451972509279, "profit_margin": 0.29881981619875403, "quarter": 2, "return_on_assets": 0.20254413869328114, "return_on_equity": 0.27872506660097934 }, { "asset_turnover_ratio": 0.6537481362068668, "current_ratio": 2.0229039801674444, "debt_to_equity_ratio": 0.6488938644440034, "profit_margin": 0.2874362545281792, "quarter": 3, "return_on_assets": 0.18791091567607973, "return_on_equity": 0.26083197976508127 }, { "asset_turnover_ratio": 0.6305370693937429, "current_ratio": 2.0537420798272916, "debt_to_equity_ratio": 0.6302889970995431, "profit_margin": 0.2979669317280739, "quarter": 4, "return_on_assets": 0.18787919590806518, "return_on_equity": 0.25785230259772457 } ], "income_statement": [ { "depreciation": 358159, "expenses": 6826353, "income_tax": 995919, "marketing_expense": 1058865, "net_income": 4225887, "net_profit": 3229968, "operational_expense": 4252261, "product_revenue": 3445316, "quarter": 1, "rd_expense": 916977, "revenue": 11052240, "salaries_expense": 2604890, "service_revenue": 7606924 }, { "depreciation": 379963, "expenses": 6708262, "income_tax": 957058, "marketing_expense": 901912, "net_income": 4223764, "net_profit": 3266706, "operational_expense": 3602000, "product_revenue": 4318068, "quarter": 2, "rd_expense": 1296686, "revenue": 10932026, "salaries_expense": 3015508, "service_revenue": 6613958 }, { "depreciation": 354394, "expenses": 6592215, "income_tax": 1112823, "marketing_expense": 1114766, "net_income": 4220906, "net_profit": 3108083, "operational_expense": 3652459, "product_revenue": 3462091, "quarter": 3, "rd_expense": 1209050, "revenue": 10813121, "salaries_expense": 3135908, "service_revenue": 7351030 }, { "depreciation": 340219, "expenses": 6478176, "income_tax": 1030425, "marketing_expense": 658888, "net_income": 4217333, "net_profit": 3186908, "operational_expense": 3507422, "product_revenue": 3973248, "quarter": 4, "rd_expense": 891357, "revenue": 10695509, "salaries_expense": 2184119, "service_revenue": 6722261 } ], "market_conditions": { "gdp_growth": [ 0.033793769814782354, 0.03077222516109676, 0.03532350980438491, 0.02492931628320315 ], "inflation_rate": [ 0.008808755512924562, 0.007157363808435624, 0.013736249952720811, 0.007621538837661878 ], "interest_rate": [ 0.01653764007004502, 0.012452830608652522, 0.017602004671220407, 0.011141568828293123 ], "year": 1998 }, "random_event": { "description": "George PLC Expansion to New Market in 1998", "impact": -0.06, "type": "Expansion to New Market" }, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 86782, "billable_hours_per_employee": 126, "client_concentration": 0.25, "client_retention_rate": 0.77, "employee_utilization_rate": 0.65, "gross_billings": 23077735, "net_revenue": 19770766, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 30748 }, { "average_project_size": 115073, "billable_hours_per_employee": 156, "client_concentration": 0.26, "client_retention_rate": 0.78, "employee_utilization_rate": 0.67, "gross_billings": 24811931, "net_revenue": 19312865, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 30036 }, { "average_project_size": 108325, "billable_hours_per_employee": 133, "client_concentration": 0.35, "client_retention_rate": 0.64, "employee_utilization_rate": 0.72, "gross_billings": 21302982, "net_revenue": 18865570, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 29340 }, { "average_project_size": 118543, "billable_hours_per_employee": 144, "client_concentration": 0.18, "client_retention_rate": 0.63, "employee_utilization_rate": 0.71, "gross_billings": 21762557, "net_revenue": 18428635, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 28660 } ], "balance_sheet": [ { "assets": 28291806, "current_assets": 11950648, "current_liabilities": 7149534, "equity": 19663651, "fixed_assets": 16341158, "liabilities": 13430910, "long_term_liabilities": 6281376, "quarter": 1 }, { "assets": 28775191, "current_assets": 14071107, "current_liabilities": 6193087, "equity": 19737215, "fixed_assets": 14704084, "liabilities": 13616385, "long_term_liabilities": 7423298, "quarter": 2 }, { "assets": 29266836, "current_assets": 10668414, "current_liabilities": 6459008, "equity": 19692372, "fixed_assets": 18598422, "liabilities": 13804422, "long_term_liabilities": 7345414, "quarter": 3 }, { "assets": 29766880, "current_assets": 9060063, "current_liabilities": 7833243, "equity": 20424271, "fixed_assets": 20706817, "liabilities": 13995056, "long_term_liabilities": 6161813, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -76719, "financing_cash_flow": -128479, "investing_cash_flow": -486067, "net_cash_flow": 5446742, "operating_cash_flow": 5982040, "quarter": 1 }, { "change_in_working_capital": -44107, "financing_cash_flow": -43197, "investing_cash_flow": -126474, "net_cash_flow": 4988673, "operating_cash_flow": 5408586, "quarter": 2 }, { "change_in_working_capital": -50557, "financing_cash_flow": 71053, "investing_cash_flow": -130276, "net_cash_flow": 4748577, "operating_cash_flow": 4959427, "quarter": 3 }, { "change_in_working_capital": -61787, "financing_cash_flow": -41509, "investing_cash_flow": -194384, "net_cash_flow": 5794864, "operating_cash_flow": 5833473, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6988159751979072, "current_ratio": 1.6715282422602649, "debt_to_equity_ratio": 0.683032362606517, "profit_margin": 0.24292204965654846, "quarter": 1, "return_on_assets": 0.16975780902781534, "return_on_equity": 0.24424533368701468 }, { "asset_turnover_ratio": 0.6711637465760001, "current_ratio": 2.272066741513562, "debt_to_equity_ratio": 0.6898838057952958, "profit_margin": 0.23706524122650885, "quarter": 2, "return_on_assets": 0.15910959548452694, "return_on_equity": 0.23196834001149605 }, { "asset_turnover_ratio": 0.6446057236935349, "current_ratio": 1.6517109128832168, "debt_to_equity_ratio": 0.7010035154728947, "profit_margin": 0.22421575388392717, "quarter": 3, "return_on_assets": 0.1445307582958404, "return_on_equity": 0.21480185322519807 }, { "asset_turnover_ratio": 0.6190986425181275, "current_ratio": 1.1566171252442954, "debt_to_equity_ratio": 0.685216916677222, "profit_margin": 0.25245749346058455, "quarter": 4, "return_on_assets": 0.15629609149497697, "return_on_equity": 0.2277901130473641 } ], "income_statement": [ { "depreciation": 1179285, "expenses": 13632690, "income_tax": 1335321, "marketing_expense": 2030279, "net_income": 6138076, "net_profit": 4802755, "operational_expense": 7747308, "product_revenue": 5541578, "quarter": 1, "rd_expense": 2494937, "revenue": 19770766, "salaries_expense": 4404976, "service_revenue": 14229188 }, { "depreciation": 830177, "expenses": 13269646, "income_tax": 1464810, "marketing_expense": 2315604, "net_income": 6043219, "net_profit": 4578409, "operational_expense": 8713252, "product_revenue": 5998778, "quarter": 2, "rd_expense": 1672234, "revenue": 19312865, "salaries_expense": 6523492, "service_revenue": 13314087 }, { "depreciation": 729469, "expenses": 12916271, "income_tax": 1719341, "marketing_expense": 2171862, "net_income": 5949299, "net_profit": 4229958, "operational_expense": 7592962, "product_revenue": 6457664, "quarter": 3, "rd_expense": 1712445, "revenue": 18865570, "salaries_expense": 4305269, "service_revenue": 12407906 }, { "depreciation": 1181026, "expenses": 12572306, "income_tax": 1203882, "marketing_expense": 1595734, "net_income": 5856329, "net_profit": 4652447, "operational_expense": 7572821, "product_revenue": 6207248, "quarter": 4, "rd_expense": 1622382, "revenue": 18428635, "salaries_expense": 4260418, "service_revenue": 12221387 } ], "market_conditions": { "gdp_growth": [ 0.05388292780405892, 0.05362990794539766, 0.05140676787418772, 0.0454915706446329 ], "inflation_rate": [ 0.0069535419868427, 0.009531920422337536, 0.0017727591202053123, 0.00685261032431438 ], "interest_rate": [ 0.013584714541931275, 0.0125727296908022, 0.015700951152129446, 0.016013266141206475 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 76195, "billable_hours_per_employee": 145, "client_concentration": 0.33, "client_retention_rate": 0.64, "employee_utilization_rate": 0.71, "gross_billings": 6868251, "net_revenue": 6208223, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 9655 }, { "average_project_size": 189415, "billable_hours_per_employee": 118, "client_concentration": 0.38, "client_retention_rate": 0.83, "employee_utilization_rate": 0.75, "gross_billings": 7165407, "net_revenue": 6107772, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 9499 }, { "average_project_size": 53582, "billable_hours_per_employee": 141, "client_concentration": 0.17, "client_retention_rate": 0.73, "employee_utilization_rate": 0.73, "gross_billings": 7499512, "net_revenue": 6008948, "new_client_acquisition": 1, "organic_growth": 0.15, "quarter": 3, "revenue_per_employee": 9345 }, { "average_project_size": 185755, "billable_hours_per_employee": 133, "client_concentration": 0.3, "client_retention_rate": 0.88, "employee_utilization_rate": 0.6, "gross_billings": 7007464, "net_revenue": 5911722, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 9194 } ], "balance_sheet": [ { "assets": 6607406, "current_assets": 2642447, "current_liabilities": 1889162, "equity": 4963351, "fixed_assets": 3964959, "liabilities": 3315127, "long_term_liabilities": 1425965, "quarter": 1 }, { "assets": 6746211, "current_assets": 3014166, "current_liabilities": 1664415, "equity": 5016130, "fixed_assets": 3732045, "liabilities": 3382967, "long_term_liabilities": 1718552, "quarter": 2 }, { "assets": 6887932, "current_assets": 2977594, "current_liabilities": 1478679, "equity": 5143458, "fixed_assets": 3910338, "liabilities": 3452195, "long_term_liabilities": 1973516, "quarter": 3 }, { "assets": 7032630, "current_assets": 2320564, "current_liabilities": 1939173, "equity": 5159843, "fixed_assets": 4712066, "liabilities": 3522840, "long_term_liabilities": 1583667, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -74644, "financing_cash_flow": 58871, "investing_cash_flow": -233010, "net_cash_flow": 1326634, "operating_cash_flow": 1885902, "quarter": 1 }, { "change_in_working_capital": 28042, "financing_cash_flow": -57568, "investing_cash_flow": -431113, "net_cash_flow": 1749224, "operating_cash_flow": 1998351, "quarter": 2 }, { "change_in_working_capital": 91088, "financing_cash_flow": -56126, "investing_cash_flow": -339902, "net_cash_flow": 1889106, "operating_cash_flow": 2004913, "quarter": 3 }, { "change_in_working_capital": -68777, "financing_cash_flow": 188189, "investing_cash_flow": -208512, "net_cash_flow": 1434501, "operating_cash_flow": 1879528, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9395855196426556, "current_ratio": 1.3987402880218849, "debt_to_equity_ratio": 0.6679211282861115, "profit_margin": 0.2691707433834126, "quarter": 1, "return_on_assets": 0.2529089327945036, "return_on_equity": 0.3366822132869507 }, { "asset_turnover_ratio": 0.9053633217223712, "current_ratio": 1.8109461883003939, "debt_to_equity_ratio": 0.6744177284081553, "profit_margin": 0.2706201213797765, "quarter": 2, "return_on_assets": 0.24500953201730571, "return_on_equity": 0.3295141872319896 }, { "asset_turnover_ratio": 0.8723878226440098, "current_ratio": 2.0136851879278734, "debt_to_equity_ratio": 0.6711817224909779, "profit_margin": 0.2841963351987736, "quarter": 3, "return_on_assets": 0.24792942206746524, "return_on_equity": 0.33201807033322717 }, { "asset_turnover_ratio": 0.8406132556383601, "current_ratio": 1.1966771402035816, "debt_to_equity_ratio": 0.6827417035750893, "profit_margin": 0.2791154590828189, "quarter": 4, "return_on_assets": 0.23462815475860382, "return_on_equity": 0.31978744314507246 } ], "income_statement": [ { "depreciation": 214830, "expenses": 3879985, "income_tax": 657166, "marketing_expense": 443931, "net_income": 2328238, "net_profit": 1671072, "operational_expense": 2248230, "product_revenue": 1361238, "quarter": 1, "rd_expense": 495463, "revenue": 6208223, "salaries_expense": 1336259, "service_revenue": 4846985 }, { "depreciation": 345465, "expenses": 3770643, "income_tax": 684243, "marketing_expense": 490982, "net_income": 2337129, "net_profit": 1652886, "operational_expense": 2305436, "product_revenue": 2270562, "quarter": 2, "rd_expense": 734879, "revenue": 6107772, "salaries_expense": 1213014, "service_revenue": 3837210 }, { "depreciation": 297192, "expenses": 3664383, "income_tax": 636844, "marketing_expense": 649214, "net_income": 2344565, "net_profit": 1707721, "operational_expense": 2017631, "product_revenue": 1662500, "quarter": 3, "rd_expense": 482149, "revenue": 6008948, "salaries_expense": 1128768, "service_revenue": 4346448 }, { "depreciation": 229475, "expenses": 3561117, "income_tax": 700552, "marketing_expense": 667872, "net_income": 2350605, "net_profit": 1650053, "operational_expense": 1920528, "product_revenue": 2003011, "quarter": 4, "rd_expense": 447451, "revenue": 5911722, "salaries_expense": 1348026, "service_revenue": 3908711 } ], "market_conditions": { "gdp_growth": [ 0.06555244302320642, 0.060513752454854415, 0.05796801412148929, 0.057564108840911205 ], "inflation_rate": [ 0.00836815918090002, 0.012805494430050388, 0.010257167993920647, 0.012443214905026822 ], "interest_rate": [ 0.010862991711792301, 0.013641016677323625, 0.016139454930741075, 0.009166383276826779 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 52739, "billable_hours_per_employee": 105, "client_concentration": 0.23, "client_retention_rate": 0.75, "employee_utilization_rate": 0.75, "gross_billings": 18365394, "net_revenue": 14740090, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 22924 }, { "average_project_size": 59951, "billable_hours_per_employee": 84, "client_concentration": 0.34, "client_retention_rate": 0.77, "employee_utilization_rate": 0.72, "gross_billings": 17474656, "net_revenue": 14552797, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 22633 }, { "average_project_size": 196047, "billable_hours_per_employee": 133, "client_concentration": 0.36, "client_retention_rate": 0.68, "employee_utilization_rate": 0.74, "gross_billings": 16727685, "net_revenue": 14367884, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 22345 }, { "average_project_size": 190882, "billable_hours_per_employee": 93, "client_concentration": 0.29, "client_retention_rate": 0.62, "employee_utilization_rate": 0.75, "gross_billings": 15873711, "net_revenue": 14185321, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 22061 } ], "balance_sheet": [ { "assets": 19957927, "current_assets": 6210898, "current_liabilities": 5818638, "equity": 12635347, "fixed_assets": 13747029, "liabilities": 11443262, "long_term_liabilities": 5624624, "quarter": 1 }, { "assets": 20339967, "current_assets": 6863399, "current_liabilities": 5871736, "equity": 12715475, "fixed_assets": 13476568, "liabilities": 11585610, "long_term_liabilities": 5713874, "quarter": 2 }, { "assets": 20729320, "current_assets": 9382599, "current_liabilities": 5826480, "equity": 12795771, "fixed_assets": 11346721, "liabilities": 11729728, "long_term_liabilities": 5903248, "quarter": 3 }, { "assets": 21126126, "current_assets": 8623643, "current_liabilities": 7110309, "equity": 12986133, "fixed_assets": 12502483, "liabilities": 11875639, "long_term_liabilities": 4765330, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 63155, "financing_cash_flow": 171242, "investing_cash_flow": -499300, "net_cash_flow": 4597953, "operating_cash_flow": 4753682, "quarter": 1 }, { "change_in_working_capital": -47516, "financing_cash_flow": -113381, "investing_cash_flow": -114204, "net_cash_flow": 4317172, "operating_cash_flow": 4835908, "quarter": 2 }, { "change_in_working_capital": -43778, "financing_cash_flow": 63166, "investing_cash_flow": -166438, "net_cash_flow": 4288723, "operating_cash_flow": 4377433, "quarter": 3 }, { "change_in_working_capital": 56648, "financing_cash_flow": -80182, "investing_cash_flow": -200499, "net_cash_flow": 4022880, "operating_cash_flow": 4212008, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7385581678898816, "current_ratio": 1.0674144017895597, "debt_to_equity_ratio": 0.9056547477485185, "profit_margin": 0.2795560949763536, "quarter": 1, "return_on_assets": 0.20646843732818543, "return_on_equity": 0.3261233743719108 }, { "asset_turnover_ratio": 0.7154779061342627, "current_ratio": 1.1688875317282656, "debt_to_equity_ratio": 0.9111425251514395, "profit_margin": 0.2721894629602818, "quarter": 2, "return_on_assets": 0.19474554703063185, "return_on_equity": 0.31151946742060366 }, { "asset_turnover_ratio": 0.6931189252710653, "current_ratio": 1.6103374593236397, "debt_to_equity_ratio": 0.9166878650766725, "profit_margin": 0.2642128096245766, "quarter": 3, "return_on_assets": 0.18313089864983512, "return_on_equity": 0.296674502849418 }, { "asset_turnover_ratio": 0.6714586952667043, "current_ratio": 1.2128366010534846, "debt_to_equity_ratio": 0.914486167668235, "profit_margin": 0.26334589115043644, "quarter": 4, "return_on_assets": 0.1768258884757196, "return_on_equity": 0.2876642338408208 } ], "income_statement": [ { "depreciation": 633000, "expenses": 9287291, "income_tax": 1332117, "marketing_expense": 1665091, "net_income": 5452799, "net_profit": 4120682, "operational_expense": 4645687, "product_revenue": 4136567, "quarter": 1, "rd_expense": 1406254, "revenue": 14740090, "salaries_expense": 3639242, "service_revenue": 10603523 }, { "depreciation": 874790, "expenses": 9143704, "income_tax": 1447975, "marketing_expense": 989196, "net_income": 5409093, "net_profit": 3961118, "operational_expense": 5032715, "product_revenue": 3385575, "quarter": 2, "rd_expense": 1177438, "revenue": 14552797, "salaries_expense": 3831754, "service_revenue": 11167222 }, { "depreciation": 581254, "expenses": 9002337, "income_tax": 1569368, "marketing_expense": 1598473, "net_income": 5365547, "net_profit": 3796179, "operational_expense": 4704794, "product_revenue": 3295719, "quarter": 3, "rd_expense": 1691741, "revenue": 14367884, "salaries_expense": 3089950, "service_revenue": 11072165 }, { "depreciation": 476362, "expenses": 8863156, "income_tax": 1586519, "marketing_expense": 1104943, "net_income": 5322165, "net_profit": 3735646, "operational_expense": 5594963, "product_revenue": 3286877, "quarter": 4, "rd_expense": 1531783, "revenue": 14185321, "salaries_expense": 4085515, "service_revenue": 10898444 } ], "market_conditions": { "gdp_growth": [ 0.03642304020934994, 0.039597695006726615, 0.04647919409070257, 0.03780362541252475 ], "inflation_rate": [ 0.009392772545068904, 0.008358795587579983, 0.009808153204177272, 0.013051473168866155 ], "interest_rate": [ 0.009463700201436685, 0.010967707125915722, 0.006610610887167315, 0.011852120168263442 ], "year": 2001 }, "random_event": { "description": "George PLC Data Privacy Regulation Impact in 2001", "impact": 0.02, "type": "Data Privacy Regulation Impact" }, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 63249, "billable_hours_per_employee": 143, "client_concentration": 0.34, "client_retention_rate": 0.86, "employee_utilization_rate": 0.8, "gross_billings": 14322029, "net_revenue": 12887963, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 20043 }, { "average_project_size": 191889, "billable_hours_per_employee": 129, "client_concentration": 0.34, "client_retention_rate": 0.75, "employee_utilization_rate": 0.73, "gross_billings": 14656934, "net_revenue": 12511995, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 19459 }, { "average_project_size": 196968, "billable_hours_per_employee": 138, "client_concentration": 0.2, "client_retention_rate": 0.84, "employee_utilization_rate": 0.79, "gross_billings": 14078897, "net_revenue": 12146995, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 18891 }, { "average_project_size": 91119, "billable_hours_per_employee": 113, "client_concentration": 0.28, "client_retention_rate": 0.76, "employee_utilization_rate": 0.68, "gross_billings": 15245212, "net_revenue": 11792642, "new_client_acquisition": 3, "organic_growth": -0.05, "quarter": 4, "revenue_per_employee": 18340 } ], "balance_sheet": [ { "assets": 18522592, "current_assets": 8652528, "current_liabilities": 4721587, "equity": 12508916, "fixed_assets": 9870064, "liabilities": 8038316, "long_term_liabilities": 3316729, "quarter": 1 }, { "assets": 19014033, "current_assets": 8891262, "current_liabilities": 4718531, "equity": 12717195, "fixed_assets": 10122771, "liabilities": 8181735, "long_term_liabilities": 3463204, "quarter": 2 }, { "assets": 19518513, "current_assets": 6026207, "current_liabilities": 4082177, "equity": 13024607, "fixed_assets": 13492306, "liabilities": 8327712, "long_term_liabilities": 4245535, "quarter": 3 }, { "assets": 20036378, "current_assets": 6275213, "current_liabilities": 4387172, "equity": 13382975, "fixed_assets": 13761165, "liabilities": 8476293, "long_term_liabilities": 4089121, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 64636, "financing_cash_flow": -102639, "investing_cash_flow": -308235, "net_cash_flow": 2517188, "operating_cash_flow": 2903564, "quarter": 1 }, { "change_in_working_capital": -506, "financing_cash_flow": 52481, "investing_cash_flow": -446968, "net_cash_flow": 2377515, "operating_cash_flow": 2549661, "quarter": 2 }, { "change_in_working_capital": 67506, "financing_cash_flow": -160772, "investing_cash_flow": -498439, "net_cash_flow": 2587087, "operating_cash_flow": 2475053, "quarter": 3 }, { "change_in_working_capital": -86403, "financing_cash_flow": 194259, "investing_cash_flow": -388002, "net_cash_flow": 2195999, "operating_cash_flow": 2607988, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6957969489367363, "current_ratio": 1.8325465569097847, "debt_to_equity_ratio": 0.6426069213351501, "profit_margin": 0.15709542307034866, "quarter": 1, "return_on_assets": 0.10930651606427437, "return_on_equity": 0.161855751529549 }, { "asset_turnover_ratio": 0.6580400381129032, "current_ratio": 1.8843284064468369, "debt_to_equity_ratio": 0.6433600334035925, "profit_margin": 0.1506471989478896, "quarter": 2, "return_on_assets": 0.0991318885372714, "return_on_equity": 0.14821641093024052 }, { "asset_turnover_ratio": 0.6223319880976589, "current_ratio": 1.4762238384077908, "debt_to_equity_ratio": 0.6393829771600786, "profit_margin": 0.15096787312417598, "quarter": 3, "return_on_assets": 0.09395213662024356, "return_on_equity": 0.14079549578732012 }, { "asset_turnover_ratio": 0.5885615653687508, "current_ratio": 1.430354907443793, "debt_to_equity_ratio": 0.6333638820964695, "profit_margin": 0.15457859231205356, "quarter": 4, "return_on_assets": 0.0909790182636802, "return_on_equity": 0.13620962454162844 } ], "income_statement": [ { "depreciation": 878924, "expenses": 10120382, "income_tax": 742941, "marketing_expense": 1364631, "net_income": 2767581, "net_profit": 2024640, "operational_expense": 6771346, "product_revenue": 3872702, "quarter": 1, "rd_expense": 1955770, "revenue": 12887963, "salaries_expense": 4663706, "service_revenue": 9015261 }, { "depreciation": 664764, "expenses": 9879192, "income_tax": 747906, "marketing_expense": 1354171, "net_income": 2632803, "net_profit": 1884897, "operational_expense": 5671537, "product_revenue": 3273930, "quarter": 2, "rd_expense": 1285640, "revenue": 12511995, "salaries_expense": 4154749, "service_revenue": 9238065 }, { "depreciation": 641247, "expenses": 9643750, "income_tax": 669439, "marketing_expense": 1838117, "net_income": 2503245, "net_profit": 1833806, "operational_expense": 5212831, "product_revenue": 4338061, "quarter": 3, "rd_expense": 1535553, "revenue": 12146995, "salaries_expense": 3103253, "service_revenue": 7808934 }, { "depreciation": 785098, "expenses": 9413920, "income_tax": 555832, "marketing_expense": 1747033, "net_income": 2378722, "net_profit": 1822890, "operational_expense": 5575189, "product_revenue": 2594976, "quarter": 4, "rd_expense": 1773849, "revenue": 11792642, "salaries_expense": 2844966, "service_revenue": 9197666 } ], "market_conditions": { "gdp_growth": [ 0.04880259433279341, 0.053868045396011886, 0.05737996615290663, 0.049572617884557565 ], "inflation_rate": [ 0.011368407241501541, 0.01097593129880246, 0.005364987563455443, 0.008078646946539637 ], "interest_rate": [ 0.011790434547705187, 0.011967763647986535, 0.0069274546045489886, 0.01409487910483202 ], "year": 2002 }, "random_event": null, "year": 2002 } ]

{ "advertising_type": "Traditional Advertising", "financial_health": "Average", "founding_year": 2008, "industry": "Advertising", "location": "Stephenston", "name": "Medina-Bennett", "num_employees": 99, "region": "Middle East & Africa", "revenue_size": "Large", "website": "www.medina-bennett.com" }

[ { "advertising_kpis": [ { "average_project_size": 163552, "billable_hours_per_employee": 119, "client_concentration": 0.35, "client_retention_rate": 0.67, "employee_utilization_rate": 0.66, "gross_billings": 101149480, "net_revenue": 83510521, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 843541 }, { "average_project_size": 198969, "billable_hours_per_employee": 97, "client_concentration": 0.21, "client_retention_rate": 0.66, "employee_utilization_rate": 0.64, "gross_billings": 96789843, "net_revenue": 84025775, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 848745 }, { "average_project_size": 139211, "billable_hours_per_employee": 87, "client_concentration": 0.25, "client_retention_rate": 0.8, "employee_utilization_rate": 0.76, "gross_billings": 95120042, "net_revenue": 84544208, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 853982 }, { "average_project_size": 152942, "billable_hours_per_employee": 85, "client_concentration": 0.14, "client_retention_rate": 0.67, "employee_utilization_rate": 0.7, "gross_billings": 97598649, "net_revenue": 85065840, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 859251 } ], "balance_sheet": [ { "assets": 112405290, "current_assets": 46566560, "current_liabilities": 22764520, "equity": 88404705, "fixed_assets": 65838730, "liabilities": 47190337, "long_term_liabilities": 24425817, "quarter": 1 }, { "assets": 115338743, "current_assets": 45797480, "current_liabilities": 20368071, "equity": 92607169, "fixed_assets": 69541263, "liabilities": 48115959, "long_term_liabilities": 27747888, "quarter": 2 }, { "assets": 118348750, "current_assets": 35982433, "current_liabilities": 24327839, "equity": 92320034, "fixed_assets": 82366317, "liabilities": 49059736, "long_term_liabilities": 24731897, "quarter": 3 }, { "assets": 121437310, "current_assets": 38150945, "current_liabilities": 23726257, "equity": 97114385, "fixed_assets": 83286365, "liabilities": 50022025, "long_term_liabilities": 26295768, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 1747, "financing_cash_flow": 85721, "investing_cash_flow": -149752, "net_cash_flow": 27648584, "operating_cash_flow": 27739622, "quarter": 1 }, { "change_in_working_capital": 49933, "financing_cash_flow": -94341, "investing_cash_flow": -416792, "net_cash_flow": 29209427, "operating_cash_flow": 29409339, "quarter": 2 }, { "change_in_working_capital": 4888, "financing_cash_flow": -130451, "investing_cash_flow": -323770, "net_cash_flow": 25857849, "operating_cash_flow": 26033136, "quarter": 3 }, { "change_in_working_capital": -80057, "financing_cash_flow": -67427, "investing_cash_flow": -277377, "net_cash_flow": 29209672, "operating_cash_flow": 29219044, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7429411996535038, "current_ratio": 2.0455761861001243, "debt_to_equity_ratio": 0.5337989307243319, "profit_margin": 0.27768659232769005, "quarter": 1, "return_on_assets": 0.2063048100316275, "return_on_equity": 0.2623135499405829 }, { "asset_turnover_ratio": 0.7285130114518414, "current_ratio": 2.2484937331571557, "debt_to_equity_ratio": 0.5195705637000954, "profit_margin": 0.30210236085296444, "quarter": 2, "return_on_assets": 0.22008550067170404, "return_on_equity": 0.27410820646077627 }, { "asset_turnover_ratio": 0.7143650270915409, "current_ratio": 1.479064087854248, "debt_to_equity_ratio": 0.5314094230077948, "profit_margin": 0.27241393047291895, "quarter": 3, "return_on_assets": 0.1946029848223999, "return_on_equity": 0.24946936219715862 }, { "asset_turnover_ratio": 0.7004918010782683, "current_ratio": 1.607963068089501, "debt_to_equity_ratio": 0.5150835790187005, "profit_margin": 0.30210834337261583, "quarter": 4, "return_on_assets": 0.2116244175698556, "return_on_equity": 0.26462711986488924 } ], "income_statement": [ { "depreciation": 4549870, "expenses": 51598583, "income_tax": 8722186, "marketing_expense": 9134198, "net_income": 31911938, "net_profit": 23189752, "operational_expense": 32988159, "product_revenue": 23232829, "quarter": 1, "rd_expense": 5202238, "revenue": 83510521, "salaries_expense": 24227960, "service_revenue": 60277692 }, { "depreciation": 4024954, "expenses": 51833530, "income_tax": 6807860, "marketing_expense": 8086361, "net_income": 32192245, "net_profit": 25384385, "operational_expense": 30429899, "product_revenue": 17262633, "quarter": 2, "rd_expense": 8028410, "revenue": 84025775, "salaries_expense": 21134195, "service_revenue": 66763142 }, { "depreciation": 3002116, "expenses": 52069547, "income_tax": 9443641, "marketing_expense": 5461173, "net_income": 32474661, "net_profit": 23031020, "operational_expense": 29067587, "product_revenue": 18512919, "quarter": 3, "rd_expense": 7588760, "revenue": 84544208, "salaries_expense": 18240191, "service_revenue": 66031289 }, { "depreciation": 3519944, "expenses": 52306639, "income_tax": 7060101, "marketing_expense": 8345446, "net_income": 32759201, "net_profit": 25699100, "operational_expense": 36023614, "product_revenue": 18725030, "quarter": 4, "rd_expense": 6937946, "revenue": 85065840, "salaries_expense": 24531632, "service_revenue": 66340810 } ], "market_conditions": { "gdp_growth": [ -0.0008133965852020163, -0.007269874140410394, -0.008412195621063824, -0.0028279488407810466 ], "inflation_rate": [ 0.03630239204577365, 0.03253278516945125, 0.03218479553406907, 0.036052792873159795 ], "interest_rate": [ 0.05688174144806555, 0.054358390257146484, 0.05146133159775966, 0.05628091785222445 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 173699, "billable_hours_per_employee": 80, "client_concentration": 0.34, "client_retention_rate": 0.81, "employee_utilization_rate": 0.6, "gross_billings": 86659336, "net_revenue": 68001269, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 686882 }, { "average_project_size": 135695, "billable_hours_per_employee": 110, "client_concentration": 0.12, "client_retention_rate": 0.66, "employee_utilization_rate": 0.6, "gross_billings": 74163535, "net_revenue": 66581252, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 672538 }, { "average_project_size": 139930, "billable_hours_per_employee": 151, "client_concentration": 0.19, "client_retention_rate": 0.76, "employee_utilization_rate": 0.72, "gross_billings": 83287446, "net_revenue": 65190888, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 658494 }, { "average_project_size": 84359, "billable_hours_per_employee": 83, "client_concentration": 0.25, "client_retention_rate": 0.74, "employee_utilization_rate": 0.67, "gross_billings": 71805957, "net_revenue": 63829559, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 644743 } ], "balance_sheet": [ { "assets": 92729724, "current_assets": 40770588, "current_liabilities": 23607411, "equity": 56258277, "fixed_assets": 51959136, "liabilities": 47316115, "long_term_liabilities": 23708704, "quarter": 1 }, { "assets": 95777109, "current_assets": 29674448, "current_liabilities": 24907743, "equity": 57860608, "fixed_assets": 66102661, "liabilities": 48128125, "long_term_liabilities": 23220382, "quarter": 2 }, { "assets": 98924640, "current_assets": 34023655, "current_liabilities": 22378619, "equity": 60678847, "fixed_assets": 64900985, "liabilities": 48954070, "long_term_liabilities": 26575451, "quarter": 3 }, { "assets": 102175609, "current_assets": 47219514, "current_liabilities": 26433466, "equity": 62393427, "fixed_assets": 54956095, "liabilities": 49794189, "long_term_liabilities": 23360723, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -50299, "financing_cash_flow": -45043, "investing_cash_flow": -192126, "net_cash_flow": 15685492, "operating_cash_flow": 16063360, "quarter": 1 }, { "change_in_working_capital": -84920, "financing_cash_flow": -61002, "investing_cash_flow": -345705, "net_cash_flow": 13289114, "operating_cash_flow": 13279594, "quarter": 2 }, { "change_in_working_capital": -1873, "financing_cash_flow": 169794, "investing_cash_flow": -135881, "net_cash_flow": 15294181, "operating_cash_flow": 15461960, "quarter": 3 }, { "change_in_working_capital": -8810, "financing_cash_flow": -193893, "investing_cash_flow": -125399, "net_cash_flow": 13041356, "operating_cash_flow": 13301241, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7333276328957908, "current_ratio": 1.7270249583912443, "debt_to_equity_ratio": 0.8410516198354244, "profit_margin": 0.15947743563432618, "quarter": 1, "return_on_assets": 0.11694921037401125, "return_on_equity": 0.1927657329427277 }, { "asset_turnover_ratio": 0.695168738074982, "current_ratio": 1.1913744252138783, "debt_to_equity_ratio": 0.8317943185111363, "profit_margin": 0.15337086181557535, "quarter": 2, "return_on_assets": 0.10661862846580596, "return_on_equity": 0.1764866349140334 }, { "asset_turnover_ratio": 0.6589954535088528, "current_ratio": 1.5203643710096677, "debt_to_equity_ratio": 0.8067732401045787, "profit_margin": 0.16426033343801055, "quarter": 3, "return_on_assets": 0.10824681292749713, "return_on_equity": 0.17647462879444628 }, { "asset_turnover_ratio": 0.6247044634693589, "current_ratio": 1.7863534808488604, "debt_to_equity_ratio": 0.7980678637831514, "profit_margin": 0.15685533719573402, "quarter": 4, "return_on_assets": 0.09798822926516641, "return_on_equity": 0.16046573303306452 } ], "income_statement": [ { "depreciation": 5218692, "expenses": 53296001, "income_tax": 3860600, "marketing_expense": 5988721, "net_income": 14705268, "net_profit": 10844668, "operational_expense": 30929689, "product_revenue": 22518648, "quarter": 1, "rd_expense": 6927271, "revenue": 68001269, "salaries_expense": 18679339, "service_revenue": 45482621 }, { "depreciation": 3067970, "expenses": 52537323, "income_tax": 3832305, "marketing_expense": 7365475, "net_income": 14043929, "net_profit": 10211624, "operational_expense": 32437650, "product_revenue": 23985072, "quarter": 2, "rd_expense": 8622332, "revenue": 66581252, "salaries_expense": 23012133, "service_revenue": 42596180 }, { "depreciation": 4753683, "expenses": 51789446, "income_tax": 2693165, "marketing_expense": 10281475, "net_income": 13401442, "net_profit": 10708277, "operational_expense": 29758750, "product_revenue": 22954481, "quarter": 3, "rd_expense": 8509732, "revenue": 65190888, "salaries_expense": 25493587, "service_revenue": 42236407 }, { "depreciation": 3289234, "expenses": 51052215, "income_tax": 2765337, "marketing_expense": 8015244, "net_income": 12777344, "net_profit": 10012007, "operational_expense": 31329151, "product_revenue": 18259218, "quarter": 4, "rd_expense": 6461971, "revenue": 63829559, "salaries_expense": 20513294, "service_revenue": 45570341 } ], "market_conditions": { "gdp_growth": [ -0.0023432306178259588, -0.003086052892617425, -0.001861916609998137, -0.008931941048776332 ], "inflation_rate": [ 0.02240941085467933, 0.0223478859626599, 0.022662341211906172, 0.023027874557193045 ], "interest_rate": [ 0.046527171631654825, 0.0531932240356965, 0.05519579079449243, 0.053731110318116455 ], "year": 2009 }, "random_event": { "description": "Medina-Bennett Technology Adoption in 2009", "impact": -0.02, "type": "Technology Adoption" }, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 123002, "billable_hours_per_employee": 135, "client_concentration": 0.17, "client_retention_rate": 0.61, "employee_utilization_rate": 0.76, "gross_billings": 52315192, "net_revenue": 44898450, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 453520 }, { "average_project_size": 186202, "billable_hours_per_employee": 81, "client_concentration": 0.17, "client_retention_rate": 0.85, "employee_utilization_rate": 0.74, "gross_billings": 55304479, "net_revenue": 45421362, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 458802 }, { "average_project_size": 89486, "billable_hours_per_employee": 152, "client_concentration": 0.19, "client_retention_rate": 0.86, "employee_utilization_rate": 0.61, "gross_billings": 50899519, "net_revenue": 45950365, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 464145 }, { "average_project_size": 72272, "billable_hours_per_employee": 125, "client_concentration": 0.37, "client_retention_rate": 0.9, "employee_utilization_rate": 0.6, "gross_billings": 60144659, "net_revenue": 46485529, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 469551 } ], "balance_sheet": [ { "assets": 57055682, "current_assets": 17552407, "current_liabilities": 12181953, "equity": 39661396, "fixed_assets": 39503275, "liabilities": 25334230, "long_term_liabilities": 13152277, "quarter": 1 }, { "assets": 58377353, "current_assets": 22222185, "current_liabilities": 13364406, "equity": 41467651, "fixed_assets": 36155168, "liabilities": 25960776, "long_term_liabilities": 12596370, "quarter": 2 }, { "assets": 59729639, "current_assets": 26752362, "current_liabilities": 12063623, "equity": 42296064, "fixed_assets": 32977277, "liabilities": 26602817, "long_term_liabilities": 14539194, "quarter": 3 }, { "assets": 61113251, "current_assets": 29596233, "current_liabilities": 15788624, "equity": 43185522, "fixed_assets": 31517018, "liabilities": 27260737, "long_term_liabilities": 11472113, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -62304, "financing_cash_flow": -54955, "investing_cash_flow": -120909, "net_cash_flow": 10938758, "operating_cash_flow": 11060020, "quarter": 1 }, { "change_in_working_capital": 3730, "financing_cash_flow": -51128, "investing_cash_flow": -321547, "net_cash_flow": 11091881, "operating_cash_flow": 11447961, "quarter": 2 }, { "change_in_working_capital": 6315, "financing_cash_flow": 57758, "investing_cash_flow": -443223, "net_cash_flow": 11187003, "operating_cash_flow": 11559812, "quarter": 3 }, { "change_in_working_capital": 29532, "financing_cash_flow": 20004, "investing_cash_flow": -482955, "net_cash_flow": 12427588, "operating_cash_flow": 12763095, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7869233777627967, "current_ratio": 1.4408532851834184, "debt_to_equity_ratio": 0.6387629421818637, "profit_margin": 0.17684227406514033, "quarter": 1, "return_on_assets": 0.13916131963859446, "return_on_equity": 0.20019325593077963 }, { "asset_turnover_ratio": 0.7780647745367968, "current_ratio": 1.6627888287739836, "debt_to_equity_ratio": 0.626048868791724, "profit_margin": 0.1992691016178687, "quarter": 2, "return_on_assets": 0.15504426862245707, "return_on_equity": 0.21826830750553003 }, { "asset_turnover_ratio": 0.7693059219728416, "current_ratio": 2.2176059381166007, "debt_to_equity_ratio": 0.6289667284407362, "profit_margin": 0.1995466630134494, "quarter": 3, "return_on_assets": 0.15351242956616565, "return_on_equity": 0.2167871223194669 }, { "asset_turnover_ratio": 0.760645657682325, "current_ratio": 1.8745289646520178, "debt_to_equity_ratio": 0.6312471341668627, "profit_margin": 0.2007723306752086, "quarter": 4, "return_on_assets": 0.15271660151085728, "return_on_equity": 0.21611428015157488 } ], "income_statement": [ { "depreciation": 3120076, "expenses": 33583843, "income_tax": 3374663, "marketing_expense": 5200459, "net_income": 11314607, "net_profit": 7939944, "operational_expense": 22999129, "product_revenue": 16900987, "quarter": 1, "rd_expense": 4434090, "revenue": 44898450, "salaries_expense": 15173307, "service_revenue": 27997463 }, { "depreciation": 2396887, "expenses": 33938954, "income_tax": 2431334, "marketing_expense": 3902815, "net_income": 11482408, "net_profit": 9051074, "operational_expense": 23569342, "product_revenue": 13117674, "quarter": 2, "rd_expense": 5136647, "revenue": 45421362, "salaries_expense": 13693114, "service_revenue": 32303688 }, { "depreciation": 2390570, "expenses": 34297821, "income_tax": 2483302, "marketing_expense": 5228455, "net_income": 11652544, "net_profit": 9169242, "operational_expense": 17484452, "product_revenue": 15357219, "quarter": 3, "rd_expense": 4704775, "revenue": 45950365, "salaries_expense": 13235582, "service_revenue": 30593146 }, { "depreciation": 3430087, "expenses": 34660482, "income_tax": 2492039, "marketing_expense": 3526267, "net_income": 11825047, "net_profit": 9333008, "operational_expense": 21374156, "product_revenue": 17075674, "quarter": 4, "rd_expense": 5842403, "revenue": 46485529, "salaries_expense": 16153463, "service_revenue": 29409855 } ], "market_conditions": { "gdp_growth": [ 0.009771732297254766, 0.006550138741908735, 0.001105041818937889, 0.012153128523926358 ], "inflation_rate": [ 0.035027204819107975, 0.031251744654527625, 0.032750278335676467, 0.03302487463298095 ], "interest_rate": [ 0.04231334692351253, 0.03908589256548059, 0.041326366194491516, 0.045212589115919855 ], "year": 2010 }, "random_event": { "description": "Medina-Bennett New Ad Campaign Launch in 2010", "impact": 0.09, "type": "New Ad Campaign Launch" }, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 88567, "billable_hours_per_employee": 150, "client_concentration": 0.34, "client_retention_rate": 0.73, "employee_utilization_rate": 0.69, "gross_billings": 30650740, "net_revenue": 26547321, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 268155 }, { "average_project_size": 82863, "billable_hours_per_employee": 140, "client_concentration": 0.28, "client_retention_rate": 0.74, "employee_utilization_rate": 0.8, "gross_billings": 34119298, "net_revenue": 26661058, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 269304 }, { "average_project_size": 162044, "billable_hours_per_employee": 90, "client_concentration": 0.15, "client_retention_rate": 0.6, "employee_utilization_rate": 0.65, "gross_billings": 34373630, "net_revenue": 26775284, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 270457 }, { "average_project_size": 178146, "billable_hours_per_employee": 144, "client_concentration": 0.39, "client_retention_rate": 0.7, "employee_utilization_rate": 0.66, "gross_billings": 30276881, "net_revenue": 26889998, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 271616 } ], "balance_sheet": [ { "assets": 30438606, "current_assets": 10379439, "current_liabilities": 7437086, "equity": 21317913, "fixed_assets": 20059167, "liabilities": 13018565, "long_term_liabilities": 5581479, "quarter": 1 }, { "assets": 31082811, "current_assets": 14192186, "current_liabilities": 5314552, "equity": 21923918, "fixed_assets": 16890625, "liabilities": 13156520, "long_term_liabilities": 7841968, "quarter": 2 }, { "assets": 31740649, "current_assets": 11891166, "current_liabilities": 6117080, "equity": 22723960, "fixed_assets": 19849483, "liabilities": 13295937, "long_term_liabilities": 7178857, "quarter": 3 }, { "assets": 32412410, "current_assets": 11110582, "current_liabilities": 7608713, "equity": 23649498, "fixed_assets": 21301828, "liabilities": 13436831, "long_term_liabilities": 5828118, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -89374, "financing_cash_flow": 174833, "investing_cash_flow": -186831, "net_cash_flow": 5236088, "operating_cash_flow": 5765828, "quarter": 1 }, { "change_in_working_capital": 1836, "financing_cash_flow": 1612, "investing_cash_flow": -155444, "net_cash_flow": 4956649, "operating_cash_flow": 5637561, "quarter": 2 }, { "change_in_working_capital": 90493, "financing_cash_flow": 117373, "investing_cash_flow": -206304, "net_cash_flow": 4978754, "operating_cash_flow": 5422096, "quarter": 3 }, { "change_in_working_capital": -98523, "financing_cash_flow": 19503, "investing_cash_flow": -355916, "net_cash_flow": 5750379, "operating_cash_flow": 6359463, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8721595529046238, "current_ratio": 1.3956325098297908, "debt_to_equity_ratio": 0.6106866558654217, "profit_margin": 0.14682732016537564, "quarter": 1, "return_on_assets": 0.12805684990961808, "return_on_equity": 0.18284491544739861 }, { "asset_turnover_ratio": 0.8577428212654254, "current_ratio": 2.670438825323376, "debt_to_equity_ratio": 0.6000989421690046, "profit_margin": 0.14994254916665348, "quarter": 2, "return_on_assets": 0.12861214514993513, "return_on_equity": 0.18234090275287473 }, { "asset_turnover_ratio": 0.8435644778403869, "current_ratio": 1.9439284756779378, "debt_to_equity_ratio": 0.5851065131253531, "profit_margin": 0.15982082580337897, "quarter": 3, "return_on_assets": 0.13481917146684683, "return_on_equity": 0.18831436070121582 }, { "asset_turnover_ratio": 0.829620444761744, "current_ratio": 1.4602445906423334, "debt_to_equity_ratio": 0.5681655906607405, "profit_margin": 0.17381626432251873, "quarter": 4, "return_on_assets": 0.14420152651407286, "return_on_equity": 0.19763290535807568 } ], "income_statement": [ { "depreciation": 1867956, "expenses": 21041176, "income_tax": 1608273, "marketing_expense": 3602575, "net_income": 5506145, "net_profit": 3897872, "operational_expense": 10853977, "product_revenue": 6569885, "quarter": 1, "rd_expense": 3064321, "revenue": 26547321, "salaries_expense": 6591901, "service_revenue": 19977436 }, { "depreciation": 1639934, "expenses": 21036375, "income_tax": 1627056, "marketing_expense": 2445737, "net_income": 5624683, "net_profit": 3997627, "operational_expense": 12879512, "product_revenue": 8412123, "quarter": 2, "rd_expense": 2901694, "revenue": 26661058, "salaries_expense": 7282667, "service_revenue": 18248935 }, { "depreciation": 1142848, "expenses": 21031576, "income_tax": 1464460, "marketing_expense": 2714725, "net_income": 5743708, "net_profit": 4279248, "operational_expense": 12410619, "product_revenue": 5948621, "quarter": 3, "rd_expense": 3374398, "revenue": 26775284, "salaries_expense": 9564758, "service_revenue": 20826663 }, { "depreciation": 1685544, "expenses": 21026777, "income_tax": 1189302, "marketing_expense": 3367257, "net_income": 5863221, "net_profit": 4673919, "operational_expense": 11504139, "product_revenue": 9925110, "quarter": 4, "rd_expense": 3932821, "revenue": 26889998, "salaries_expense": 8587635, "service_revenue": 16964888 } ], "market_conditions": { "gdp_growth": [ -0.012291936839633541, -0.006656676133264145, -0.010633389766373581, -0.0015197787704367745 ], "inflation_rate": [ 0.02496443982402776, 0.03041742203662949, 0.028082867609065476, 0.028159610085468648 ], "interest_rate": [ 0.05120751008475876, 0.05090323556721153, 0.05164496701989625, 0.05042652098779455 ], "year": 2011 }, "random_event": { "description": "Medina-Bennett Industry Recognition in 2011", "impact": -0.02, "type": "Industry Recognition" }, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 156468, "billable_hours_per_employee": 152, "client_concentration": 0.29, "client_retention_rate": 0.76, "employee_utilization_rate": 0.68, "gross_billings": 24730750, "net_revenue": 20480762, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 206876 }, { "average_project_size": 142519, "billable_hours_per_employee": 97, "client_concentration": 0.29, "client_retention_rate": 0.85, "employee_utilization_rate": 0.7, "gross_billings": 22808252, "net_revenue": 20431422, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 206378 }, { "average_project_size": 131610, "billable_hours_per_employee": 106, "client_concentration": 0.25, "client_retention_rate": 0.66, "employee_utilization_rate": 0.67, "gross_billings": 26142962, "net_revenue": 20382202, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 205881 }, { "average_project_size": 131148, "billable_hours_per_employee": 117, "client_concentration": 0.34, "client_retention_rate": 0.62, "employee_utilization_rate": 0.63, "gross_billings": 23804700, "net_revenue": 20333100, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 205385 } ], "balance_sheet": [ { "assets": 30654241, "current_assets": 12425308, "current_liabilities": 5833232, "equity": 21869513, "fixed_assets": 18228933, "liabilities": 14301533, "long_term_liabilities": 8468301, "quarter": 1 }, { "assets": 31628303, "current_assets": 14801897, "current_liabilities": 6727264, "equity": 22335997, "fixed_assets": 16826406, "liabilities": 14472448, "long_term_liabilities": 7745184, "quarter": 2 }, { "assets": 32633317, "current_assets": 12059515, "current_liabilities": 7525226, "equity": 23102592, "fixed_assets": 20573802, "liabilities": 14645405, "long_term_liabilities": 7120179, "quarter": 3 }, { "assets": 33670266, "current_assets": 11086269, "current_liabilities": 7132713, "equity": 24706524, "fixed_assets": 22583997, "liabilities": 14820430, "long_term_liabilities": 7687717, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -90699, "financing_cash_flow": 184130, "investing_cash_flow": -268536, "net_cash_flow": 6161455, "operating_cash_flow": 6344268, "quarter": 1 }, { "change_in_working_capital": -64531, "financing_cash_flow": -162618, "investing_cash_flow": -396758, "net_cash_flow": 6196367, "operating_cash_flow": 6068286, "quarter": 2 }, { "change_in_working_capital": 88393, "financing_cash_flow": -179432, "investing_cash_flow": -250567, "net_cash_flow": 5974075, "operating_cash_flow": 6151901, "quarter": 3 }, { "change_in_working_capital": 94681, "financing_cash_flow": 140306, "investing_cash_flow": -321833, "net_cash_flow": 6725589, "operating_cash_flow": 6921265, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.66812164750711, "current_ratio": 2.1300898027028583, "debt_to_equity_ratio": 0.6539483983936908, "profit_margin": 0.2693652218603976, "quarter": 1, "return_on_assets": 0.17996873581048703, "return_on_equity": 0.2522600754758462 }, { "asset_turnover_ratio": 0.6459854011136797, "current_ratio": 2.2002848409100637, "debt_to_equity_ratio": 0.6479427804364408, "profit_margin": 0.2535380063120423, "quarter": 2, "return_on_assets": 0.1637818507050473, "return_on_equity": 0.2319189960492921 }, { "asset_turnover_ratio": 0.62458260065932, "current_ratio": 1.6025452258842459, "debt_to_equity_ratio": 0.6339290846672097, "profit_margin": 0.25093853941787053, "quarter": 3, "return_on_assets": 0.1567318455552649, "return_on_equity": 0.2213898769454094 }, { "asset_turnover_ratio": 0.6038889030457912, "current_ratio": 1.554285024506103, "debt_to_equity_ratio": 0.5998589684246962, "profit_margin": 0.28803714140981945, "quarter": 4, "return_on_assets": 0.17394243336242132, "return_on_equity": 0.23705026251365832 } ], "income_statement": [ { "depreciation": 827463, "expenses": 13356073, "income_tax": 1607884, "marketing_expense": 2105335, "net_income": 7124689, "net_profit": 5516805, "operational_expense": 7266125, "product_revenue": 5659705, "quarter": 1, "rd_expense": 2505039, "revenue": 20480762, "salaries_expense": 4512449, "service_revenue": 14821057 }, { "depreciation": 888144, "expenses": 13234719, "income_tax": 2016561, "marketing_expense": 1708961, "net_income": 7196703, "net_profit": 5180142, "operational_expense": 7723948, "product_revenue": 4647794, "quarter": 2, "rd_expense": 1911448, "revenue": 20431422, "salaries_expense": 6517241, "service_revenue": 15783628 }, { "depreciation": 1037221, "expenses": 13114468, "income_tax": 2153054, "marketing_expense": 2552113, "net_income": 7267734, "net_profit": 5114680, "operational_expense": 8933210, "product_revenue": 7199050, "quarter": 3, "rd_expense": 2180496, "revenue": 20382202, "salaries_expense": 3941800, "service_revenue": 13183152 }, { "depreciation": 1064577, "expenses": 12995310, "income_tax": 1481102, "marketing_expense": 1798788, "net_income": 7337790, "net_profit": 5856688, "operational_expense": 7454149, "product_revenue": 4074133, "quarter": 4, "rd_expense": 1740120, "revenue": 20333100, "salaries_expense": 5247304, "service_revenue": 16258967 } ], "market_conditions": { "gdp_growth": [ 0.011049764036325013, 0.01219221679029561, 0.013138098968575148, 0.0050149088880487 ], "inflation_rate": [ 0.01571657350207472, 0.022656986749739372, 0.018402820324053805, 0.015570350797203997 ], "interest_rate": [ 0.06211281186571415, 0.0584231847778597, 0.0617039538667095, 0.05805906094739867 ], "year": 2012 }, "random_event": null, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 84065, "billable_hours_per_employee": 90, "client_concentration": 0.36, "client_retention_rate": 0.86, "employee_utilization_rate": 0.68, "gross_billings": 37444328, "net_revenue": 29422771, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 297200 }, { "average_project_size": 183398, "billable_hours_per_employee": 146, "client_concentration": 0.11, "client_retention_rate": 0.81, "employee_utilization_rate": 0.78, "gross_billings": 32736997, "net_revenue": 28706482, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 289964 }, { "average_project_size": 88914, "billable_hours_per_employee": 132, "client_concentration": 0.32, "client_retention_rate": 0.88, "employee_utilization_rate": 0.79, "gross_billings": 33724987, "net_revenue": 28007632, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 282905 }, { "average_project_size": 182585, "billable_hours_per_employee": 141, "client_concentration": 0.23, "client_retention_rate": 0.85, "employee_utilization_rate": 0.6, "gross_billings": 35233488, "net_revenue": 27325795, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 276018 } ], "balance_sheet": [ { "assets": 31600757, "current_assets": 14554397, "current_liabilities": 9738244, "equity": 23231844, "fixed_assets": 17046360, "liabilities": 16678320, "long_term_liabilities": 6940076, "quarter": 1 }, { "assets": 32474734, "current_assets": 13445187, "current_liabilities": 9030677, "equity": 23684342, "fixed_assets": 19029547, "liabilities": 17137795, "long_term_liabilities": 8107118, "quarter": 2 }, { "assets": 33372882, "current_assets": 13215514, "current_liabilities": 8134980, "equity": 24154396, "fixed_assets": 20157368, "liabilities": 17609928, "long_term_liabilities": 9474948, "quarter": 3 }, { "assets": 34295870, "current_assets": 15817234, "current_liabilities": 7880116, "equity": 24512027, "fixed_assets": 18478636, "liabilities": 18095068, "long_term_liabilities": 10214952, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -41787, "financing_cash_flow": 138160, "investing_cash_flow": -412056, "net_cash_flow": 9688252, "operating_cash_flow": 10041672, "quarter": 1 }, { "change_in_working_capital": -19578, "financing_cash_flow": 126394, "investing_cash_flow": -444227, "net_cash_flow": 9399983, "operating_cash_flow": 9702798, "quarter": 2 }, { "change_in_working_capital": -32531, "financing_cash_flow": -138764, "investing_cash_flow": -349649, "net_cash_flow": 8818867, "operating_cash_flow": 9296862, "quarter": 3 }, { "change_in_working_capital": 98773, "financing_cash_flow": -64906, "investing_cash_flow": -153538, "net_cash_flow": 9777410, "operating_cash_flow": 9903893, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9310780434785154, "current_ratio": 1.4945607236787248, "debt_to_equity_ratio": 0.717907713223281, "profit_margin": 0.2824141546695245, "quarter": 1, "return_on_assets": 0.2629496185803397, "return_on_equity": 0.35767315758490803 }, { "asset_turnover_ratio": 0.8839635761142801, "current_ratio": 1.4888348902302673, "debt_to_equity_ratio": 0.7235917721505626, "profit_margin": 0.2907846039789898, "quarter": 2, "return_on_assets": 0.2570429984122426, "return_on_equity": 0.3524439479889287 }, { "asset_turnover_ratio": 0.8392332433261233, "current_ratio": 1.6245293780685386, "debt_to_equity_ratio": 0.7290568557375643, "profit_margin": 0.29961269128357587, "quarter": 3, "return_on_assets": 0.2514449306475839, "return_on_equity": 0.3474084800133276 }, { "asset_turnover_ratio": 0.7967663453354588, "current_ratio": 2.0072336498599768, "debt_to_equity_ratio": 0.7382118174070222, "profit_margin": 0.30415309051392647, "quarter": 4, "return_on_assets": 0.2423389463512662, "return_on_equity": 0.33906722606008877 } ], "income_statement": [ { "depreciation": 1732265, "expenses": 17899629, "income_tax": 3213735, "marketing_expense": 2015150, "net_income": 11523142, "net_profit": 8309407, "operational_expense": 9752192, "product_revenue": 8562101, "quarter": 1, "rd_expense": 2002952, "revenue": 29422771, "salaries_expense": 6809577, "service_revenue": 20860670 }, { "depreciation": 1355395, "expenses": 17412690, "income_tax": 2946389, "marketing_expense": 3195806, "net_income": 11293792, "net_profit": 8347403, "operational_expense": 10285971, "product_revenue": 9009808, "quarter": 2, "rd_expense": 2353899, "revenue": 28706482, "salaries_expense": 5865464, "service_revenue": 19696674 }, { "depreciation": 905420, "expenses": 16938998, "income_tax": 2677192, "marketing_expense": 1812040, "net_income": 11068634, "net_profit": 8391442, "operational_expense": 10636869, "product_revenue": 8046771, "quarter": 3, "rd_expense": 1938106, "revenue": 28007632, "salaries_expense": 6562467, "service_revenue": 19960861 }, { "depreciation": 1592668, "expenses": 16478192, "income_tax": 2536378, "marketing_expense": 3188864, "net_income": 10847603, "net_profit": 8311225, "operational_expense": 11202428, "product_revenue": 9444409, "quarter": 4, "rd_expense": 2216583, "revenue": 27325795, "salaries_expense": 7063268, "service_revenue": 17881386 } ], "market_conditions": { "gdp_growth": [ -0.022565982752022935, -0.010176778164171292, -0.012543365182086942, -0.016171701838129 ], "inflation_rate": [ 0.025869666390846834, 0.019864700541399022, 0.029494369733251192, 0.02496711562454927 ], "interest_rate": [ 0.055027667308680084, 0.047341122343886995, 0.05088057954672383, 0.049451789924948274 ], "year": 2013 }, "random_event": { "description": "Medina-Bennett Senior Leadership Change in 2013", "impact": 0.03, "type": "Senior Leadership Change" }, "year": 2013 } ]

{ "advertising_type": "Traditional Advertising", "financial_health": "Excellent", "founding_year": 2000, "industry": "Advertising", "location": "North Davidstad", "name": "Hensley, Ramirez and Nelson", "num_employees": 700, "region": "Latin America", "revenue_size": "Large", "website": "www.hensley,ramirezandnelson.com" }

[ { "advertising_kpis": [ { "average_project_size": 168156, "billable_hours_per_employee": 97, "client_concentration": 0.24, "client_retention_rate": 0.79, "employee_utilization_rate": 0.74, "gross_billings": 107270247, "net_revenue": 90459411, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 129228 }, { "average_project_size": 106046, "billable_hours_per_employee": 148, "client_concentration": 0.26, "client_retention_rate": 0.75, "employee_utilization_rate": 0.72, "gross_billings": 117205885, "net_revenue": 93614620, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 133735 }, { "average_project_size": 158780, "billable_hours_per_employee": 133, "client_concentration": 0.26, "client_retention_rate": 0.83, "employee_utilization_rate": 0.64, "gross_billings": 107261697, "net_revenue": 96879883, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 138400 }, { "average_project_size": 120584, "billable_hours_per_employee": 126, "client_concentration": 0.19, "client_retention_rate": 0.67, "employee_utilization_rate": 0.71, "gross_billings": 120737731, "net_revenue": 100259038, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 143227 } ], "balance_sheet": [ { "assets": 90787065, "current_assets": 36755716, "current_liabilities": 25104694, "equity": 62595371, "fixed_assets": 54031349, "liabilities": 50871368, "long_term_liabilities": 25766674, "quarter": 1 }, { "assets": 93348195, "current_assets": 39821908, "current_liabilities": 25376703, "equity": 66310148, "fixed_assets": 53526287, "liabilities": 51812156, "long_term_liabilities": 26435453, "quarter": 2 }, { "assets": 95981577, "current_assets": 44978930, "current_liabilities": 30455903, "equity": 66865471, "fixed_assets": 51002647, "liabilities": 52770342, "long_term_liabilities": 22314439, "quarter": 3 }, { "assets": 98689246, "current_assets": 34521643, "current_liabilities": 30812905, "equity": 71574331, "fixed_assets": 64167603, "liabilities": 53746248, "long_term_liabilities": 22933343, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -41137, "financing_cash_flow": -137117, "investing_cash_flow": -346359, "net_cash_flow": 26654224, "operating_cash_flow": 27213182, "quarter": 1 }, { "change_in_working_capital": 64619, "financing_cash_flow": 59510, "investing_cash_flow": -423874, "net_cash_flow": 28971055, "operating_cash_flow": 29167879, "quarter": 2 }, { "change_in_working_capital": -65150, "financing_cash_flow": -79054, "investing_cash_flow": -381380, "net_cash_flow": 29372273, "operating_cash_flow": 29629572, "quarter": 3 }, { "change_in_working_capital": 35666, "financing_cash_flow": -59460, "investing_cash_flow": -107380, "net_cash_flow": 32793198, "operating_cash_flow": 32858566, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9963909616419475, "current_ratio": 1.4640973516745515, "debt_to_equity_ratio": 0.8127017571315297, "profit_margin": 0.25071657828946065, "quarter": 1, "return_on_assets": 0.24981173254141434, "return_on_equity": 0.36232190396315406 }, { "asset_turnover_ratio": 1.0028540991071118, "current_ratio": 1.5692309595931355, "debt_to_equity_ratio": 0.7813608861195726, "profit_margin": 0.26463931595299967, "quarter": 2, "return_on_assets": 0.2653946227883678, "return_on_equity": 0.37360961703780243 }, { "asset_turnover_ratio": 1.0093591502460937, "current_ratio": 1.4768542571205325, "debt_to_equity_ratio": 0.7892016792942355, "profit_margin": 0.2441604517627256, "quarter": 3, "return_on_assets": 0.24644558611492703, "return_on_equity": 0.353758608834147 }, { "asset_turnover_ratio": 1.0159064139572005, "current_ratio": 1.1203631400544674, "debt_to_equity_ratio": 0.7509151290565329, "profit_margin": 0.2656252596399339, "quarter": 4, "return_on_assets": 0.2698504049772556, "return_on_equity": 0.37207938415798814 } ], "income_statement": [ { "depreciation": 4533508, "expenses": 60765718, "income_tax": 7014019, "marketing_expense": 11117299, "net_income": 29693693, "net_profit": 22679674, "operational_expense": 33024344, "product_revenue": 20725052, "quarter": 1, "rd_expense": 6381842, "revenue": 90459411, "salaries_expense": 20026485, "service_revenue": 69734359 }, { "depreciation": 4393770, "expenses": 62479322, "income_tax": 6361189, "marketing_expense": 11465750, "net_income": 31135298, "net_profit": 24774109, "operational_expense": 38894245, "product_revenue": 26029876, "quarter": 2, "rd_expense": 10889416, "revenue": 93614620, "salaries_expense": 27191276, "service_revenue": 67584744 }, { "depreciation": 5975336, "expenses": 64241251, "income_tax": 8984396, "marketing_expense": 7637419, "net_income": 32638632, "net_profit": 23654236, "operational_expense": 36033172, "product_revenue": 26749584, "quarter": 3, "rd_expense": 6849761, "revenue": 96879883, "salaries_expense": 22559952, "service_revenue": 70130299 }, { "depreciation": 6227233, "expenses": 66052867, "income_tax": 7574838, "marketing_expense": 11507327, "net_income": 34206171, "net_profit": 26631333, "operational_expense": 39321150, "product_revenue": 38347267, "quarter": 4, "rd_expense": 7847206, "revenue": 100259038, "salaries_expense": 25564455, "service_revenue": 61911771 } ], "market_conditions": { "gdp_growth": [ 0.042434143084254895, 0.05857070943747485, 0.04159101449167399, 0.04206953601882129 ], "inflation_rate": [ 0.009584631104412258, 0.0034971965587469542, 0.005610281474137409, 0.012622921829550056 ], "interest_rate": [ 0.010308536099050195, 0.008107812946907432, 0.007030440059151585, 0.01072339970220442 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 113032, "billable_hours_per_employee": 160, "client_concentration": 0.2, "client_retention_rate": 0.88, "employee_utilization_rate": 0.69, "gross_billings": 66241626, "net_revenue": 59301789, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 84717 }, { "average_project_size": 72765, "billable_hours_per_employee": 135, "client_concentration": 0.26, "client_retention_rate": 0.86, "employee_utilization_rate": 0.62, "gross_billings": 67709518, "net_revenue": 60948938, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 87070 }, { "average_project_size": 181747, "billable_hours_per_employee": 128, "client_concentration": 0.31, "client_retention_rate": 0.84, "employee_utilization_rate": 0.66, "gross_billings": 78356009, "net_revenue": 62641838, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 89488 }, { "average_project_size": 138500, "billable_hours_per_employee": 99, "client_concentration": 0.37, "client_retention_rate": 0.66, "employee_utilization_rate": 0.72, "gross_billings": 72901749, "net_revenue": 64381760, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 91974 } ], "balance_sheet": [ { "assets": 65202994, "current_assets": 22550573, "current_liabilities": 13429731, "equity": 47702668, "fixed_assets": 42652421, "liabilities": 29272093, "long_term_liabilities": 15842362, "quarter": 1 }, { "assets": 66763883, "current_assets": 26257685, "current_liabilities": 16190523, "equity": 50273965, "fixed_assets": 40506198, "liabilities": 29562733, "long_term_liabilities": 13372210, "quarter": 2 }, { "assets": 68362138, "current_assets": 22142551, "current_liabilities": 17085400, "equity": 51890020, "fixed_assets": 46219587, "liabilities": 29856258, "long_term_liabilities": 12770858, "quarter": 3 }, { "assets": 69998654, "current_assets": 25027710, "current_liabilities": 15047035, "equity": 53266553, "fixed_assets": 44970944, "liabilities": 30152698, "long_term_liabilities": 15105663, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 1599, "financing_cash_flow": -113548, "investing_cash_flow": -464304, "net_cash_flow": 13638270, "operating_cash_flow": 13996201, "quarter": 1 }, { "change_in_working_capital": -50780, "financing_cash_flow": 33382, "investing_cash_flow": -142280, "net_cash_flow": 15679693, "operating_cash_flow": 15924743, "quarter": 2 }, { "change_in_working_capital": -83876, "financing_cash_flow": -100409, "investing_cash_flow": -397036, "net_cash_flow": 15267801, "operating_cash_flow": 15778720, "quarter": 3 }, { "change_in_working_capital": -18964, "financing_cash_flow": -71495, "investing_cash_flow": -154304, "net_cash_flow": 16728199, "operating_cash_flow": 17024886, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9094948768763594, "current_ratio": 1.6791529927144482, "debt_to_equity_ratio": 0.6136363903167849, "profit_margin": 0.19850610240443167, "quarter": 1, "return_on_assets": 0.1805402831655246, "return_on_equity": 0.2467737653583653 }, { "asset_turnover_ratio": 0.9129028340068237, "current_ratio": 1.6217935022852565, "debt_to_equity_ratio": 0.5880326526861368, "profit_margin": 0.21448798664875834, "quarter": 2, "return_on_assets": 0.19580669087206926, "return_on_equity": 0.2600315093508141 }, { "asset_turnover_ratio": 0.9163235649534542, "current_ratio": 1.2959925433410981, "debt_to_equity_ratio": 0.5753757273556649, "profit_margin": 0.21366135521119287, "quarter": 3, "return_on_assets": 0.19578293469990654, "return_on_equity": 0.2579328356396856 }, { "asset_turnover_ratio": 0.9197571141867956, "current_ratio": 1.6632984504920736, "debt_to_equity_ratio": 0.5660718837954466, "profit_margin": 0.2084534035726889, "quarter": 4, "return_on_assets": 0.19172650091243182, "return_on_equity": 0.2519516703098847 } ], "income_statement": [ { "depreciation": 2224434, "expenses": 42821870, "income_tax": 4708152, "marketing_expense": 8455022, "net_income": 16479919, "net_profit": 11771767, "operational_expense": 26124283, "product_revenue": 12714736, "quarter": 1, "rd_expense": 6294024, "revenue": 59301789, "salaries_expense": 17669205, "service_revenue": 46587053 }, { "depreciation": 2851928, "expenses": 44082634, "income_tax": 3793489, "marketing_expense": 5461689, "net_income": 16866304, "net_profit": 13072815, "operational_expense": 29579912, "product_revenue": 15012002, "quarter": 2, "rd_expense": 6359263, "revenue": 60948938, "salaries_expense": 14152500, "service_revenue": 45936936 }, { "depreciation": 2394580, "expenses": 45380517, "income_tax": 3877181, "marketing_expense": 7866956, "net_income": 17261321, "net_profit": 13384140, "operational_expense": 31074879, "product_revenue": 21644148, "quarter": 3, "rd_expense": 7642309, "revenue": 62641838, "salaries_expense": 17486237, "service_revenue": 40997690 }, { "depreciation": 3604289, "expenses": 46716613, "income_tax": 4244550, "marketing_expense": 8832488, "net_income": 17665147, "net_profit": 13420597, "operational_expense": 27239875, "product_revenue": 23389952, "quarter": 4, "rd_expense": 6659328, "revenue": 64381760, "salaries_expense": 21184863, "service_revenue": 40991808 } ], "market_conditions": { "gdp_growth": [ 0.05010720242429483, 0.04902439262508974, 0.05798726092233439, 0.05311699969062659 ], "inflation_rate": [ 0.005841470864295841, 0.010235584719469316, 0.0057791453294062725, 0.0068552799895488115 ], "interest_rate": [ 0.012687472865838123, 0.006824101629098515, 0.012752017678239448, 0.013193360526828263 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 120039, "billable_hours_per_employee": 133, "client_concentration": 0.23, "client_retention_rate": 0.78, "employee_utilization_rate": 0.77, "gross_billings": 96244086, "net_revenue": 77028479, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 110041 }, { "average_project_size": 133904, "billable_hours_per_employee": 91, "client_concentration": 0.37, "client_retention_rate": 0.66, "employee_utilization_rate": 0.79, "gross_billings": 88825678, "net_revenue": 79350025, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 113357 }, { "average_project_size": 144152, "billable_hours_per_employee": 92, "client_concentration": 0.12, "client_retention_rate": 0.86, "employee_utilization_rate": 0.79, "gross_billings": 91885329, "net_revenue": 81741540, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 116774 }, { "average_project_size": 62604, "billable_hours_per_employee": 97, "client_concentration": 0.29, "client_retention_rate": 0.67, "employee_utilization_rate": 0.72, "gross_billings": 98164957, "net_revenue": 84205133, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 120293 } ], "balance_sheet": [ { "assets": 93850913, "current_assets": 43671303, "current_liabilities": 30430802, "equity": 54247036, "fixed_assets": 50179610, "liabilities": 53308685, "long_term_liabilities": 22877883, "quarter": 1 }, { "assets": 97185196, "current_assets": 38185409, "current_liabilities": 30709265, "equity": 55348188, "fixed_assets": 58999787, "liabilities": 54819900, "long_term_liabilities": 24110635, "quarter": 2 }, { "assets": 100637937, "current_assets": 44000957, "current_liabilities": 29403839, "equity": 57402828, "fixed_assets": 56636980, "liabilities": 56373956, "long_term_liabilities": 26970117, "quarter": 3 }, { "assets": 104213345, "current_assets": 44415562, "current_liabilities": 28828374, "equity": 60367785, "fixed_assets": 59797783, "liabilities": 57972066, "long_term_liabilities": 29143692, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -50968, "financing_cash_flow": -96243, "investing_cash_flow": -272552, "net_cash_flow": 18272317, "operating_cash_flow": 18560594, "quarter": 1 }, { "change_in_working_capital": -43878, "financing_cash_flow": -174919, "investing_cash_flow": -397935, "net_cash_flow": 17850943, "operating_cash_flow": 17968547, "quarter": 2 }, { "change_in_working_capital": -1187, "financing_cash_flow": 178751, "investing_cash_flow": -400951, "net_cash_flow": 18674773, "operating_cash_flow": 18714058, "quarter": 3 }, { "change_in_working_capital": -36511, "financing_cash_flow": -175513, "investing_cash_flow": -339099, "net_cash_flow": 18288710, "operating_cash_flow": 18651781, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8207536457317149, "current_ratio": 1.43510194046151, "debt_to_equity_ratio": 0.9827022622950312, "profit_margin": 0.17791871497293876, "quarter": 1, "return_on_assets": 0.14602743395794135, "return_on_equity": 0.2526369920008164 }, { "asset_turnover_ratio": 0.8164826358944628, "current_ratio": 1.2434491349760406, "debt_to_equity_ratio": 0.9904551888853164, "profit_margin": 0.16361547460129974, "quarter": 2, "return_on_assets": 0.13358919397559274, "return_on_equity": 0.2345676068022317 }, { "asset_turnover_ratio": 0.8122338596825569, "current_ratio": 1.4964357885376804, "debt_to_equity_ratio": 0.9820762837677615, "profit_margin": 0.1607364749917851, "quarter": 3, "return_on_assets": 0.13055560747434639, "return_on_equity": 0.22888849657372282 }, { "asset_turnover_ratio": 0.8080071990780068, "current_ratio": 1.5406891141345675, "debt_to_equity_ratio": 0.960314611510096, "profit_margin": 0.16776300323639415, "quarter": 4, "return_on_assets": 0.13555371435395341, "return_on_equity": 0.23400736005139164 } ], "income_statement": [ { "depreciation": 4855786, "expenses": 59067576, "income_tax": 4256095, "marketing_expense": 7003732, "net_income": 17960903, "net_profit": 13704808, "operational_expense": 29536015, "product_revenue": 29151909, "quarter": 1, "rd_expense": 11457163, "revenue": 77028479, "salaries_expense": 21936074, "service_revenue": 47876570 }, { "depreciation": 4985655, "expenses": 61007069, "income_tax": 5360064, "marketing_expense": 7376171, "net_income": 18342956, "net_profit": 12982892, "operational_expense": 38565472, "product_revenue": 30093678, "quarter": 2, "rd_expense": 10209538, "revenue": 79350025, "salaries_expense": 18571223, "service_revenue": 49256347 }, { "depreciation": 5575211, "expenses": 63010246, "income_tax": 5592447, "marketing_expense": 8130827, "net_income": 18731294, "net_profit": 13138847, "operational_expense": 40142675, "product_revenue": 27072128, "quarter": 3, "rd_expense": 9008469, "revenue": 81741540, "salaries_expense": 30704717, "service_revenue": 54669412 }, { "depreciation": 4525275, "expenses": 65079197, "income_tax": 4999430, "marketing_expense": 8040856, "net_income": 19125936, "net_profit": 14126506, "operational_expense": 34091118, "product_revenue": 23665155, "quarter": 4, "rd_expense": 12497528, "revenue": 84205133, "salaries_expense": 30841423, "service_revenue": 60539978 } ], "market_conditions": { "gdp_growth": [ 0.06084510693977771, 0.05562224961045623, 0.06160372496340011, 0.049693428747021755 ], "inflation_rate": [ 0.008671888481481635, 0.007189489822279775, 0.007439235272159476, 0.0026817479731916652 ], "interest_rate": [ 0.024005655834404317, 0.01596938319849346, 0.02150504248432393, 0.023461207985159736 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 104124, "billable_hours_per_employee": 101, "client_concentration": 0.13, "client_retention_rate": 0.83, "employee_utilization_rate": 0.67, "gross_billings": 36385082, "net_revenue": 29676856, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 42396 }, { "average_project_size": 179262, "billable_hours_per_employee": 125, "client_concentration": 0.31, "client_retention_rate": 0.77, "employee_utilization_rate": 0.61, "gross_billings": 37246830, "net_revenue": 30246310, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 43209 }, { "average_project_size": 198040, "billable_hours_per_employee": 102, "client_concentration": 0.31, "client_retention_rate": 0.75, "employee_utilization_rate": 0.61, "gross_billings": 36414185, "net_revenue": 30826692, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 44038 }, { "average_project_size": 165601, "billable_hours_per_employee": 86, "client_concentration": 0.26, "client_retention_rate": 0.74, "employee_utilization_rate": 0.72, "gross_billings": 38507844, "net_revenue": 31418210, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 44883 } ], "balance_sheet": [ { "assets": 31344863, "current_assets": 12095381, "current_liabilities": 7375961, "equity": 22892040, "fixed_assets": 19249482, "liabilities": 13848588, "long_term_liabilities": 6472627, "quarter": 1 }, { "assets": 32094636, "current_assets": 9650793, "current_liabilities": 8251011, "equity": 23109705, "fixed_assets": 22443843, "liabilities": 14178895, "long_term_liabilities": 5927884, "quarter": 2 }, { "assets": 32862343, "current_assets": 12313614, "current_liabilities": 7914019, "equity": 24166472, "fixed_assets": 20548729, "liabilities": 14517081, "long_term_liabilities": 6603062, "quarter": 3 }, { "assets": 33648414, "current_assets": 11252586, "current_liabilities": 7156313, "equity": 24575926, "fixed_assets": 22395828, "liabilities": 14863333, "long_term_liabilities": 7707020, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 17523, "financing_cash_flow": 165593, "investing_cash_flow": -453222, "net_cash_flow": 7056560, "operating_cash_flow": 7122932, "quarter": 1 }, { "change_in_working_capital": -45527, "financing_cash_flow": -69472, "investing_cash_flow": -252493, "net_cash_flow": 6725608, "operating_cash_flow": 7254488, "quarter": 2 }, { "change_in_working_capital": -71816, "financing_cash_flow": -147145, "investing_cash_flow": -204108, "net_cash_flow": 7260038, "operating_cash_flow": 7321099, "quarter": 3 }, { "change_in_working_capital": 36569, "financing_cash_flow": 190037, "investing_cash_flow": -252547, "net_cash_flow": 7814218, "operating_cash_flow": 8139507, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.946785315348164, "current_ratio": 1.6398379817897628, "debt_to_equity_ratio": 0.6049521143594018, "profit_margin": 0.18181727201830275, "quarter": 1, "return_on_assets": 0.1721419232235917, "return_on_equity": 0.23570485636055152 }, { "asset_turnover_ratio": 0.9424101273496294, "current_ratio": 1.169649755648126, "debt_to_equity_ratio": 0.6135472088458074, "profit_margin": 0.171722236530671, "quarter": 2, "return_on_assets": 0.16183277479763286, "return_on_equity": 0.2247525011677994 }, { "asset_turnover_ratio": 0.9380552080537897, "current_ratio": 1.555924240262754, "debt_to_equity_ratio": 0.6007116388358218, "profit_margin": 0.18883667439892673, "quarter": 3, "return_on_assets": 0.17713922589147096, "return_on_equity": 0.2408795954990865 }, { "asset_turnover_ratio": 0.9337203827794083, "current_ratio": 1.5723999215797297, "debt_to_equity_ratio": 0.6047923891046872, "profit_margin": 0.18431492437029354, "quarter": 4, "return_on_assets": 0.17209860173498817, "return_on_equity": 0.23563079576330104 } ], "income_statement": [ { "depreciation": 1727167, "expenses": 22530587, "income_tax": 1750504, "marketing_expense": 3573812, "net_income": 7146269, "net_profit": 5395765, "operational_expense": 13076728, "product_revenue": 10887205, "quarter": 1, "rd_expense": 2256644, "revenue": 29676856, "salaries_expense": 8135676, "service_revenue": 18789651 }, { "depreciation": 2060524, "expenses": 22870046, "income_tax": 2182300, "marketing_expense": 3736158, "net_income": 7376264, "net_profit": 5193964, "operational_expense": 15093782, "product_revenue": 10066300, "quarter": 2, "rd_expense": 3846282, "revenue": 30246310, "salaries_expense": 9542694, "service_revenue": 20180010 }, { "depreciation": 1499889, "expenses": 23214619, "income_tax": 1790863, "marketing_expense": 3467740, "net_income": 7612073, "net_profit": 5821210, "operational_expense": 14706832, "product_revenue": 11894436, "quarter": 3, "rd_expense": 3007083, "revenue": 30826692, "salaries_expense": 10781712, "service_revenue": 18932256 }, { "depreciation": 2348662, "expenses": 23564384, "income_tax": 2062981, "marketing_expense": 2716535, "net_income": 7853826, "net_profit": 5790845, "operational_expense": 15885168, "product_revenue": 11224471, "quarter": 4, "rd_expense": 2492969, "revenue": 31418210, "salaries_expense": 11129846, "service_revenue": 20193739 } ], "market_conditions": { "gdp_growth": [ 0.03138079650730066, 0.025377176751377288, 0.03015083351774225, 0.0385536800698026 ], "inflation_rate": [ 0.009409662687825456, 0.0036594471691191307, 0.0036316369452877584, 0.00992913067204448 ], "interest_rate": [ 0.01412722907859703, 0.01965939114972458, 0.014313289341406929, 0.021335784881782775 ], "year": 2003 }, "random_event": null, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 158818, "billable_hours_per_employee": 117, "client_concentration": 0.12, "client_retention_rate": 0.81, "employee_utilization_rate": 0.63, "gross_billings": 42189379, "net_revenue": 34689465, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 49556 }, { "average_project_size": 157951, "billable_hours_per_employee": 96, "client_concentration": 0.23, "client_retention_rate": 0.77, "employee_utilization_rate": 0.62, "gross_billings": 45081309, "net_revenue": 35157056, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 50224 }, { "average_project_size": 146567, "billable_hours_per_employee": 97, "client_concentration": 0.18, "client_retention_rate": 0.68, "employee_utilization_rate": 0.77, "gross_billings": 41214960, "net_revenue": 35630949, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 50901 }, { "average_project_size": 139040, "billable_hours_per_employee": 148, "client_concentration": 0.2, "client_retention_rate": 0.76, "employee_utilization_rate": 0.72, "gross_billings": 42684653, "net_revenue": 36111231, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 51587 } ], "balance_sheet": [ { "assets": 45272324, "current_assets": 14522662, "current_liabilities": 10993692, "equity": 27036567, "fixed_assets": 30749662, "liabilities": 26127119, "long_term_liabilities": 15133427, "quarter": 1 }, { "assets": 46015940, "current_assets": 20421621, "current_liabilities": 14707741, "equity": 27427927, "fixed_assets": 25594319, "liabilities": 26522137, "long_term_liabilities": 11814396, "quarter": 2 }, { "assets": 46771771, "current_assets": 14723148, "current_liabilities": 14832149, "equity": 27719210, "fixed_assets": 32048623, "liabilities": 26923127, "long_term_liabilities": 12090978, "quarter": 3 }, { "assets": 47540017, "current_assets": 16261903, "current_liabilities": 13122428, "equity": 28568276, "fixed_assets": 31278114, "liabilities": 27330180, "long_term_liabilities": 14207752, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -63266, "financing_cash_flow": 56611, "investing_cash_flow": -420257, "net_cash_flow": 9384537, "operating_cash_flow": 9735060, "quarter": 1 }, { "change_in_working_capital": 28706, "financing_cash_flow": 12007, "investing_cash_flow": -153508, "net_cash_flow": 9508920, "operating_cash_flow": 9724918, "quarter": 2 }, { "change_in_working_capital": 34039, "financing_cash_flow": 134925, "investing_cash_flow": -326527, "net_cash_flow": 9870359, "operating_cash_flow": 10124651, "quarter": 3 }, { "change_in_working_capital": -10948, "financing_cash_flow": 82529, "investing_cash_flow": -221298, "net_cash_flow": 10031548, "operating_cash_flow": 10050714, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7662399880333071, "current_ratio": 1.3209995331868494, "debt_to_equity_ratio": 0.9663622974026251, "profit_margin": 0.2274858375590399, "quarter": 1, "return_on_assets": 0.17430874544898556, "return_on_equity": 0.2918773674187259 }, { "asset_turnover_ratio": 0.7640190768677115, "current_ratio": 1.3884947389269364, "debt_to_equity_ratio": 0.9669756303493151, "profit_margin": 0.22567657542201486, "quarter": 2, "return_on_assets": 0.17242120882459425, "return_on_equity": 0.28927173387912253 }, { "asset_turnover_ratio": 0.7618045722493596, "current_ratio": 0.9926510312160429, "debt_to_equity_ratio": 0.9712804585700675, "profit_margin": 0.22089128190214635, "quarter": 3, "return_on_assets": 0.16827598852307732, "return_on_equity": 0.28393904443885665 }, { "asset_turnover_ratio": 0.7595965100306968, "current_ratio": 1.2392449781397161, "debt_to_equity_ratio": 0.9566618580694194, "profit_margin": 0.2314636961559134, "quarter": 4, "return_on_assets": 0.17581901579883744, "return_on_equity": 0.29257764801768227 } ], "income_statement": [ { "depreciation": 1843698, "expenses": 23677328, "income_tax": 3120775, "marketing_expense": 2672211, "net_income": 11012137, "net_profit": 7891362, "operational_expense": 12536049, "product_revenue": 11767104, "quarter": 1, "rd_expense": 4142814, "revenue": 34689465, "salaries_expense": 10465523, "service_revenue": 22922361 }, { "depreciation": 1790794, "expenses": 24177756, "income_tax": 3045176, "marketing_expense": 3722535, "net_income": 10979300, "net_profit": 7934124, "operational_expense": 12730541, "product_revenue": 12001633, "quarter": 2, "rd_expense": 2462456, "revenue": 35157056, "salaries_expense": 7469268, "service_revenue": 23155423 }, { "depreciation": 2254085, "expenses": 24688761, "income_tax": 3071622, "marketing_expense": 2781699, "net_income": 10942188, "net_profit": 7870566, "operational_expense": 16859385, "product_revenue": 14052349, "quarter": 3, "rd_expense": 3335393, "revenue": 35630949, "salaries_expense": 10397293, "service_revenue": 21578600 }, { "depreciation": 1692275, "expenses": 25210567, "income_tax": 2542225, "marketing_expense": 3923264, "net_income": 10900664, "net_profit": 8358439, "operational_expense": 13511778, "product_revenue": 13068964, "quarter": 4, "rd_expense": 3149171, "revenue": 36111231, "salaries_expense": 12254235, "service_revenue": 23042267 } ], "market_conditions": { "gdp_growth": [ 0.03414185315782153, 0.03313492600153997, 0.03777425089062711, 0.02702922556814154 ], "inflation_rate": [ 0.0066738053898728715, 0.005081102443473366, 0.006362975287330208, 0.00601754734844055 ], "interest_rate": [ 0.012585678683857824, 0.017292347394908945, 0.020423714944900962, 0.019784245892562276 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 99734, "billable_hours_per_employee": 118, "client_concentration": 0.29, "client_retention_rate": 0.76, "employee_utilization_rate": 0.78, "gross_billings": 100308010, "net_revenue": 79547502, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 113639 }, { "average_project_size": 53834, "billable_hours_per_employee": 141, "client_concentration": 0.22, "client_retention_rate": 0.82, "employee_utilization_rate": 0.76, "gross_billings": 100986316, "net_revenue": 82170563, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 117387 }, { "average_project_size": 155930, "billable_hours_per_employee": 91, "client_concentration": 0.38, "client_retention_rate": 0.83, "employee_utilization_rate": 0.75, "gross_billings": 108398633, "net_revenue": 84880119, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 121257 }, { "average_project_size": 176195, "billable_hours_per_employee": 89, "client_concentration": 0.16, "client_retention_rate": 0.84, "employee_utilization_rate": 0.74, "gross_billings": 110479026, "net_revenue": 87679021, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 125256 } ], "balance_sheet": [ { "assets": 101837613, "current_assets": 42851569, "current_liabilities": 27639801, "equity": 62670986, "fixed_assets": 58986044, "liabilities": 59919868, "long_term_liabilities": 32280067, "quarter": 1 }, { "assets": 103511259, "current_assets": 41343003, "current_liabilities": 30273854, "equity": 63434730, "fixed_assets": 62168256, "liabilities": 60479727, "long_term_liabilities": 30205873, "quarter": 2 }, { "assets": 105212410, "current_assets": 46348645, "current_liabilities": 32676316, "equity": 66815256, "fixed_assets": 58863765, "liabilities": 61044818, "long_term_liabilities": 28368502, "quarter": 3 }, { "assets": 106941518, "current_assets": 38153194, "current_liabilities": 32587551, "equity": 66742920, "fixed_assets": 68788324, "liabilities": 61615188, "long_term_liabilities": 29027637, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 47439, "financing_cash_flow": 172028, "investing_cash_flow": -278490, "net_cash_flow": 24307545, "operating_cash_flow": 24577944, "quarter": 1 }, { "change_in_working_capital": 58575, "financing_cash_flow": 25009, "investing_cash_flow": -308022, "net_cash_flow": 24511725, "operating_cash_flow": 24441115, "quarter": 2 }, { "change_in_working_capital": 15435, "financing_cash_flow": -156477, "investing_cash_flow": -448686, "net_cash_flow": 25247408, "operating_cash_flow": 25724906, "quarter": 3 }, { "change_in_working_capital": -63537, "financing_cash_flow": -185620, "investing_cash_flow": -149046, "net_cash_flow": 26599174, "operating_cash_flow": 26854910, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7811210382552859, "current_ratio": 1.5503573632820293, "debt_to_equity_ratio": 0.9561022065298287, "profit_margin": 0.2608911716674648, "quarter": 1, "return_on_assets": 0.20378758288452814, "return_on_equity": 0.33114591495337253 }, { "asset_turnover_ratio": 0.7938321279620413, "current_ratio": 1.365633955954204, "debt_to_equity_ratio": 0.953416637857527, "profit_margin": 0.24830300846301856, "quarter": 2, "return_on_assets": 0.19711090558757477, "return_on_equity": 0.32164081095639563 }, { "asset_turnover_ratio": 0.8067500687418908, "current_ratio": 1.418417088389034, "debt_to_equity_ratio": 0.9136359217122508, "profit_margin": 0.26681941857315256, "quarter": 3, "return_on_assets": 0.21525658427556216, "return_on_equity": 0.33895947356693507 }, { "asset_turnover_ratio": 0.8198782160544982, "current_ratio": 1.1707904653528582, "debt_to_equity_ratio": 0.923171895985372, "profit_margin": 0.24426128115641255, "quarter": 4, "return_on_assets": 0.2002645034457057, "return_on_equity": 0.3208818253681439 } ], "income_statement": [ { "depreciation": 3824703, "expenses": 51548325, "income_tax": 7245936, "marketing_expense": 8392556, "net_income": 27999177, "net_profit": 20753241, "operational_expense": 30786620, "product_revenue": 26339833, "quarter": 1, "rd_expense": 5247589, "revenue": 79547502, "salaries_expense": 24351665, "service_revenue": 53207669 }, { "depreciation": 4037917, "expenses": 53482839, "income_tax": 8284526, "marketing_expense": 7251145, "net_income": 28687724, "net_profit": 20403198, "operational_expense": 31582374, "product_revenue": 25485652, "quarter": 2, "rd_expense": 9997211, "revenue": 82170563, "salaries_expense": 22803249, "service_revenue": 56684911 }, { "depreciation": 3077242, "expenses": 55489952, "income_tax": 6742503, "marketing_expense": 6572641, "net_income": 29390167, "net_profit": 22647664, "operational_expense": 31837427, "product_revenue": 32803575, "quarter": 3, "rd_expense": 6912799, "revenue": 84880119, "salaries_expense": 27045106, "service_revenue": 52076544 }, { "depreciation": 5438320, "expenses": 57572388, "income_tax": 8690043, "marketing_expense": 6730110, "net_income": 30106633, "net_profit": 21416590, "operational_expense": 34739605, "product_revenue": 26180802, "quarter": 4, "rd_expense": 6759771, "revenue": 87679021, "salaries_expense": 26441956, "service_revenue": 61498219 } ], "market_conditions": { "gdp_growth": [ 0.04293396513391591, 0.03378671200994484, 0.04935587609096887, 0.037936110754351896 ], "inflation_rate": [ 0.005848366446206944, 0.011291943638644088, 0.01053339888826877, 0.010589113376366695 ], "interest_rate": [ 0.007723510375481324, 0.015001891412162995, 0.01577420588553367, 0.009003087739916031 ], "year": 2005 }, "random_event": null, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 77683, "billable_hours_per_employee": 157, "client_concentration": 0.21, "client_retention_rate": 0.73, "employee_utilization_rate": 0.73, "gross_billings": 39942076, "net_revenue": 34873605, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 49819 }, { "average_project_size": 121438, "billable_hours_per_employee": 128, "client_concentration": 0.38, "client_retention_rate": 0.67, "employee_utilization_rate": 0.78, "gross_billings": 42376559, "net_revenue": 35561712, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 50802 }, { "average_project_size": 123778, "billable_hours_per_employee": 109, "client_concentration": 0.25, "client_retention_rate": 0.76, "employee_utilization_rate": 0.78, "gross_billings": 40231081, "net_revenue": 36263397, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 51805 }, { "average_project_size": 157905, "billable_hours_per_employee": 147, "client_concentration": 0.32, "client_retention_rate": 0.85, "employee_utilization_rate": 0.65, "gross_billings": 46756486, "net_revenue": 36978928, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 52827 } ], "balance_sheet": [ { "assets": 42522963, "current_assets": 16471488, "current_liabilities": 10583130, "equity": 25280560, "fixed_assets": 26051475, "liabilities": 25500821, "long_term_liabilities": 14917691, "quarter": 1 }, { "assets": 43389438, "current_assets": 21409889, "current_liabilities": 13808998, "equity": 25244172, "fixed_assets": 21979549, "liabilities": 26218315, "long_term_liabilities": 12409317, "quarter": 2 }, { "assets": 44273569, "current_assets": 19144083, "current_liabilities": 14787164, "equity": 25096818, "fixed_assets": 25129486, "liabilities": 26955996, "long_term_liabilities": 12168832, "quarter": 3 }, { "assets": 45175716, "current_assets": 17634108, "current_liabilities": 12968185, "equity": 25372611, "fixed_assets": 27541608, "liabilities": 27714432, "long_term_liabilities": 14746247, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 12791, "financing_cash_flow": 124867, "investing_cash_flow": -191274, "net_cash_flow": 9456117, "operating_cash_flow": 9872821, "quarter": 1 }, { "change_in_working_capital": -24351, "financing_cash_flow": 1089, "investing_cash_flow": -188486, "net_cash_flow": 9572614, "operating_cash_flow": 9874320, "quarter": 2 }, { "change_in_working_capital": 47610, "financing_cash_flow": 28526, "investing_cash_flow": -261939, "net_cash_flow": 8893399, "operating_cash_flow": 9398959, "quarter": 3 }, { "change_in_working_capital": 88096, "financing_cash_flow": -40047, "investing_cash_flow": -480028, "net_cash_flow": 9101274, "operating_cash_flow": 9257550, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8201123002646828, "current_ratio": 1.556390973180902, "debt_to_equity_ratio": 1.0087126630106296, "profit_margin": 0.2368099885285734, "quarter": 1, "return_on_assets": 0.1942107844178215, "return_on_equity": 0.326670690839127 }, { "asset_turnover_ratio": 0.8195937453718576, "current_ratio": 1.5504303063842866, "debt_to_equity_ratio": 1.0385888275519592, "profit_margin": 0.22701519544390888, "quarter": 2, "return_on_assets": 0.18606023429019752, "return_on_equity": 0.3197985261707138 }, { "asset_turnover_ratio": 0.8190755301430521, "current_ratio": 1.2946419610954474, "debt_to_equity_ratio": 1.0740802280193449, "profit_margin": 0.21452058117997053, "quarter": 3, "return_on_assets": 0.17570855875658004, "return_on_equity": 0.30996937540049896 }, { "asset_turnover_ratio": 0.8185576516374417, "current_ratio": 1.3597976894993402, "debt_to_equity_ratio": 1.0922972018922295, "profit_margin": 0.2139414912189991, "quarter": 4, "return_on_assets": 0.17512344464003626, "return_on_equity": 0.31180578932140646 } ], "income_statement": [ { "depreciation": 1614403, "expenses": 24359950, "income_tax": 2255237, "marketing_expense": 2693798, "net_income": 10513655, "net_profit": 8258418, "operational_expense": 13707493, "product_revenue": 12480617, "quarter": 1, "rd_expense": 2753426, "revenue": 34873605, "salaries_expense": 10725778, "service_revenue": 22392988 }, { "depreciation": 1801271, "expenses": 24834994, "income_tax": 2653669, "marketing_expense": 2637177, "net_income": 10726718, "net_profit": 8073049, "operational_expense": 13118304, "product_revenue": 12785481, "quarter": 2, "rd_expense": 3473704, "revenue": 35561712, "salaries_expense": 12061789, "service_revenue": 22776231 }, { "depreciation": 1619714, "expenses": 25319302, "income_tax": 3164850, "marketing_expense": 4630366, "net_income": 10944095, "net_profit": 7779245, "operational_expense": 15013549, "product_revenue": 12413084, "quarter": 3, "rd_expense": 4985791, "revenue": 36263397, "salaries_expense": 11456856, "service_revenue": 23850313 }, { "depreciation": 1346223, "expenses": 25813054, "income_tax": 3254547, "marketing_expense": 3819757, "net_income": 11165874, "net_profit": 7911327, "operational_expense": 14343789, "product_revenue": 11385658, "quarter": 4, "rd_expense": 4356640, "revenue": 36978928, "salaries_expense": 9083583, "service_revenue": 25593270 } ], "market_conditions": { "gdp_growth": [ 0.03024254728413052, 0.0458517787241722, 0.04114464096442547, 0.04048915402077174 ], "inflation_rate": [ 0.0038617665574443598, 0.005283925525012195, 0.007926810863625835, 0.004518495975894139 ], "interest_rate": [ 0.020812146446320946, 0.016563555137133413, 0.012868175036923599, 0.020449623411568002 ], "year": 2006 }, "random_event": null, "year": 2006 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Good", "founding_year": 1995, "industry": "Advertising", "location": "South Molly", "name": "Harper-Blackburn", "num_employees": 915, "region": "Asia-Pacific", "revenue_size": "Medium", "website": "www.harper-blackburn.com" }

[ { "advertising_kpis": [ { "average_project_size": 157495, "billable_hours_per_employee": 148, "client_concentration": 0.24, "client_retention_rate": 0.89, "employee_utilization_rate": 0.63, "gross_billings": 20004770, "net_revenue": 17420398, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 19039 }, { "average_project_size": 71721, "billable_hours_per_employee": 111, "client_concentration": 0.36, "client_retention_rate": 0.8, "employee_utilization_rate": 0.69, "gross_billings": 22542820, "net_revenue": 18275637, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 19973 }, { "average_project_size": 122177, "billable_hours_per_employee": 83, "client_concentration": 0.33, "client_retention_rate": 0.78, "employee_utilization_rate": 0.79, "gross_billings": 22696273, "net_revenue": 19172863, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 20954 }, { "average_project_size": 55223, "billable_hours_per_employee": 98, "client_concentration": 0.14, "client_retention_rate": 0.6, "employee_utilization_rate": 0.76, "gross_billings": 22461790, "net_revenue": 20114138, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 21983 } ], "balance_sheet": [ { "assets": 24928450, "current_assets": 11509848, "current_liabilities": 5044445, "equity": 18740901, "fixed_assets": 13418602, "liabilities": 10961899, "long_term_liabilities": 5917454, "quarter": 1 }, { "assets": 25564290, "current_assets": 11823215, "current_liabilities": 4756390, "equity": 19870120, "fixed_assets": 13741075, "liabilities": 11150828, "long_term_liabilities": 6394438, "quarter": 2 }, { "assets": 26216348, "current_assets": 10513509, "current_liabilities": 5532075, "equity": 20738583, "fixed_assets": 15702839, "liabilities": 11343014, "long_term_liabilities": 5810939, "quarter": 3 }, { "assets": 26885039, "current_assets": 13402062, "current_liabilities": 5615706, "equity": 21565359, "fixed_assets": 13482977, "liabilities": 11538511, "long_term_liabilities": 5922805, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 78474, "financing_cash_flow": 89123, "investing_cash_flow": -187135, "net_cash_flow": 4986270, "operating_cash_flow": 5509023, "quarter": 1 }, { "change_in_working_capital": 59124, "financing_cash_flow": 131511, "investing_cash_flow": -340841, "net_cash_flow": 6129504, "operating_cash_flow": 6541336, "quarter": 2 }, { "change_in_working_capital": -5508, "financing_cash_flow": -103723, "investing_cash_flow": -278071, "net_cash_flow": 6303967, "operating_cash_flow": 6588608, "quarter": 3 }, { "change_in_working_capital": 34717, "financing_cash_flow": -58924, "investing_cash_flow": -470887, "net_cash_flow": 6419984, "operating_cash_flow": 6961825, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6988159311950803, "current_ratio": 2.2816876782282294, "debt_to_equity_ratio": 0.5849184625648468, "profit_margin": 0.274066643023885, "quarter": 1, "return_on_assets": 0.19152213635424586, "return_on_equity": 0.25475562781106414 }, { "asset_turnover_ratio": 0.7148892850143697, "current_ratio": 2.4857539015934353, "debt_to_equity_ratio": 0.5611857401968383, "profit_margin": 0.2985755298160059, "quarter": 2, "return_on_assets": 0.21344844703295104, "return_on_equity": 0.2746162579793177 }, { "asset_turnover_ratio": 0.7313323350758084, "current_ratio": 1.9004639308035411, "debt_to_equity_ratio": 0.5469522194452726, "profit_margin": 0.30591409326817803, "quarter": 3, "return_on_assets": 0.2237248681624153, "return_on_equity": 0.2828182137612777 }, { "asset_turnover_ratio": 0.7481535734428356, "current_ratio": 2.386531987251469, "debt_to_equity_ratio": 0.5350484079583373, "profit_margin": 0.30917710716710806, "quarter": 4, "return_on_assets": 0.23131195755379041, "return_on_equity": 0.2883713180939858 } ], "income_statement": [ { "depreciation": 734673, "expenses": 10871127, "income_tax": 1774921, "marketing_expense": 1967563, "net_income": 6549271, "net_profit": 4774350, "operational_expense": 7197777, "product_revenue": 4208058, "quarter": 1, "rd_expense": 1676683, "revenue": 17420398, "salaries_expense": 4375680, "service_revenue": 13212340 }, { "depreciation": 1084678, "expenses": 11336420, "income_tax": 1482559, "marketing_expense": 1747611, "net_income": 6939217, "net_profit": 5456658, "operational_expense": 6287336, "product_revenue": 4185667, "quarter": 2, "rd_expense": 1524818, "revenue": 18275637, "salaries_expense": 3434600, "service_revenue": 14089970 }, { "depreciation": 723359, "expenses": 11821629, "income_tax": 1485985, "marketing_expense": 1469464, "net_income": 7351234, "net_profit": 5865249, "operational_expense": 6065756, "product_revenue": 5012553, "quarter": 3, "rd_expense": 1495008, "revenue": 19172863, "salaries_expense": 4755657, "service_revenue": 14160310 }, { "depreciation": 742994, "expenses": 12327605, "income_tax": 1567702, "marketing_expense": 2338238, "net_income": 7786533, "net_profit": 6218831, "operational_expense": 7746828, "product_revenue": 6838270, "quarter": 4, "rd_expense": 2062230, "revenue": 20114138, "salaries_expense": 4026576, "service_revenue": 13275868 } ], "market_conditions": { "gdp_growth": [ 0.04684238501585464, 0.044708430622181744, 0.03442409431073961, 0.047189476036105155 ], "inflation_rate": [ 0.007173251812048008, 0.0021600538433649893, 0.0052347245741344505, 0.005791801207049699 ], "interest_rate": [ 0.01607102917896783, 0.011999800538110554, 0.016177063602339347, 0.01404427123042645 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 83030, "billable_hours_per_employee": 125, "client_concentration": 0.25, "client_retention_rate": 0.66, "employee_utilization_rate": 0.63, "gross_billings": 11331568, "net_revenue": 9369959, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 10240 }, { "average_project_size": 60502, "billable_hours_per_employee": 160, "client_concentration": 0.26, "client_retention_rate": 0.85, "employee_utilization_rate": 0.78, "gross_billings": 10845976, "net_revenue": 9456691, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 10335 }, { "average_project_size": 79548, "billable_hours_per_employee": 94, "client_concentration": 0.27, "client_retention_rate": 0.85, "employee_utilization_rate": 0.68, "gross_billings": 11792455, "net_revenue": 9544227, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 10431 }, { "average_project_size": 141843, "billable_hours_per_employee": 146, "client_concentration": 0.17, "client_retention_rate": 0.88, "employee_utilization_rate": 0.73, "gross_billings": 11173071, "net_revenue": 9632572, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 10527 } ], "balance_sheet": [ { "assets": 11248303, "current_assets": 4296940, "current_liabilities": 2577333, "equity": 6685326, "fixed_assets": 6951363, "liabilities": 6267717, "long_term_liabilities": 3690384, "quarter": 1 }, { "assets": 11561122, "current_assets": 4907768, "current_liabilities": 3461906, "equity": 6806393, "fixed_assets": 6653354, "liabilities": 6417806, "long_term_liabilities": 2955900, "quarter": 2 }, { "assets": 11882641, "current_assets": 5778312, "current_liabilities": 2718517, "equity": 6925778, "fixed_assets": 6104329, "liabilities": 6571488, "long_term_liabilities": 3852971, "quarter": 3 }, { "assets": 12213102, "current_assets": 6079448, "current_liabilities": 2762702, "equity": 7121326, "fixed_assets": 6133654, "liabilities": 6728852, "long_term_liabilities": 3966150, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 92617, "financing_cash_flow": 41233, "investing_cash_flow": -420780, "net_cash_flow": 1796435, "operating_cash_flow": 2129268, "quarter": 1 }, { "change_in_working_capital": -23075, "financing_cash_flow": 80044, "investing_cash_flow": -332040, "net_cash_flow": 1791924, "operating_cash_flow": 2190404, "quarter": 2 }, { "change_in_working_capital": -86449, "financing_cash_flow": 101975, "investing_cash_flow": -310662, "net_cash_flow": 1681497, "operating_cash_flow": 2054795, "quarter": 3 }, { "change_in_working_capital": 40636, "financing_cash_flow": -70494, "investing_cash_flow": -360716, "net_cash_flow": 1887425, "operating_cash_flow": 2061492, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8330108995107973, "current_ratio": 1.6672040438701556, "debt_to_equity_ratio": 0.9375334875217753, "profit_margin": 0.1819367619431419, "quarter": 1, "return_on_assets": 0.15155530572033843, "return_on_equity": 0.25499728809036387 }, { "asset_turnover_ratio": 0.8179734631292707, "current_ratio": 1.4176491216110432, "debt_to_equity_ratio": 0.9429085273212993, "profit_margin": 0.1758624660571018, "quarter": 2, "return_on_assets": 0.14385083039518137, "return_on_equity": 0.2443404311211533 }, { "asset_turnover_ratio": 0.8032075529337291, "current_ratio": 2.125538299006407, "debt_to_equity_ratio": 0.9488447362881108, "profit_margin": 0.16917294611706113, "quarter": 3, "return_on_assets": 0.13588098807327428, "return_on_equity": 0.2331326531113183 }, { "asset_turnover_ratio": 0.7887080612280156, "current_ratio": 2.200544249796033, "debt_to_equity_ratio": 0.9448875111180137, "profit_margin": 0.1699521166309476, "quarter": 4, "return_on_assets": 0.13404260440959226, "return_on_equity": 0.22988359190409202 } ], "income_statement": [ { "depreciation": 424528, "expenses": 7218690, "income_tax": 446529, "marketing_expense": 1130098, "net_income": 2151269, "net_profit": 1704740, "operational_expense": 4889618, "product_revenue": 1966180, "quarter": 1, "rd_expense": 914014, "revenue": 9369959, "salaries_expense": 3251615, "service_revenue": 7403779 }, { "depreciation": 527327, "expenses": 7323326, "income_tax": 470288, "marketing_expense": 1336612, "net_income": 2133365, "net_profit": 1663077, "operational_expense": 4790498, "product_revenue": 2729602, "quarter": 2, "rd_expense": 1434655, "revenue": 9456691, "salaries_expense": 2811012, "service_revenue": 6727089 }, { "depreciation": 440170, "expenses": 7429480, "income_tax": 500122, "marketing_expense": 1021995, "net_income": 2114747, "net_profit": 1614625, "operational_expense": 4081047, "product_revenue": 3529751, "quarter": 3, "rd_expense": 898539, "revenue": 9544227, "salaries_expense": 2750971, "service_revenue": 6014476 }, { "depreciation": 424416, "expenses": 7537172, "income_tax": 458324, "marketing_expense": 1420055, "net_income": 2095400, "net_profit": 1637076, "operational_expense": 4978052, "product_revenue": 3343509, "quarter": 4, "rd_expense": 850458, "revenue": 9632572, "salaries_expense": 3078025, "service_revenue": 6289063 } ], "market_conditions": { "gdp_growth": [ 0.045111837685848394, 0.03543671872038791, 0.0356979465914186, 0.047348441515017686 ], "inflation_rate": [ 0.006736981033536224, 0.0055732924974626705, 0.008736412941898888, 0.006149419162101544 ], "interest_rate": [ 0.015423130690415277, 0.01803039936718478, 0.023419133464710296, 0.0167534689083923 ], "year": 1996 }, "random_event": null, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 198882, "billable_hours_per_employee": 87, "client_concentration": 0.25, "client_retention_rate": 0.88, "employee_utilization_rate": 0.69, "gross_billings": 17635160, "net_revenue": 14137344, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 15451 }, { "average_project_size": 107020, "billable_hours_per_employee": 132, "client_concentration": 0.14, "client_retention_rate": 0.62, "employee_utilization_rate": 0.77, "gross_billings": 16833671, "net_revenue": 14414861, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 15754 }, { "average_project_size": 141229, "billable_hours_per_employee": 141, "client_concentration": 0.25, "client_retention_rate": 0.63, "employee_utilization_rate": 0.71, "gross_billings": 18697850, "net_revenue": 14697826, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 16063 }, { "average_project_size": 50486, "billable_hours_per_employee": 148, "client_concentration": 0.4, "client_retention_rate": 0.71, "employee_utilization_rate": 0.64, "gross_billings": 18861334, "net_revenue": 14986346, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 16379 } ], "balance_sheet": [ { "assets": 20712256, "current_assets": 9169142, "current_liabilities": 7052566, "equity": 12712946, "fixed_assets": 11543114, "liabilities": 11854264, "long_term_liabilities": 4801698, "quarter": 1 }, { "assets": 21310834, "current_assets": 7519059, "current_liabilities": 6043294, "equity": 13158297, "fixed_assets": 13791775, "liabilities": 12179311, "long_term_liabilities": 6136017, "quarter": 2 }, { "assets": 21926710, "current_assets": 9609666, "current_liabilities": 5243056, "equity": 13576246, "fixed_assets": 12317044, "liabilities": 12513270, "long_term_liabilities": 7270214, "quarter": 3 }, { "assets": 22560384, "current_assets": 7438735, "current_liabilities": 6584271, "equity": 13601345, "fixed_assets": 15121649, "liabilities": 12856387, "long_term_liabilities": 6272116, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -13630, "financing_cash_flow": 170572, "investing_cash_flow": -116887, "net_cash_flow": 4263518, "operating_cash_flow": 4346302, "quarter": 1 }, { "change_in_working_capital": -8640, "financing_cash_flow": 24652, "investing_cash_flow": -265853, "net_cash_flow": 4522958, "operating_cash_flow": 4952669, "quarter": 2 }, { "change_in_working_capital": -36402, "financing_cash_flow": 159619, "investing_cash_flow": -466124, "net_cash_flow": 4395566, "operating_cash_flow": 4944353, "quarter": 3 }, { "change_in_working_capital": 22097, "financing_cash_flow": -143633, "investing_cash_flow": -140802, "net_cash_flow": 4107283, "operating_cash_flow": 4466417, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6825593503672415, "current_ratio": 1.3001143130032389, "debt_to_equity_ratio": 0.9324560963288918, "profit_margin": 0.27267880020462115, "quarter": 1, "return_on_assets": 0.18611946472658508, "return_on_equity": 0.30323058085828414 }, { "asset_turnover_ratio": 0.6764099893978809, "current_ratio": 1.2441987763626923, "debt_to_equity_ratio": 0.925599338577021, "profit_margin": 0.27934879150066033, "quarter": 2, "return_on_assets": 0.1889543130972725, "return_on_equity": 0.30602546818938653 }, { "asset_turnover_ratio": 0.6703160665690384, "current_ratio": 1.8328368035740987, "debt_to_equity_ratio": 0.9217032455068949, "profit_margin": 0.2832259682486376, "quarter": 3, "return_on_assets": 0.18985091698663412, "return_on_equity": 0.3066242317648045 }, { "asset_turnover_ratio": 0.6642770796809132, "current_ratio": 1.129773516308791, "debt_to_equity_ratio": 0.9452290931521846, "profit_margin": 0.2600599238800439, "quarter": 4, "return_on_assets": 0.17275184677707614, "return_on_equity": 0.28654136778384787 } ], "income_statement": [ { "depreciation": 491348, "expenses": 9232713, "income_tax": 1049677, "marketing_expense": 1642632, "net_income": 4904631, "net_profit": 3854954, "operational_expense": 5442445, "product_revenue": 4071818, "quarter": 1, "rd_expense": 1746620, "revenue": 14137344, "salaries_expense": 3845739, "service_revenue": 10065526 }, { "depreciation": 925895, "expenses": 9361679, "income_tax": 1026408, "marketing_expense": 1656940, "net_income": 5053182, "net_profit": 4026774, "operational_expense": 6337143, "product_revenue": 4251067, "quarter": 2, "rd_expense": 1677619, "revenue": 14414861, "salaries_expense": 3978388, "service_revenue": 10163794 }, { "depreciation": 781547, "expenses": 9492447, "income_tax": 1042573, "marketing_expense": 1491127, "net_income": 5205379, "net_profit": 4162806, "operational_expense": 5602433, "product_revenue": 4722134, "quarter": 3, "rd_expense": 1874155, "revenue": 14697826, "salaries_expense": 4298476, "service_revenue": 9975692 }, { "depreciation": 569069, "expenses": 9625041, "income_tax": 1463957, "marketing_expense": 1250610, "net_income": 5361305, "net_profit": 3897348, "operational_expense": 5785278, "product_revenue": 5611248, "quarter": 4, "rd_expense": 1030794, "revenue": 14986346, "salaries_expense": 4358901, "service_revenue": 9375098 } ], "market_conditions": { "gdp_growth": [ 0.043357097315674206, 0.052936050023347545, 0.059466304229102214, 0.05283502433839335 ], "inflation_rate": [ 0.010709035907631236, 0.01114607751996, 0.012705560564674475, 0.008050710505262026 ], "interest_rate": [ 0.012634020747034708, 0.018046318679809242, 0.01921909126020029, 0.010737117821544464 ], "year": 1997 }, "random_event": null, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 54525, "billable_hours_per_employee": 125, "client_concentration": 0.24, "client_retention_rate": 0.82, "employee_utilization_rate": 0.73, "gross_billings": 19774166, "net_revenue": 17367822, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 18981 }, { "average_project_size": 180289, "billable_hours_per_employee": 127, "client_concentration": 0.38, "client_retention_rate": 0.73, "employee_utilization_rate": 0.72, "gross_billings": 21065600, "net_revenue": 18051252, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 19728 }, { "average_project_size": 158965, "billable_hours_per_employee": 80, "client_concentration": 0.32, "client_retention_rate": 0.75, "employee_utilization_rate": 0.69, "gross_billings": 22133585, "net_revenue": 18761576, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 20504 }, { "average_project_size": 56427, "billable_hours_per_employee": 109, "client_concentration": 0.34, "client_retention_rate": 0.74, "employee_utilization_rate": 0.7, "gross_billings": 25113698, "net_revenue": 19499851, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 21311 } ], "balance_sheet": [ { "assets": 17557064, "current_assets": 8363728, "current_liabilities": 3605369, "equity": 13171577, "fixed_assets": 9193336, "liabilities": 7277125, "long_term_liabilities": 3671756, "quarter": 1 }, { "assets": 17847711, "current_assets": 5539549, "current_liabilities": 3483007, "equity": 13647209, "fixed_assets": 12308162, "liabilities": 7463015, "long_term_liabilities": 3980008, "quarter": 2 }, { "assets": 18143171, "current_assets": 6851974, "current_liabilities": 3930256, "equity": 13790790, "fixed_assets": 11291197, "liabilities": 7653653, "long_term_liabilities": 3723397, "quarter": 3 }, { "assets": 18443521, "current_assets": 8811414, "current_liabilities": 3435819, "equity": 13972404, "fixed_assets": 9632107, "liabilities": 7849161, "long_term_liabilities": 4413342, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -16265, "financing_cash_flow": 116173, "investing_cash_flow": -454541, "net_cash_flow": 3734647, "operating_cash_flow": 4137269, "quarter": 1 }, { "change_in_working_capital": -39484, "financing_cash_flow": -120880, "investing_cash_flow": -466688, "net_cash_flow": 4145339, "operating_cash_flow": 4549902, "quarter": 2 }, { "change_in_working_capital": -15551, "financing_cash_flow": -156931, "investing_cash_flow": -232536, "net_cash_flow": 3962755, "operating_cash_flow": 4379075, "quarter": 3 }, { "change_in_working_capital": -16534, "financing_cash_flow": 183136, "investing_cash_flow": -289214, "net_cash_flow": 4233609, "operating_cash_flow": 4453543, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9892213185530337, "current_ratio": 2.319798056731502, "debt_to_equity_ratio": 0.5524869952929706, "profit_margin": 0.16649399101395673, "quarter": 1, "return_on_assets": 0.1646994053219832, "return_on_equity": 0.219536202840404 }, { "asset_turnover_ratio": 1.0114043195791327, "current_ratio": 1.5904501483918925, "debt_to_equity_ratio": 0.5468528400202561, "profit_margin": 0.18073610628226786, "quarter": 2, "return_on_assets": 0.1827972785977989, "return_on_equity": 0.23906082188673156 }, { "asset_turnover_ratio": 1.0340847253217202, "current_ratio": 1.7433912701869803, "debt_to_equity_ratio": 0.554982927011433, "profit_margin": 0.1759592051328737, "quarter": 3, "return_on_assets": 0.1819567263076559, "return_on_equity": 0.2393823704080767 }, { "asset_turnover_ratio": 1.0572737710982627, "current_ratio": 2.5645745599520815, "debt_to_equity_ratio": 0.5617616696453953, "profit_margin": 0.17323434932913076, "quarter": 4, "return_on_assets": 0.18315613379896387, "return_on_equity": 0.24176541130645807 } ], "income_statement": [ { "depreciation": 1245631, "expenses": 13344957, "income_tax": 1131227, "marketing_expense": 2139292, "net_income": 4022865, "net_profit": 2891638, "operational_expense": 6939420, "product_revenue": 4587823, "quarter": 1, "rd_expense": 1498268, "revenue": 17367822, "salaries_expense": 4157270, "service_revenue": 12779999 }, { "depreciation": 1287389, "expenses": 13821523, "income_tax": 967216, "marketing_expense": 1846424, "net_income": 4229729, "net_profit": 3262513, "operational_expense": 8346032, "product_revenue": 6254225, "quarter": 2, "rd_expense": 1945559, "revenue": 18051252, "salaries_expense": 6713533, "service_revenue": 11797027 }, { "depreciation": 1077803, "expenses": 14315109, "income_tax": 1145195, "marketing_expense": 1452197, "net_income": 4446467, "net_profit": 3301272, "operational_expense": 8900434, "product_revenue": 4149100, "quarter": 3, "rd_expense": 1625341, "revenue": 18761576, "salaries_expense": 4382647, "service_revenue": 14612476 }, { "depreciation": 1075499, "expenses": 14826322, "income_tax": 1295485, "marketing_expense": 2311597, "net_income": 4673529, "net_profit": 3378044, "operational_expense": 8061037, "product_revenue": 7104714, "quarter": 4, "rd_expense": 2708741, "revenue": 19499851, "salaries_expense": 4875063, "service_revenue": 12395137 } ], "market_conditions": { "gdp_growth": [ 0.05345591315355781, 0.06006212159949685, 0.06215205679381308, 0.059815548914851586 ], "inflation_rate": [ 0.011703463027473597, 0.009366029086258353, 0.013935238613008258, 0.011661291914190224 ], "interest_rate": [ 0.008710744835646966, 0.013987565420993685, 0.013970891704338167, 0.011841680725778483 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 138029, "billable_hours_per_employee": 114, "client_concentration": 0.15, "client_retention_rate": 0.66, "employee_utilization_rate": 0.69, "gross_billings": 6028500, "net_revenue": 5047255, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 5516 }, { "average_project_size": 166693, "billable_hours_per_employee": 137, "client_concentration": 0.39, "client_retention_rate": 0.76, "employee_utilization_rate": 0.66, "gross_billings": 6415029, "net_revenue": 5267149, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 5756 }, { "average_project_size": 132901, "billable_hours_per_employee": 156, "client_concentration": 0.39, "client_retention_rate": 0.71, "employee_utilization_rate": 0.65, "gross_billings": 6200888, "net_revenue": 5496624, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 6007 }, { "average_project_size": 145143, "billable_hours_per_employee": 139, "client_concentration": 0.32, "client_retention_rate": 0.86, "employee_utilization_rate": 0.76, "gross_billings": 7161868, "net_revenue": 5736097, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 6269 } ], "balance_sheet": [ { "assets": 7535097, "current_assets": 2860853, "current_liabilities": 1872713, "equity": 5321398, "fixed_assets": 4674244, "liabilities": 3153307, "long_term_liabilities": 1280594, "quarter": 1 }, { "assets": 7793889, "current_assets": 3817140, "current_liabilities": 1345802, "equity": 5561743, "fixed_assets": 3976749, "liabilities": 3224751, "long_term_liabilities": 1878949, "quarter": 2 }, { "assets": 8061569, "current_assets": 3334823, "current_liabilities": 1816666, "equity": 5961555, "fixed_assets": 4726746, "liabilities": 3297813, "long_term_liabilities": 1481147, "quarter": 3 }, { "assets": 8338442, "current_assets": 2906644, "current_liabilities": 1738907, "equity": 6138291, "fixed_assets": 5431798, "liabilities": 3372531, "long_term_liabilities": 1633624, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 46740, "financing_cash_flow": -185177, "investing_cash_flow": -146748, "net_cash_flow": 1136519, "operating_cash_flow": 1290018, "quarter": 1 }, { "change_in_working_capital": -17723, "financing_cash_flow": -58943, "investing_cash_flow": -252217, "net_cash_flow": 850021, "operating_cash_flow": 1352011, "quarter": 2 }, { "change_in_working_capital": 10565, "financing_cash_flow": -106474, "investing_cash_flow": -230078, "net_cash_flow": 1327628, "operating_cash_flow": 1413353, "quarter": 3 }, { "change_in_working_capital": 19847, "financing_cash_flow": 117719, "investing_cash_flow": -432971, "net_cash_flow": 1392488, "operating_cash_flow": 1558021, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6698327838380846, "current_ratio": 1.5276515942378783, "debt_to_equity_ratio": 0.5925711626907064, "profit_margin": 0.18616218122524025, "quarter": 1, "return_on_assets": 0.1246975320954727, "return_on_equity": 0.17657164527066008 }, { "asset_turnover_ratio": 0.675804980029867, "current_ratio": 2.8363310501842025, "debt_to_equity_ratio": 0.5798094230531687, "profit_margin": 0.18845204492980927, "quarter": 2, "return_on_assets": 0.12735683046037735, "return_on_equity": 0.17847013067666018 }, { "asset_turnover_ratio": 0.6818305468823749, "current_ratio": 1.8356830589662603, "debt_to_equity_ratio": 0.5531800008554815, "profit_margin": 0.21791539679628805, "quarter": 3, "return_on_assets": 0.1485813741717028, "return_on_equity": 0.20092056518810947 }, { "asset_turnover_ratio": 0.6879099237003747, "current_ratio": 1.6715350504656086, "debt_to_equity_ratio": 0.5494250761327543, "profit_margin": 0.2043863623645137, "quarter": 4, "return_on_assets": 0.14059940693956977, "return_on_equity": 0.1909945292590397 } ], "income_statement": [ { "depreciation": 350410, "expenses": 3736078, "income_tax": 371569, "marketing_expense": 481085, "net_income": 1311177, "net_profit": 939608, "operational_expense": 2544170, "product_revenue": 1761196, "quarter": 1, "rd_expense": 601047, "revenue": 5047255, "salaries_expense": 1520579, "service_revenue": 3286059 }, { "depreciation": 359406, "expenses": 3860525, "income_tax": 414019, "marketing_expense": 647995, "net_income": 1406624, "net_profit": 992605, "operational_expense": 1994538, "product_revenue": 1679543, "quarter": 2, "rd_expense": 728842, "revenue": 5267149, "salaries_expense": 1900759, "service_revenue": 3587606 }, { "depreciation": 215554, "expenses": 3989118, "income_tax": 309707, "marketing_expense": 659988, "net_income": 1507506, "net_profit": 1197799, "operational_expense": 2228698, "product_revenue": 1211867, "quarter": 3, "rd_expense": 450881, "revenue": 5496624, "salaries_expense": 1342177, "service_revenue": 4284757 }, { "depreciation": 385641, "expenses": 4121994, "income_tax": 441723, "marketing_expense": 540777, "net_income": 1614103, "net_profit": 1172380, "operational_expense": 2756059, "product_revenue": 2017794, "quarter": 4, "rd_expense": 463932, "revenue": 5736097, "salaries_expense": 1645897, "service_revenue": 3718303 } ], "market_conditions": { "gdp_growth": [ 0.0387928581621177, 0.039299732902094056, 0.02764801123195699, 0.04594586942753999 ], "inflation_rate": [ 0.011805635001805209, 0.008060320747870182, 0.007489299919517266, 0.006228141966340879 ], "interest_rate": [ 0.014879993293824133, 0.01004008502841027, 0.010614477166670983, 0.018286730239335604 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 141149, "billable_hours_per_employee": 105, "client_concentration": 0.2, "client_retention_rate": 0.71, "employee_utilization_rate": 0.73, "gross_billings": 12797036, "net_revenue": 11420421, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 12481 }, { "average_project_size": 63494, "billable_hours_per_employee": 117, "client_concentration": 0.28, "client_retention_rate": 0.72, "employee_utilization_rate": 0.78, "gross_billings": 14715292, "net_revenue": 11622075, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 12702 }, { "average_project_size": 121507, "billable_hours_per_employee": 101, "client_concentration": 0.12, "client_retention_rate": 0.62, "employee_utilization_rate": 0.68, "gross_billings": 13184180, "net_revenue": 11827290, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 12926 }, { "average_project_size": 50769, "billable_hours_per_employee": 87, "client_concentration": 0.34, "client_retention_rate": 0.84, "employee_utilization_rate": 0.79, "gross_billings": 13592972, "net_revenue": 12036129, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 13154 } ], "balance_sheet": [ { "assets": 14974673, "current_assets": 6340846, "current_liabilities": 3645322, "equity": 10874571, "fixed_assets": 8633827, "liabilities": 7421542, "long_term_liabilities": 3776220, "quarter": 1 }, { "assets": 15177300, "current_assets": 5884926, "current_liabilities": 3792448, "equity": 11064405, "fixed_assets": 9292374, "liabilities": 7553600, "long_term_liabilities": 3761152, "quarter": 2 }, { "assets": 15382669, "current_assets": 4959881, "current_liabilities": 3824236, "equity": 11031038, "fixed_assets": 10422788, "liabilities": 7688007, "long_term_liabilities": 3863771, "quarter": 3 }, { "assets": 15590816, "current_assets": 7167852, "current_liabilities": 3788685, "equity": 11359484, "fixed_assets": 8422964, "liabilities": 7824806, "long_term_liabilities": 4036121, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 59681, "financing_cash_flow": -92824, "investing_cash_flow": -320300, "net_cash_flow": 3865499, "operating_cash_flow": 3907762, "quarter": 1 }, { "change_in_working_capital": -8883, "financing_cash_flow": 109363, "investing_cash_flow": -389289, "net_cash_flow": 3509050, "operating_cash_flow": 3825159, "quarter": 2 }, { "change_in_working_capital": -39906, "financing_cash_flow": -159999, "investing_cash_flow": -232289, "net_cash_flow": 3824381, "operating_cash_flow": 3969351, "quarter": 3 }, { "change_in_working_capital": -54155, "financing_cash_flow": -149531, "investing_cash_flow": -293448, "net_cash_flow": 3590628, "operating_cash_flow": 4063972, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7626491075965398, "current_ratio": 1.739447434273296, "debt_to_equity_ratio": 0.6824675658469653, "profit_margin": 0.2908334114828166, "quarter": 1, "return_on_assets": 0.22180384172662734, "return_on_equity": 0.3054318188735905 }, { "asset_turnover_ratio": 0.7657537901998379, "current_ratio": 1.5517486330728858, "debt_to_equity_ratio": 0.6826937372592562, "profit_margin": 0.29604911343284224, "quarter": 2, "return_on_assets": 0.2267007306965007, "return_on_equity": 0.3109706305942344 }, { "asset_turnover_ratio": 0.7688711237302187, "current_ratio": 1.2969599679517687, "debt_to_equity_ratio": 0.6969432069765329, "profit_margin": 0.28209133284125104, "quarter": 3, "return_on_assets": 0.21689188007620785, "return_on_equity": 0.3024534953102328 }, { "asset_turnover_ratio": 0.7720012217449042, "current_ratio": 1.8919102538215766, "debt_to_equity_ratio": 0.6888346336858259, "profit_margin": 0.2985572853198898, "quarter": 4, "return_on_assets": 0.23048658902779687, "return_on_equity": 0.3163413056438127 } ], "income_statement": [ { "depreciation": 586322, "expenses": 7095149, "income_tax": 1003832, "marketing_expense": 714824, "net_income": 4325272, "net_profit": 3321440, "operational_expense": 4449252, "product_revenue": 2496932, "quarter": 1, "rd_expense": 1358920, "revenue": 11420421, "salaries_expense": 3035536, "service_revenue": 8923489 }, { "depreciation": 384454, "expenses": 7232365, "income_tax": 949005, "marketing_expense": 828787, "net_income": 4389710, "net_profit": 3440705, "operational_expense": 4436406, "product_revenue": 3809717, "quarter": 2, "rd_expense": 1166582, "revenue": 11622075, "salaries_expense": 3580997, "service_revenue": 7812358 }, { "depreciation": 632975, "expenses": 7372236, "income_tax": 1118678, "marketing_expense": 867882, "net_income": 4455054, "net_profit": 3336376, "operational_expense": 4796387, "product_revenue": 3073802, "quarter": 3, "rd_expense": 1358509, "revenue": 11827290, "salaries_expense": 3293386, "service_revenue": 8753488 }, { "depreciation": 470498, "expenses": 7514811, "income_tax": 927844, "marketing_expense": 1182826, "net_income": 4521318, "net_profit": 3593474, "operational_expense": 5212162, "product_revenue": 2662980, "quarter": 4, "rd_expense": 1032438, "revenue": 12036129, "salaries_expense": 3164697, "service_revenue": 9373149 } ], "market_conditions": { "gdp_growth": [ 0.049195291780130046, 0.04642324232936494, 0.04550672146491726, 0.05069118397710752 ], "inflation_rate": [ 0.0071449931102312726, 0.008143865032724311, 0.007657273771920343, 0.009728581366736473 ], "interest_rate": [ 0.010153175612173094, 0.01757233844442519, 0.018774742356077925, 0.01829502232987884 ], "year": 2000 }, "random_event": null, "year": 2000 } ]

{ "advertising_type": "Traditional Advertising", "financial_health": "Distressed", "founding_year": 1993, "industry": "Advertising", "location": "Paulafurt", "name": "Doyle PLC", "num_employees": 346, "region": "Latin America", "revenue_size": "Small", "website": "www.doyleplc.com" }

[ { "advertising_kpis": [ { "average_project_size": 107252, "billable_hours_per_employee": 135, "client_concentration": 0.3, "client_retention_rate": 0.79, "employee_utilization_rate": 0.63, "gross_billings": 4692247, "net_revenue": 3789279, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 10952 }, { "average_project_size": 96587, "billable_hours_per_employee": 148, "client_concentration": 0.37, "client_retention_rate": 0.89, "employee_utilization_rate": 0.66, "gross_billings": 4387755, "net_revenue": 3811692, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 11016 }, { "average_project_size": 195539, "billable_hours_per_employee": 108, "client_concentration": 0.31, "client_retention_rate": 0.68, "employee_utilization_rate": 0.66, "gross_billings": 4399260, "net_revenue": 3834239, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 11082 }, { "average_project_size": 186583, "billable_hours_per_employee": 125, "client_concentration": 0.14, "client_retention_rate": 0.84, "employee_utilization_rate": 0.67, "gross_billings": 4712804, "net_revenue": 3856919, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 11147 } ], "balance_sheet": [ { "assets": 4993138, "current_assets": 2441346, "current_liabilities": 1118956, "equity": 3470396, "fixed_assets": 2551792, "liabilities": 2182565, "long_term_liabilities": 1063609, "quarter": 1 }, { "assets": 5144636, "current_assets": 1873552, "current_liabilities": 1086437, "equity": 3587359, "fixed_assets": 3271084, "liabilities": 2208492, "long_term_liabilities": 1122055, "quarter": 2 }, { "assets": 5300731, "current_assets": 1729613, "current_liabilities": 1027760, "equity": 3760834, "fixed_assets": 3571118, "liabilities": 2234727, "long_term_liabilities": 1206967, "quarter": 3 }, { "assets": 5461562, "current_assets": 1645303, "current_liabilities": 905586, "equity": 3897408, "fixed_assets": 3816259, "liabilities": 2261274, "long_term_liabilities": 1355688, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 53324, "financing_cash_flow": 29841, "investing_cash_flow": -187874, "net_cash_flow": 414705, "operating_cash_flow": 924911, "quarter": 1 }, { "change_in_working_capital": 36940, "financing_cash_flow": -47200, "investing_cash_flow": -427432, "net_cash_flow": 371043, "operating_cash_flow": 944417, "quarter": 2 }, { "change_in_working_capital": 38654, "financing_cash_flow": 17713, "investing_cash_flow": -191823, "net_cash_flow": 657404, "operating_cash_flow": 915186, "quarter": 3 }, { "change_in_working_capital": -67003, "financing_cash_flow": -185016, "investing_cash_flow": -120737, "net_cash_flow": 621970, "operating_cash_flow": 900707, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7588973106691623, "current_ratio": 2.181806970068528, "debt_to_equity_ratio": 0.6289094962073493, "profit_margin": 0.17412890420578692, "quarter": 1, "return_on_assets": 0.13214595711153987, "return_on_equity": 0.19012902273976803 }, { "asset_turnover_ratio": 0.7409060621587222, "current_ratio": 1.7244920782337125, "debt_to_equity_ratio": 0.6156317223896466, "profit_margin": 0.1708467001006377, "quarter": 2, "return_on_assets": 0.12658135580437566, "return_on_equity": 0.18153047966484537 }, { "asset_turnover_ratio": 0.7233415542120512, "current_ratio": 1.6828958122518876, "debt_to_equity_ratio": 0.5942104862910726, "profit_margin": 0.18121718547018065, "quarter": 3, "return_on_assets": 0.131081920587934, "return_on_equity": 0.18475423270476707 }, { "asset_turnover_ratio": 0.7061933930256582, "current_ratio": 1.8168379369822414, "debt_to_equity_ratio": 0.5801994556382087, "profit_margin": 0.1807453047367601, "quarter": 4, "return_on_assets": 0.1276411400255092, "return_on_equity": 0.17886759610489844 } ], "income_statement": [ { "depreciation": 265088, "expenses": 2952868, "income_tax": 176588, "marketing_expense": 308358, "net_income": 836411, "net_profit": 659823, "operational_expense": 2036172, "product_revenue": 1005812, "quarter": 1, "rd_expense": 550334, "revenue": 3789279, "salaries_expense": 1397848, "service_revenue": 2783467 }, { "depreciation": 293202, "expenses": 2958274, "income_tax": 202203, "marketing_expense": 362809, "net_income": 853418, "net_profit": 651215, "operational_expense": 1763251, "product_revenue": 1127958, "quarter": 2, "rd_expense": 347768, "revenue": 3811692, "salaries_expense": 1354160, "service_revenue": 2683734 }, { "depreciation": 220356, "expenses": 2963689, "income_tax": 175720, "marketing_expense": 588454, "net_income": 870550, "net_profit": 694830, "operational_expense": 1796335, "product_revenue": 1507780, "quarter": 3, "rd_expense": 333452, "revenue": 3834239, "salaries_expense": 1092018, "service_revenue": 2326459 }, { "depreciation": 203587, "expenses": 2969115, "income_tax": 190684, "marketing_expense": 365807, "net_income": 887804, "net_profit": 697120, "operational_expense": 2040308, "product_revenue": 1499840, "quarter": 4, "rd_expense": 441242, "revenue": 3856919, "salaries_expense": 1295483, "service_revenue": 2357079 } ], "market_conditions": { "gdp_growth": [ 0.026550266799353323, 0.03920297498110074, 0.02512564859829733, 0.023016783476611763 ], "inflation_rate": [ 0.005311240889372562, 0.010413732984829508, 0.011801284186126726, 0.006093377242822317 ], "interest_rate": [ 0.01185545834904106, 0.011657471891764248, 0.015839043598509725, 0.01562694934599935 ], "year": 1993 }, "random_event": null, "year": 1993 }, { "advertising_kpis": [ { "average_project_size": 102796, "billable_hours_per_employee": 150, "client_concentration": 0.22, "client_retention_rate": 0.62, "employee_utilization_rate": 0.7, "gross_billings": 1655196, "net_revenue": 1311005, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 3789 }, { "average_project_size": 171323, "billable_hours_per_employee": 81, "client_concentration": 0.12, "client_retention_rate": 0.73, "employee_utilization_rate": 0.76, "gross_billings": 1634691, "net_revenue": 1302410, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 3764 }, { "average_project_size": 134374, "billable_hours_per_employee": 112, "client_concentration": 0.26, "client_retention_rate": 0.65, "employee_utilization_rate": 0.62, "gross_billings": 1485002, "net_revenue": 1293873, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 3740 }, { "average_project_size": 139355, "billable_hours_per_employee": 159, "client_concentration": 0.23, "client_retention_rate": 0.85, "employee_utilization_rate": 0.8, "gross_billings": 1631293, "net_revenue": 1285391, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 3715 } ], "balance_sheet": [ { "assets": 1594518, "current_assets": 542557, "current_liabilities": 423142, "equity": 1071500, "fixed_assets": 1051961, "liabilities": 888425, "long_term_liabilities": 465283, "quarter": 1 }, { "assets": 1621525, "current_assets": 638274, "current_liabilities": 461661, "equity": 1085669, "fixed_assets": 983251, "liabilities": 907371, "long_term_liabilities": 445710, "quarter": 2 }, { "assets": 1648989, "current_assets": 694658, "current_liabilities": 442211, "equity": 1116464, "fixed_assets": 954331, "liabilities": 926721, "long_term_liabilities": 484510, "quarter": 3 }, { "assets": 1676919, "current_assets": 687045, "current_liabilities": 381349, "equity": 1112937, "fixed_assets": 989874, "liabilities": 946483, "long_term_liabilities": 565134, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -15023, "financing_cash_flow": 185042, "investing_cash_flow": -302486, "net_cash_flow": 361311, "operating_cash_flow": 413762, "quarter": 1 }, { "change_in_working_capital": -8407, "financing_cash_flow": 40716, "investing_cash_flow": -480248, "net_cash_flow": 400061, "operating_cash_flow": 428279, "quarter": 2 }, { "change_in_working_capital": -59292, "financing_cash_flow": 130482, "investing_cash_flow": -142776, "net_cash_flow": 69214, "operating_cash_flow": 451670, "quarter": 3 }, { "change_in_working_capital": 38780, "financing_cash_flow": -83280, "investing_cash_flow": -407567, "net_cash_flow": 100930, "operating_cash_flow": 422646, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8221951712053424, "current_ratio": 1.2822102272995826, "debt_to_equity_ratio": 0.8291413905739617, "profit_margin": 0.2787228118885893, "quarter": 1, "return_on_assets": 0.2291645500395731, "return_on_equity": 0.3410237984134391 }, { "asset_turnover_ratio": 0.8032006907078213, "current_ratio": 1.3825599303384952, "debt_to_equity_ratio": 0.8357713078295502, "profit_margin": 0.28525195598928144, "quarter": 2, "return_on_assets": 0.2291145680763479, "return_on_equity": 0.3421991417273589 }, { "asset_turnover_ratio": 0.7846462286892151, "current_ratio": 1.570874537268408, "debt_to_equity_ratio": 0.830050050874905, "profit_margin": 0.30466359526785086, "quarter": 3, "return_on_assets": 0.23905314104581657, "return_on_equity": 0.35307542383811746 }, { "asset_turnover_ratio": 0.7665194323637576, "current_ratio": 1.8016174160676965, "debt_to_equity_ratio": 0.8504371765877135, "profit_margin": 0.29757560150957957, "quarter": 4, "return_on_assets": 0.22809748115442666, "return_on_equity": 0.3436861205980213 } ], "income_statement": [ { "depreciation": 48355, "expenses": 792878, "income_tax": 152720, "marketing_expense": 85652, "net_income": 518127, "net_profit": 365407, "operational_expense": 548684, "product_revenue": 442190, "quarter": 1, "rd_expense": 105905, "revenue": 1311005, "salaries_expense": 376588, "service_revenue": 868815 }, { "depreciation": 56764, "expenses": 781352, "income_tax": 149543, "marketing_expense": 128792, "net_income": 521058, "net_profit": 371515, "operational_expense": 459791, "product_revenue": 261409, "quarter": 2, "rd_expense": 124091, "revenue": 1302410, "salaries_expense": 239480, "service_revenue": 1041001 }, { "depreciation": 57474, "expenses": 769994, "income_tax": 129683, "marketing_expense": 105457, "net_income": 523879, "net_profit": 394196, "operational_expense": 429402, "product_revenue": 451721, "quarter": 3, "rd_expense": 128174, "revenue": 1293873, "salaries_expense": 252104, "service_revenue": 842152 }, { "depreciation": 40145, "expenses": 758801, "income_tax": 144089, "marketing_expense": 85411, "net_income": 526590, "net_profit": 382501, "operational_expense": 386342, "product_revenue": 272715, "quarter": 4, "rd_expense": 88207, "revenue": 1285391, "salaries_expense": 272965, "service_revenue": 1012676 } ], "market_conditions": { "gdp_growth": [ 0.05204464728790463, 0.049843122306727564, 0.040247454919542104, 0.05232138969127149 ], "inflation_rate": [ 0.013105185813621297, 0.009902730269285738, 0.004264476633695914, 0.007968870076337868 ], "interest_rate": [ 0.012347953494040076, 0.009881529555057299, 0.013892142128913605, 0.013940129913375229 ], "year": 1994 }, "random_event": null, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 146212, "billable_hours_per_employee": 84, "client_concentration": 0.3, "client_retention_rate": 0.65, "employee_utilization_rate": 0.68, "gross_billings": 4732648, "net_revenue": 4047223, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 11697 }, { "average_project_size": 110667, "billable_hours_per_employee": 159, "client_concentration": 0.31, "client_retention_rate": 0.87, "employee_utilization_rate": 0.71, "gross_billings": 4771017, "net_revenue": 4031886, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 11653 }, { "average_project_size": 188737, "billable_hours_per_employee": 146, "client_concentration": 0.2, "client_retention_rate": 0.83, "employee_utilization_rate": 0.61, "gross_billings": 4844784, "net_revenue": 4016608, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 11609 }, { "average_project_size": 172801, "billable_hours_per_employee": 159, "client_concentration": 0.18, "client_retention_rate": 0.81, "employee_utilization_rate": 0.72, "gross_billings": 4794454, "net_revenue": 4001387, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 11565 } ], "balance_sheet": [ { "assets": 5806507, "current_assets": 2460818, "current_liabilities": 1182691, "equity": 4281781, "fixed_assets": 3345689, "liabilities": 2469715, "long_term_liabilities": 1287024, "quarter": 1 }, { "assets": 5925980, "current_assets": 2712090, "current_liabilities": 1049046, "equity": 4363523, "fixed_assets": 3213890, "liabilities": 2494095, "long_term_liabilities": 1445049, "quarter": 2 }, { "assets": 6047912, "current_assets": 2837476, "current_liabilities": 1015138, "equity": 4459043, "fixed_assets": 3210436, "liabilities": 2518715, "long_term_liabilities": 1503577, "quarter": 3 }, { "assets": 6172353, "current_assets": 2985494, "current_liabilities": 1049287, "equity": 4602752, "fixed_assets": 3186859, "liabilities": 2543578, "long_term_liabilities": 1494291, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -56930, "financing_cash_flow": -11198, "investing_cash_flow": -156004, "net_cash_flow": 776599, "operating_cash_flow": 1145787, "quarter": 1 }, { "change_in_working_capital": -61640, "financing_cash_flow": -73529, "investing_cash_flow": -163011, "net_cash_flow": 924571, "operating_cash_flow": 1125859, "quarter": 2 }, { "change_in_working_capital": -58209, "financing_cash_flow": -162799, "investing_cash_flow": -102972, "net_cash_flow": 712722, "operating_cash_flow": 1138847, "quarter": 3 }, { "change_in_working_capital": 98873, "financing_cash_flow": 185615, "investing_cash_flow": -233811, "net_cash_flow": 685620, "operating_cash_flow": 1234672, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6970150901393902, "current_ratio": 2.0806939428811075, "debt_to_equity_ratio": 0.576796197657003, "profit_margin": 0.2334907169681532, "quarter": 1, "return_on_assets": 0.16274655313426817, "return_on_equity": 0.22069998442237004 }, { "asset_turnover_ratio": 0.680374554082194, "current_ratio": 2.58529177938813, "debt_to_equity_ratio": 0.5715782866275714, "profit_margin": 0.23106754506451818, "quarter": 2, "return_on_assets": 0.15721247793613882, "return_on_equity": 0.2135059217059243 }, { "asset_turnover_ratio": 0.664131356408625, "current_ratio": 2.795162825152836, "debt_to_equity_ratio": 0.5648555082334932, "profit_margin": 0.23150031070993235, "quarter": 3, "return_on_assets": 0.15374661536080553, "return_on_equity": 0.2085303954234126 }, { "asset_turnover_ratio": 0.648275787207893, "current_ratio": 2.8452596858628763, "debt_to_equity_ratio": 0.5526211275341361, "profit_margin": 0.24340984763533244, "quarter": 4, "return_on_assets": 0.15779671058994843, "return_on_equity": 0.21160753392752857 } ], "income_statement": [ { "depreciation": 200798, "expenses": 2813963, "income_tax": 288271, "marketing_expense": 509159, "net_income": 1233260, "net_profit": 944989, "operational_expense": 1512416, "product_revenue": 1222217, "quarter": 1, "rd_expense": 562307, "revenue": 4047223, "salaries_expense": 1294669, "service_revenue": 2825006 }, { "depreciation": 194221, "expenses": 2802254, "income_tax": 297994, "marketing_expense": 476509, "net_income": 1229632, "net_profit": 931638, "operational_expense": 1780886, "product_revenue": 1240769, "quarter": 2, "rd_expense": 411414, "revenue": 4031886, "salaries_expense": 1146368, "service_revenue": 2791117 }, { "depreciation": 209001, "expenses": 2790595, "income_tax": 296167, "marketing_expense": 308873, "net_income": 1226013, "net_profit": 929846, "operational_expense": 1631565, "product_revenue": 1003323, "quarter": 3, "rd_expense": 421977, "revenue": 4016608, "salaries_expense": 1063588, "service_revenue": 3013285 }, { "depreciation": 260695, "expenses": 2778984, "income_tax": 248426, "marketing_expense": 405318, "net_income": 1222403, "net_profit": 973977, "operational_expense": 1940417, "product_revenue": 1372244, "quarter": 4, "rd_expense": 400496, "revenue": 4001387, "salaries_expense": 1287180, "service_revenue": 2629143 } ], "market_conditions": { "gdp_growth": [ 0.04659208962842747, 0.0417448949045351, 0.039725956799415305, 0.041062429555294294 ], "inflation_rate": [ 0.010219572672563498, 0.0034804122949666297, 0.009711063797815962, 0.011070422585740546 ], "interest_rate": [ 0.01482498449412345, 0.013031800897332156, 0.012542347089439819, 0.014278139225279762 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 152941, "billable_hours_per_employee": 139, "client_concentration": 0.25, "client_retention_rate": 0.76, "employee_utilization_rate": 0.65, "gross_billings": 5377065, "net_revenue": 4762889, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 13766 }, { "average_project_size": 64689, "billable_hours_per_employee": 114, "client_concentration": 0.35, "client_retention_rate": 0.88, "employee_utilization_rate": 0.76, "gross_billings": 6083976, "net_revenue": 4785873, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 13832 }, { "average_project_size": 141397, "billable_hours_per_employee": 99, "client_concentration": 0.38, "client_retention_rate": 0.73, "employee_utilization_rate": 0.75, "gross_billings": 5923573, "net_revenue": 4808969, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 13899 }, { "average_project_size": 189417, "billable_hours_per_employee": 85, "client_concentration": 0.26, "client_retention_rate": 0.88, "employee_utilization_rate": 0.64, "gross_billings": 5967644, "net_revenue": 4832176, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 13966 } ], "balance_sheet": [ { "assets": 5631812, "current_assets": 2035161, "current_liabilities": 1476489, "equity": 3994802, "fixed_assets": 3596651, "liabilities": 2923312, "long_term_liabilities": 1446823, "quarter": 1 }, { "assets": 5799345, "current_assets": 2556357, "current_liabilities": 1516811, "equity": 4089840, "fixed_assets": 3242988, "liabilities": 2955492, "long_term_liabilities": 1438681, "quarter": 2 }, { "assets": 5971862, "current_assets": 1799721, "current_liabilities": 1312000, "equity": 4155841, "fixed_assets": 4172141, "liabilities": 2988026, "long_term_liabilities": 1676026, "quarter": 3 }, { "assets": 6149511, "current_assets": 2188539, "current_liabilities": 1300985, "equity": 4328149, "fixed_assets": 3960972, "liabilities": 3020919, "long_term_liabilities": 1719934, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 1768, "financing_cash_flow": 142327, "investing_cash_flow": -278198, "net_cash_flow": 1344658, "operating_cash_flow": 1554451, "quarter": 1 }, { "change_in_working_capital": -59568, "financing_cash_flow": -113988, "investing_cash_flow": -445626, "net_cash_flow": 1098253, "operating_cash_flow": 1456535, "quarter": 2 }, { "change_in_working_capital": 42230, "financing_cash_flow": 123657, "investing_cash_flow": -475427, "net_cash_flow": 1510350, "operating_cash_flow": 1408631, "quarter": 3 }, { "change_in_working_capital": -72391, "financing_cash_flow": 133310, "investing_cash_flow": -457088, "net_cash_flow": 1275042, "operating_cash_flow": 1386121, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8457116466245678, "current_ratio": 1.378378707867109, "debt_to_equity_ratio": 0.7317789467412903, "profit_margin": 0.27006759972781225, "quarter": 1, "return_on_assets": 0.22839931446575276, "return_on_equity": 0.32199393111348196 }, { "asset_turnover_ratio": 0.8252437128675738, "current_ratio": 1.6853497238614434, "debt_to_equity_ratio": 0.7226424505604131, "profit_margin": 0.2603468583474739, "quarter": 2, "return_on_assets": 0.21484960801607766, "return_on_equity": 0.30465421630186024 }, { "asset_turnover_ratio": 0.8052712872467582, "current_ratio": 1.3717385670731708, "debt_to_equity_ratio": 0.7189943022362982, "profit_margin": 0.24371232170554644, "quarter": 3, "return_on_assets": 0.19625453501772144, "return_on_equity": 0.28201391727931846 }, { "asset_turnover_ratio": 0.785782154060705, "current_ratio": 1.6822169356295422, "debt_to_equity_ratio": 0.697970194649029, "profit_margin": 0.24824364841015725, "quarter": 4, "return_on_assets": 0.19506542877962166, "return_on_equity": 0.2771524270536897 } ], "income_statement": [ { "depreciation": 268149, "expenses": 3150259, "income_tax": 326328, "marketing_expense": 555278, "net_income": 1612630, "net_profit": 1286302, "operational_expense": 1866482, "product_revenue": 1674970, "quarter": 1, "rd_expense": 599226, "revenue": 4762889, "salaries_expense": 1018875, "service_revenue": 3087919 }, { "depreciation": 210548, "expenses": 3193947, "income_tax": 345939, "marketing_expense": 579375, "net_income": 1591926, "net_profit": 1245987, "operational_expense": 2138693, "product_revenue": 1852369, "quarter": 2, "rd_expense": 478407, "revenue": 4785873, "salaries_expense": 1382459, "service_revenue": 2933504 }, { "depreciation": 236626, "expenses": 3238242, "income_tax": 398722, "marketing_expense": 497555, "net_income": 1570727, "net_profit": 1172005, "operational_expense": 2226903, "product_revenue": 1673908, "quarter": 3, "rd_expense": 405926, "revenue": 4808969, "salaries_expense": 1426405, "service_revenue": 3135061 }, { "depreciation": 186564, "expenses": 3283151, "income_tax": 349468, "marketing_expense": 582232, "net_income": 1549025, "net_profit": 1199557, "operational_expense": 1763833, "product_revenue": 1620150, "quarter": 4, "rd_expense": 628592, "revenue": 4832176, "salaries_expense": 1584580, "service_revenue": 3212026 } ], "market_conditions": { "gdp_growth": [ 0.04820731402389385, 0.04796082336756258, 0.04310215955468996, 0.0416531067557499 ], "inflation_rate": [ 0.0023156068216483574, 0.011919856048001776, 0.005489094677260648, 0.0072176024575813895 ], "interest_rate": [ 0.012355105864096924, 0.015810791359962655, 0.014006257760713025, 0.010166381020310264 ], "year": 1996 }, "random_event": null, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 68673, "billable_hours_per_employee": 151, "client_concentration": 0.26, "client_retention_rate": 0.71, "employee_utilization_rate": 0.72, "gross_billings": 3686364, "net_revenue": 2939065, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 8494 }, { "average_project_size": 167597, "billable_hours_per_employee": 140, "client_concentration": 0.26, "client_retention_rate": 0.78, "employee_utilization_rate": 0.63, "gross_billings": 3399528, "net_revenue": 2981554, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 8617 }, { "average_project_size": 82401, "billable_hours_per_employee": 89, "client_concentration": 0.14, "client_retention_rate": 0.81, "employee_utilization_rate": 0.7, "gross_billings": 3597100, "net_revenue": 3024658, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 8742 }, { "average_project_size": 128553, "billable_hours_per_employee": 81, "client_concentration": 0.11, "client_retention_rate": 0.79, "employee_utilization_rate": 0.66, "gross_billings": 3766241, "net_revenue": 3068385, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 8868 } ], "balance_sheet": [ { "assets": 3255400, "current_assets": 1570625, "current_liabilities": 675113, "equity": 2100816, "fixed_assets": 1684775, "liabilities": 1635136, "long_term_liabilities": 960023, "quarter": 1 }, { "assets": 3314409, "current_assets": 1565616, "current_liabilities": 843194, "equity": 2140256, "fixed_assets": 1748793, "liabilities": 1659889, "long_term_liabilities": 816695, "quarter": 2 }, { "assets": 3374488, "current_assets": 1474260, "current_liabilities": 770353, "equity": 2184744, "fixed_assets": 1900228, "liabilities": 1685017, "long_term_liabilities": 914664, "quarter": 3 }, { "assets": 3435656, "current_assets": 1348757, "current_liabilities": 824449, "equity": 2227101, "fixed_assets": 2086899, "liabilities": 1710525, "long_term_liabilities": 886076, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -67351, "financing_cash_flow": -169554, "investing_cash_flow": -497585, "net_cash_flow": 125286, "operating_cash_flow": 680616, "quarter": 1 }, { "change_in_working_capital": -19308, "financing_cash_flow": 62611, "investing_cash_flow": -230931, "net_cash_flow": 455328, "operating_cash_flow": 705566, "quarter": 2 }, { "change_in_working_capital": 33220, "financing_cash_flow": 93922, "investing_cash_flow": -209979, "net_cash_flow": 482997, "operating_cash_flow": 717138, "quarter": 3 }, { "change_in_working_capital": 14021, "financing_cash_flow": -78009, "investing_cash_flow": -277266, "net_cash_flow": 245550, "operating_cash_flow": 660108, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.902827609510352, "current_ratio": 2.326462384815579, "debt_to_equity_ratio": 0.7783337522181857, "profit_margin": 0.163505060282777, "quarter": 1, "return_on_assets": 0.14761688271794557, "return_on_equity": 0.2287454017867343 }, { "asset_turnover_ratio": 0.8995733477672792, "current_ratio": 1.8567684305153973, "debt_to_equity_ratio": 0.775556288593514, "profit_margin": 0.162913702049334, "quarter": 2, "return_on_assets": 0.14655282434968045, "return_on_equity": 0.2269522898195356 }, { "asset_turnover_ratio": 0.8963309396862575, "current_ratio": 1.9137460359082135, "debt_to_equity_ratio": 0.7712651917112485, "profit_margin": 0.1637451242421457, "quarter": 3, "return_on_assets": 0.14676982108100547, "return_on_equity": 0.22669612549571025 }, { "asset_turnover_ratio": 0.8931001823232594, "current_ratio": 1.6359495857233133, "debt_to_equity_ratio": 0.7680500345516436, "profit_margin": 0.1635942034653409, "quarter": 4, "return_on_assets": 0.14610601294192432, "return_on_equity": 0.2253916638715532 } ], "income_statement": [ { "depreciation": 200064, "expenses": 2316921, "income_tax": 141592, "marketing_expense": 358057, "net_income": 622144, "net_profit": 480552, "operational_expense": 1581401, "product_revenue": 887016, "quarter": 1, "rd_expense": 261654, "revenue": 2939065, "salaries_expense": 1034829, "service_revenue": 2052049 }, { "depreciation": 219830, "expenses": 2334698, "income_tax": 161120, "marketing_expense": 423413, "net_income": 646856, "net_profit": 485736, "operational_expense": 1555935, "product_revenue": 997251, "quarter": 2, "rd_expense": 418240, "revenue": 2981554, "salaries_expense": 883771, "service_revenue": 1984303 }, { "depreciation": 221865, "expenses": 2352612, "income_tax": 176773, "marketing_expense": 380106, "net_income": 672046, "net_profit": 495273, "operational_expense": 1321715, "product_revenue": 897173, "quarter": 3, "rd_expense": 305427, "revenue": 3024658, "salaries_expense": 814329, "service_revenue": 2127485 }, { "depreciation": 158138, "expenses": 2370663, "income_tax": 195752, "marketing_expense": 413077, "net_income": 697722, "net_profit": 501970, "operational_expense": 1393226, "product_revenue": 774930, "quarter": 4, "rd_expense": 299019, "revenue": 3068385, "salaries_expense": 1028838, "service_revenue": 2293455 } ], "market_conditions": { "gdp_growth": [ 0.03907880993298624, 0.0367058592251461, 0.03186527376248509, 0.039633052598875 ], "inflation_rate": [ 0.011165965534428071, 0.006605752061255293, 0.0029730938216955952, 0.007323318770236841 ], "interest_rate": [ 0.014879710356106381, 0.008221462310195951, 0.015551121329727541, 0.013167974143850684 ], "year": 1997 }, "random_event": null, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 69150, "billable_hours_per_employee": 152, "client_concentration": 0.11, "client_retention_rate": 0.83, "employee_utilization_rate": 0.8, "gross_billings": 4378509, "net_revenue": 3882076, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 11220 }, { "average_project_size": 199186, "billable_hours_per_employee": 113, "client_concentration": 0.39, "client_retention_rate": 0.84, "employee_utilization_rate": 0.71, "gross_billings": 4939964, "net_revenue": 3825043, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 11055 }, { "average_project_size": 199368, "billable_hours_per_employee": 143, "client_concentration": 0.3, "client_retention_rate": 0.69, "employee_utilization_rate": 0.71, "gross_billings": 4663536, "net_revenue": 3768848, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 10893 }, { "average_project_size": 61731, "billable_hours_per_employee": 127, "client_concentration": 0.3, "client_retention_rate": 0.78, "employee_utilization_rate": 0.77, "gross_billings": 4446803, "net_revenue": 3713478, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 10733 } ], "balance_sheet": [ { "assets": 4625088, "current_assets": 1812816, "current_liabilities": 1409104, "equity": 2835173, "fixed_assets": 2812272, "liabilities": 2429261, "long_term_liabilities": 1020157, "quarter": 1 }, { "assets": 4710172, "current_assets": 1892266, "current_liabilities": 1193909, "equity": 2919266, "fixed_assets": 2817906, "liabilities": 2456396, "long_term_liabilities": 1262487, "quarter": 2 }, { "assets": 4796821, "current_assets": 2056069, "current_liabilities": 1427214, "equity": 2961413, "fixed_assets": 2740752, "liabilities": 2483834, "long_term_liabilities": 1056620, "quarter": 3 }, { "assets": 4885065, "current_assets": 1635989, "current_liabilities": 1180647, "equity": 3022038, "fixed_assets": 3249076, "liabilities": 2511579, "long_term_liabilities": 1330932, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 24635, "financing_cash_flow": 61708, "investing_cash_flow": -176076, "net_cash_flow": 619365, "operating_cash_flow": 887951, "quarter": 1 }, { "change_in_working_capital": 67716, "financing_cash_flow": -7449, "investing_cash_flow": -279797, "net_cash_flow": 471920, "operating_cash_flow": 880819, "quarter": 2 }, { "change_in_working_capital": 69042, "financing_cash_flow": 18029, "investing_cash_flow": -278048, "net_cash_flow": 766641, "operating_cash_flow": 834130, "quarter": 3 }, { "change_in_working_capital": -1871, "financing_cash_flow": -64520, "investing_cash_flow": -414668, "net_cash_flow": 434951, "operating_cash_flow": 845903, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8393518134141448, "current_ratio": 1.2865026286207406, "debt_to_equity_ratio": 0.8568299006797822, "profit_margin": 0.1646917783165502, "quarter": 1, "return_on_assets": 0.13823434278439675, "return_on_equity": 0.22550511027016693 }, { "asset_turnover_ratio": 0.8120813847137641, "current_ratio": 1.584933190050498, "debt_to_equity_ratio": 0.8414430202660532, "profit_margin": 0.17398235784538893, "quarter": 2, "return_on_assets": 0.14128783407484907, "return_on_equity": 0.22796483773660914 }, { "asset_turnover_ratio": 0.785697027260346, "current_ratio": 1.440617174439152, "debt_to_equity_ratio": 0.8387327265734297, "profit_margin": 0.17204885949234355, "quarter": 3, "return_on_assets": 0.13517827744666727, "return_on_equity": 0.21895831483146727 }, { "asset_turnover_ratio": 0.7601696190327047, "current_ratio": 1.3856715851562744, "debt_to_equity_ratio": 0.8310878288095649, "profit_margin": 0.17464813309786675, "quarter": 4, "return_on_assets": 0.13276220480177847, "return_on_equity": 0.21460749335382281 } ], "income_statement": [ { "depreciation": 248605, "expenses": 3034978, "income_tax": 207752, "marketing_expense": 456995, "net_income": 847098, "net_profit": 639346, "operational_expense": 1598140, "product_revenue": 1229226, "quarter": 1, "rd_expense": 311807, "revenue": 3882076, "salaries_expense": 1449903, "service_revenue": 2652850 }, { "depreciation": 215329, "expenses": 2980541, "income_tax": 179012, "marketing_expense": 474998, "net_income": 844502, "net_profit": 665490, "operational_expense": 1836040, "product_revenue": 947078, "quarter": 2, "rd_expense": 435476, "revenue": 3825043, "salaries_expense": 1128122, "service_revenue": 2877965 }, { "depreciation": 185704, "expenses": 2927082, "income_tax": 193340, "marketing_expense": 325421, "net_income": 841766, "net_profit": 648426, "operational_expense": 1628942, "product_revenue": 977046, "quarter": 3, "rd_expense": 298272, "revenue": 3768848, "salaries_expense": 1447725, "service_revenue": 2791802 }, { "depreciation": 197351, "expenses": 2874581, "income_tax": 190345, "marketing_expense": 506244, "net_income": 838897, "net_profit": 648552, "operational_expense": 1655219, "product_revenue": 1170542, "quarter": 4, "rd_expense": 308981, "revenue": 3713478, "salaries_expense": 918445, "service_revenue": 2542936 } ], "market_conditions": { "gdp_growth": [ 0.0635330048280857, 0.04675555340300745, 0.05754746583303028, 0.053439778208755784 ], "inflation_rate": [ 0.011902632981849695, 0.008716156149194644, 0.009109377650835953, 0.008758533529100741 ], "interest_rate": [ 0.006470613981784701, 0.00781779798340367, 0.00685879920634235, 0.011530607702613178 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 196159, "billable_hours_per_employee": 107, "client_concentration": 0.22, "client_retention_rate": 0.82, "employee_utilization_rate": 0.65, "gross_billings": 2293385, "net_revenue": 1778791, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 5141 }, { "average_project_size": 144349, "billable_hours_per_employee": 124, "client_concentration": 0.12, "client_retention_rate": 0.74, "employee_utilization_rate": 0.79, "gross_billings": 2258526, "net_revenue": 1772306, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 5122 }, { "average_project_size": 169985, "billable_hours_per_employee": 112, "client_concentration": 0.4, "client_retention_rate": 0.85, "employee_utilization_rate": 0.74, "gross_billings": 2150561, "net_revenue": 1765844, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 5104 }, { "average_project_size": 81244, "billable_hours_per_employee": 139, "client_concentration": 0.34, "client_retention_rate": 0.69, "employee_utilization_rate": 0.67, "gross_billings": 2091446, "net_revenue": 1759407, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 5085 } ], "balance_sheet": [ { "assets": 1817048, "current_assets": 742739, "current_liabilities": 389042, "equity": 1327473, "fixed_assets": 1074309, "liabilities": 808284, "long_term_liabilities": 419242, "quarter": 1 }, { "assets": 1861539, "current_assets": 838838, "current_liabilities": 354980, "equity": 1333980, "fixed_assets": 1022701, "liabilities": 831411, "long_term_liabilities": 476431, "quarter": 2 }, { "assets": 1907119, "current_assets": 855888, "current_liabilities": 468041, "equity": 1376125, "fixed_assets": 1051231, "liabilities": 855200, "long_term_liabilities": 387159, "quarter": 3 }, { "assets": 1953815, "current_assets": 664434, "current_liabilities": 404977, "equity": 1397793, "fixed_assets": 1289381, "liabilities": 879670, "long_term_liabilities": 474693, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 23902, "financing_cash_flow": -92792, "investing_cash_flow": -453871, "net_cash_flow": -39809, "operating_cash_flow": 399551, "quarter": 1 }, { "change_in_working_capital": 37290, "financing_cash_flow": -137573, "investing_cash_flow": -427403, "net_cash_flow": 84864, "operating_cash_flow": 419152, "quarter": 2 }, { "change_in_working_capital": 67221, "financing_cash_flow": 148036, "investing_cash_flow": -362739, "net_cash_flow": 225281, "operating_cash_flow": 435685, "quarter": 3 }, { "change_in_working_capital": 6362, "financing_cash_flow": -81577, "investing_cash_flow": -324648, "net_cash_flow": 169601, "operating_cash_flow": 418045, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.978945520426538, "current_ratio": 1.909148626626431, "debt_to_equity_ratio": 0.6088892203457246, "profit_margin": 0.17917169583160697, "quarter": 1, "return_on_assets": 0.17539932902157784, "return_on_equity": 0.24008699235314013 }, { "asset_turnover_ratio": 0.9520649312208876, "current_ratio": 2.3630570736379513, "debt_to_equity_ratio": 0.6232559708541358, "profit_margin": 0.17144443453895658, "quarter": 2, "return_on_assets": 0.16322623377753567, "return_on_equity": 0.22777852741420412 }, { "asset_turnover_ratio": 0.9259222943088502, "current_ratio": 1.828660309673725, "debt_to_equity_ratio": 0.6214551730402398, "profit_margin": 0.18359832465381992, "quarter": 3, "return_on_assets": 0.16999778199472607, "return_on_equity": 0.23559342356253973 }, { "asset_turnover_ratio": 0.9004982559761288, "current_ratio": 1.640670951683676, "debt_to_equity_ratio": 0.6293278046177081, "profit_margin": 0.1839528886721492, "quarter": 4, "return_on_assets": 0.1656492554310413, "return_on_equity": 0.2315421525218684 } ], "income_statement": [ { "depreciation": 80842, "expenses": 1353110, "income_tax": 106972, "marketing_expense": 257847, "net_income": 425681, "net_profit": 318709, "operational_expense": 801974, "product_revenue": 585336, "quarter": 1, "rd_expense": 249518, "revenue": 1778791, "salaries_expense": 599482, "service_revenue": 1193455 }, { "depreciation": 115300, "expenses": 1344664, "income_tax": 123790, "marketing_expense": 178854, "net_income": 427642, "net_profit": 303852, "operational_expense": 885697, "product_revenue": 598922, "quarter": 2, "rd_expense": 142901, "revenue": 1772306, "salaries_expense": 465296, "service_revenue": 1173384 }, { "depreciation": 111479, "expenses": 1336271, "income_tax": 105367, "marketing_expense": 238435, "net_income": 429573, "net_profit": 324206, "operational_expense": 896971, "product_revenue": 696178, "quarter": 3, "rd_expense": 170263, "revenue": 1765844, "salaries_expense": 618840, "service_revenue": 1069666 }, { "depreciation": 94397, "expenses": 1327930, "income_tax": 107829, "marketing_expense": 197910, "net_income": 431477, "net_profit": 323648, "operational_expense": 878625, "product_revenue": 441143, "quarter": 4, "rd_expense": 259052, "revenue": 1759407, "salaries_expense": 589815, "service_revenue": 1318264 } ], "market_conditions": { "gdp_growth": [ 0.06597799208663221, 0.049759093540520535, 0.05820722665369915, 0.062162169645870506 ], "inflation_rate": [ 0.006537515461563564, 0.006674929586642865, 0.009707742666747924, 0.0031916115855165138 ], "interest_rate": [ 0.01699670691340831, 0.021071076835669486, 0.019824385943359897, 0.015883317310819905 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 153899, "billable_hours_per_employee": 128, "client_concentration": 0.2, "client_retention_rate": 0.85, "employee_utilization_rate": 0.62, "gross_billings": 3778030, "net_revenue": 3049799, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 8814 }, { "average_project_size": 120534, "billable_hours_per_employee": 114, "client_concentration": 0.13, "client_retention_rate": 0.61, "employee_utilization_rate": 0.63, "gross_billings": 3714668, "net_revenue": 2993840, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 8653 }, { "average_project_size": 69660, "billable_hours_per_employee": 131, "client_concentration": 0.13, "client_retention_rate": 0.66, "employee_utilization_rate": 0.75, "gross_billings": 3584508, "net_revenue": 2938908, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 8494 }, { "average_project_size": 133599, "billable_hours_per_employee": 150, "client_concentration": 0.26, "client_retention_rate": 0.9, "employee_utilization_rate": 0.78, "gross_billings": 3727070, "net_revenue": 2884984, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 8338 } ], "balance_sheet": [ { "assets": 3636478, "current_assets": 1484822, "current_liabilities": 1094062, "equity": 2380018, "fixed_assets": 2151656, "liabilities": 2094872, "long_term_liabilities": 1000810, "quarter": 1 }, { "assets": 3756789, "current_assets": 1205904, "current_liabilities": 888330, "equity": 2417441, "fixed_assets": 2550885, "liabilities": 2137455, "long_term_liabilities": 1249125, "quarter": 2 }, { "assets": 3881080, "current_assets": 1500080, "current_liabilities": 956513, "equity": 2557451, "fixed_assets": 2381000, "liabilities": 2180903, "long_term_liabilities": 1224390, "quarter": 3 }, { "assets": 4009484, "current_assets": 1658329, "current_liabilities": 1183560, "equity": 2570355, "fixed_assets": 2351155, "liabilities": 2225235, "long_term_liabilities": 1041675, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 16382, "financing_cash_flow": 170051, "investing_cash_flow": -298040, "net_cash_flow": 587423, "operating_cash_flow": 1025261, "quarter": 1 }, { "change_in_working_capital": 90976, "financing_cash_flow": -131750, "investing_cash_flow": -299582, "net_cash_flow": 585157, "operating_cash_flow": 944067, "quarter": 2 }, { "change_in_working_capital": -12399, "financing_cash_flow": -169335, "investing_cash_flow": -277669, "net_cash_flow": 746111, "operating_cash_flow": 1002870, "quarter": 3 }, { "change_in_working_capital": -12423, "financing_cash_flow": -198671, "investing_cash_flow": -317059, "net_cash_flow": 431391, "operating_cash_flow": 913710, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8386683488804277, "current_ratio": 1.357164402017436, "debt_to_equity_ratio": 0.8801916624159986, "profit_margin": 0.27490729716942003, "quarter": 1, "return_on_assets": 0.23055604901225857, "return_on_equity": 0.3522712853432201 }, { "asset_turnover_ratio": 0.7969145991430447, "current_ratio": 1.3574955253115397, "debt_to_equity_ratio": 0.8841808341961603, "profit_margin": 0.26658305053042247, "quarter": 2, "return_on_assets": 0.21244392485178168, "return_on_equity": 0.33014538927733916 }, { "asset_turnover_ratio": 0.7572397373926845, "current_ratio": 1.568279782919835, "debt_to_equity_ratio": 0.852764334487738, "profit_margin": 0.29169814094214586, "quarter": 3, "return_on_assets": 0.2208854236449648, "return_on_equity": 0.3352064223322363 }, { "asset_turnover_ratio": 0.7195399707294006, "current_ratio": 1.401136402041299, "debt_to_equity_ratio": 0.865730609196006, "profit_margin": 0.27248192710947444, "quarter": 4, "return_on_assets": 0.1960616378566419, "return_on_equity": 0.30583557524155225 } ], "income_statement": [ { "depreciation": 186849, "expenses": 1874812, "income_tax": 336575, "marketing_expense": 314004, "net_income": 1174987, "net_profit": 838412, "operational_expense": 1263708, "product_revenue": 867685, "quarter": 1, "rd_expense": 313275, "revenue": 3049799, "salaries_expense": 692718, "service_revenue": 2182114 }, { "depreciation": 145960, "expenses": 1855406, "income_tax": 340327, "marketing_expense": 310384, "net_income": 1138434, "net_profit": 798107, "operational_expense": 1082619, "product_revenue": 852607, "quarter": 2, "rd_expense": 310831, "revenue": 2993840, "salaries_expense": 719102, "service_revenue": 2141233 }, { "depreciation": 145596, "expenses": 1836201, "income_tax": 245433, "marketing_expense": 306100, "net_income": 1102707, "net_profit": 857274, "operational_expense": 936733, "product_revenue": 612855, "quarter": 3, "rd_expense": 251826, "revenue": 2938908, "salaries_expense": 806219, "service_revenue": 2326053 }, { "depreciation": 127604, "expenses": 1817195, "income_tax": 281683, "marketing_expense": 337501, "net_income": 1067789, "net_profit": 786106, "operational_expense": 1138931, "product_revenue": 928429, "quarter": 4, "rd_expense": 340752, "revenue": 2884984, "salaries_expense": 656478, "service_revenue": 1956555 } ], "market_conditions": { "gdp_growth": [ 0.06207601339796782, 0.05144501820864259, 0.061308684759921024, 0.060331183758667195 ], "inflation_rate": [ 0.004304488496387797, 0.0032862611345464846, 0.0036718675093500948, 0.006736209850084027 ], "interest_rate": [ 0.017950720623639185, 0.01271389854287083, 0.013702219698264493, 0.01854899144606299 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 145682, "billable_hours_per_employee": 145, "client_concentration": 0.27, "client_retention_rate": 0.67, "employee_utilization_rate": 0.62, "gross_billings": 831434, "net_revenue": 720869, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 2083 }, { "average_project_size": 115675, "billable_hours_per_employee": 102, "client_concentration": 0.16, "client_retention_rate": 0.82, "employee_utilization_rate": 0.8, "gross_billings": 810294, "net_revenue": 731115, "new_client_acquisition": 3, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 2113 }, { "average_project_size": 174924, "billable_hours_per_employee": 131, "client_concentration": 0.31, "client_retention_rate": 0.73, "employee_utilization_rate": 0.67, "gross_billings": 878985, "net_revenue": 741506, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 2143 }, { "average_project_size": 146475, "billable_hours_per_employee": 95, "client_concentration": 0.2, "client_retention_rate": 0.69, "employee_utilization_rate": 0.62, "gross_billings": 948497, "net_revenue": 752046, "new_client_acquisition": 2, "organic_growth": -0.05, "quarter": 4, "revenue_per_employee": 2174 } ], "balance_sheet": [ { "assets": 846489, "current_assets": 277691, "current_liabilities": 278184, "equity": 472865, "fixed_assets": 568798, "liabilities": 488089, "long_term_liabilities": 209905, "quarter": 1 }, { "assets": 865166, "current_assets": 403526, "current_liabilities": 224196, "equity": 492305, "fixed_assets": 461640, "liabilities": 492462, "long_term_liabilities": 268266, "quarter": 2 }, { "assets": 884256, "current_assets": 345740, "current_liabilities": 270543, "equity": 499005, "fixed_assets": 538516, "liabilities": 496874, "long_term_liabilities": 226331, "quarter": 3 }, { "assets": 903767, "current_assets": 412562, "current_liabilities": 292096, "equity": 518528, "fixed_assets": 491205, "liabilities": 501325, "long_term_liabilities": 209229, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -71085, "financing_cash_flow": -46606, "investing_cash_flow": -373466, "net_cash_flow": -77072, "operating_cash_flow": 156071, "quarter": 1 }, { "change_in_working_capital": 13604, "financing_cash_flow": -106550, "investing_cash_flow": -473349, "net_cash_flow": 193579, "operating_cash_flow": 169857, "quarter": 2 }, { "change_in_working_capital": 62554, "financing_cash_flow": -20747, "investing_cash_flow": -495774, "net_cash_flow": -161912, "operating_cash_flow": 169938, "quarter": 3 }, { "change_in_working_capital": 4317, "financing_cash_flow": 51644, "investing_cash_flow": -235600, "net_cash_flow": -345226, "operating_cash_flow": 171154, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8515987803739918, "current_ratio": 0.9982277916774509, "debt_to_equity_ratio": 1.0321952354266017, "profit_margin": 0.15878751895281945, "quarter": 1, "return_on_assets": 0.13522325747883315, "return_on_equity": 0.24206697471794275 }, { "asset_turnover_ratio": 0.8450574802985785, "current_ratio": 1.7998804617388358, "debt_to_equity_ratio": 1.000318907994028, "profit_margin": 0.16358712377669724, "quarter": 2, "return_on_assets": 0.13824052262802744, "return_on_equity": 0.2429408598328272 }, { "asset_turnover_ratio": 0.8385648499981906, "current_ratio": 1.2779484222471105, "debt_to_equity_ratio": 0.9957295017083997, "profit_margin": 0.15053553174215717, "quarter": 3, "return_on_assets": 0.12623380559475988, "return_on_equity": 0.22369114537930482 }, { "asset_turnover_ratio": 0.8321237664132459, "current_ratio": 1.412419204645048, "debt_to_equity_ratio": 0.9668233923722538, "profit_margin": 0.15436023860242593, "quarter": 4, "return_on_assets": 0.12844682313029795, "return_on_equity": 0.22387604912367318 } ], "income_statement": [ { "depreciation": 41606, "expenses": 574176, "income_tax": 32228, "marketing_expense": 83093, "net_income": 146693, "net_profit": 114465, "operational_expense": 307056, "product_revenue": 282941, "quarter": 1, "rd_expense": 97748, "revenue": 720869, "salaries_expense": 199449, "service_revenue": 437928 }, { "depreciation": 50256, "expenses": 579774, "income_tax": 31740, "marketing_expense": 89692, "net_income": 151341, "net_profit": 119601, "operational_expense": 318319, "product_revenue": 239235, "quarter": 2, "rd_expense": 95975, "revenue": 731115, "salaries_expense": 176042, "service_revenue": 491880 }, { "depreciation": 58315, "expenses": 585428, "income_tax": 44455, "marketing_expense": 88359, "net_income": 156078, "net_profit": 111623, "operational_expense": 374553, "product_revenue": 253420, "quarter": 3, "rd_expense": 90177, "revenue": 741506, "salaries_expense": 233370, "service_revenue": 488086 }, { "depreciation": 55068, "expenses": 591137, "income_tax": 44823, "marketing_expense": 88072, "net_income": 160909, "net_profit": 116086, "operational_expense": 413552, "product_revenue": 294698, "quarter": 4, "rd_expense": 91650, "revenue": 752046, "salaries_expense": 277540, "service_revenue": 457348 } ], "market_conditions": { "gdp_growth": [ 0.053230680206168744, 0.046926824588826486, 0.047976297270818764, 0.05672260730777156 ], "inflation_rate": [ 0.013899234416637082, 0.006305128992875607, 0.013186647302610426, 0.009391058784253031 ], "interest_rate": [ 0.01630369232565392, 0.02281374894623687, 0.019684115724011304, 0.020805207780667478 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 142623, "billable_hours_per_employee": 119, "client_concentration": 0.24, "client_retention_rate": 0.86, "employee_utilization_rate": 0.6, "gross_billings": 4091535, "net_revenue": 3399185, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 9824 }, { "average_project_size": 109712, "billable_hours_per_employee": 141, "client_concentration": 0.32, "client_retention_rate": 0.8, "employee_utilization_rate": 0.79, "gross_billings": 3816879, "net_revenue": 3312886, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 9575 }, { "average_project_size": 126279, "billable_hours_per_employee": 110, "client_concentration": 0.33, "client_retention_rate": 0.77, "employee_utilization_rate": 0.76, "gross_billings": 4137808, "net_revenue": 3228779, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 9332 }, { "average_project_size": 122641, "billable_hours_per_employee": 143, "client_concentration": 0.31, "client_retention_rate": 0.62, "employee_utilization_rate": 0.79, "gross_billings": 3763473, "net_revenue": 3146808, "new_client_acquisition": 5, "organic_growth": -0.05, "quarter": 4, "revenue_per_employee": 9095 } ], "balance_sheet": [ { "assets": 4837161, "current_assets": 2371419, "current_liabilities": 1127961, "equity": 3085709, "fixed_assets": 2465742, "liabilities": 2584308, "long_term_liabilities": 1456347, "quarter": 1 }, { "assets": 4926110, "current_assets": 1655354, "current_liabilities": 1123445, "equity": 3146302, "fixed_assets": 3270756, "liabilities": 2608146, "long_term_liabilities": 1484701, "quarter": 2 }, { "assets": 5016696, "current_assets": 1978470, "current_liabilities": 1091170, "equity": 3172579, "fixed_assets": 3038226, "liabilities": 2632203, "long_term_liabilities": 1541033, "quarter": 3 }, { "assets": 5108947, "current_assets": 1907031, "current_liabilities": 1578801, "equity": 3258750, "fixed_assets": 3201916, "liabilities": 2656482, "long_term_liabilities": 1077681, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 19454, "financing_cash_flow": 71896, "investing_cash_flow": -460713, "net_cash_flow": 532460, "operating_cash_flow": 1052537, "quarter": 1 }, { "change_in_working_capital": -99970, "financing_cash_flow": -72088, "investing_cash_flow": -182102, "net_cash_flow": 583735, "operating_cash_flow": 1022763, "quarter": 2 }, { "change_in_working_capital": 54262, "financing_cash_flow": -101971, "investing_cash_flow": -125769, "net_cash_flow": 479387, "operating_cash_flow": 919761, "quarter": 3 }, { "change_in_working_capital": 25971, "financing_cash_flow": -5540, "investing_cash_flow": -457497, "net_cash_flow": 983002, "operating_cash_flow": 971427, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7027231469037314, "current_ratio": 2.1023944976821007, "debt_to_equity_ratio": 0.8375086568435326, "profit_margin": 0.24501637892612493, "quarter": 1, "return_on_assets": 0.1721786808419236, "return_on_equity": 0.2699074993785869 }, { "asset_turnover_ratio": 0.6725156360698401, "current_ratio": 1.4734624302925377, "debt_to_equity_ratio": 0.8289560252003781, "profit_margin": 0.25003516571351986, "quarter": 2, "return_on_assets": 0.1681525585096557, "return_on_equity": 0.2632735191980935 }, { "asset_turnover_ratio": 0.6436066686121702, "current_ratio": 1.8131638516454816, "debt_to_equity_ratio": 0.829672956922428, "profit_margin": 0.24408174111637868, "quarter": 3, "return_on_assets": 0.15709263626897066, "return_on_equity": 0.2484054770582545 }, { "asset_turnover_ratio": 0.6159406233809042, "current_ratio": 1.2078982721698301, "debt_to_equity_ratio": 0.8151843498273879, "profit_margin": 0.2562231315034155, "quarter": 4, "return_on_assets": 0.15781823534282113, "return_on_equity": 0.24742155734560797 } ], "income_statement": [ { "depreciation": 219681, "expenses": 2231181, "income_tax": 335148, "marketing_expense": 435997, "net_income": 1168004, "net_profit": 832856, "operational_expense": 1240942, "product_revenue": 1191362, "quarter": 1, "rd_expense": 400689, "revenue": 3399185, "salaries_expense": 1009678, "service_revenue": 2207823 }, { "depreciation": 194425, "expenses": 2183726, "income_tax": 300822, "marketing_expense": 421690, "net_income": 1129160, "net_profit": 828338, "operational_expense": 1259275, "product_revenue": 799984, "quarter": 2, "rd_expense": 393760, "revenue": 3312886, "salaries_expense": 819404, "service_revenue": 2512902 }, { "depreciation": 131675, "expenses": 2137282, "income_tax": 303411, "marketing_expense": 365392, "net_income": 1091497, "net_profit": 788086, "operational_expense": 1070513, "product_revenue": 710648, "quarter": 3, "rd_expense": 348997, "revenue": 3228779, "salaries_expense": 669391, "service_revenue": 2518131 }, { "depreciation": 165142, "expenses": 2091824, "income_tax": 248699, "marketing_expense": 353255, "net_income": 1054984, "net_profit": 806285, "operational_expense": 1047053, "product_revenue": 1157487, "quarter": 4, "rd_expense": 374848, "revenue": 3146808, "salaries_expense": 809217, "service_revenue": 1989321 } ], "market_conditions": { "gdp_growth": [ 0.0675203485239329, 0.05500400057851969, 0.05483168689020932, 0.05107631817032555 ], "inflation_rate": [ 0.010333269062174114, 0.013037398177163224, 0.009671144273862849, 0.008073248917707963 ], "interest_rate": [ 0.013704162701990446, 0.012787752892739784, 0.016915729515823832, 0.013247011824521822 ], "year": 2002 }, "random_event": null, "year": 2002 } ]

{ "advertising_type": "Traditional Advertising", "financial_health": "Good", "founding_year": 1991, "industry": "Advertising", "location": "Davidsonland", "name": "Walker and Sons", "num_employees": 102, "region": "North America", "revenue_size": "Medium", "website": "www.walkerandsons.com" }

[ { "advertising_kpis": [ { "average_project_size": 128126, "billable_hours_per_employee": 138, "client_concentration": 0.18, "client_retention_rate": 0.85, "employee_utilization_rate": 0.76, "gross_billings": 12656607, "net_revenue": 10339641, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 101369 }, { "average_project_size": 145229, "billable_hours_per_employee": 93, "client_concentration": 0.21, "client_retention_rate": 0.74, "employee_utilization_rate": 0.72, "gross_billings": 13714228, "net_revenue": 10608443, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 104004 }, { "average_project_size": 138051, "billable_hours_per_employee": 96, "client_concentration": 0.23, "client_retention_rate": 0.63, "employee_utilization_rate": 0.75, "gross_billings": 14039929, "net_revenue": 10884234, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 106708 }, { "average_project_size": 184603, "billable_hours_per_employee": 143, "client_concentration": 0.27, "client_retention_rate": 0.63, "employee_utilization_rate": 0.69, "gross_billings": 13834684, "net_revenue": 11167194, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 109482 } ], "balance_sheet": [ { "assets": 12447268, "current_assets": 4542714, "current_liabilities": 2898774, "equity": 8954947, "fixed_assets": 7904554, "liabilities": 5408617, "long_term_liabilities": 2509843, "quarter": 1 }, { "assets": 12636930, "current_assets": 6251705, "current_liabilities": 3137137, "equity": 9122255, "fixed_assets": 6385225, "liabilities": 5507491, "long_term_liabilities": 2370354, "quarter": 2 }, { "assets": 12829481, "current_assets": 6112617, "current_liabilities": 3085982, "equity": 9343642, "fixed_assets": 6716864, "liabilities": 5608172, "long_term_liabilities": 2522190, "quarter": 3 }, { "assets": 13024967, "current_assets": 4408015, "current_liabilities": 3130370, "equity": 9613809, "fixed_assets": 8616952, "liabilities": 5710694, "long_term_liabilities": 2580324, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 25024, "financing_cash_flow": 63838, "investing_cash_flow": -262357, "net_cash_flow": 2125240, "operating_cash_flow": 2542430, "quarter": 1 }, { "change_in_working_capital": -92880, "financing_cash_flow": 130541, "investing_cash_flow": -220204, "net_cash_flow": 2345103, "operating_cash_flow": 2505062, "quarter": 2 }, { "change_in_working_capital": 41957, "financing_cash_flow": -180269, "investing_cash_flow": -256195, "net_cash_flow": 2499043, "operating_cash_flow": 2720467, "quarter": 3 }, { "change_in_working_capital": 31330, "financing_cash_flow": 127222, "investing_cash_flow": -430897, "net_cash_flow": 2560451, "operating_cash_flow": 2809987, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8306755345831712, "current_ratio": 1.56711561508417, "debt_to_equity_ratio": 0.6039809057496376, "profit_margin": 0.18533486800944057, "quarter": 1, "return_on_assets": 0.15395314056064352, "return_on_equity": 0.2139930029736636 }, { "asset_turnover_ratio": 0.8394794463528721, "current_ratio": 1.9928058608852595, "debt_to_equity_ratio": 0.6037422764437083, "profit_margin": 0.18785188363645824, "quarter": 2, "return_on_assets": 0.15769779527147812, "return_on_equity": 0.21845651102715283 }, { "asset_turnover_ratio": 0.8483767971596045, "current_ratio": 1.98076884440674, "debt_to_equity_ratio": 0.6002126365714783, "profit_margin": 0.19499148952512413, "quarter": 3, "return_on_assets": 0.16542625535670538, "return_on_equity": 0.22714194315235964 }, { "asset_turnover_ratio": 0.8573683142536944, "current_ratio": 1.4081450435571514, "debt_to_equity_ratio": 0.5940095127748013, "profit_margin": 0.20591887272666706, "quarter": 4, "return_on_assets": 0.1765483167826836, "return_on_equity": 0.2391909387839929 } ], "income_statement": [ { "depreciation": 626134, "expenses": 7634550, "income_tax": 788795, "marketing_expense": 858938, "net_income": 2705091, "net_profit": 1916296, "operational_expense": 5200350, "product_revenue": 2165190, "quarter": 1, "rd_expense": 896707, "revenue": 10339641, "salaries_expense": 3218926, "service_revenue": 8174451 }, { "depreciation": 512246, "expenses": 7836314, "income_tax": 779313, "marketing_expense": 1399988, "net_income": 2772129, "net_profit": 1992816, "operational_expense": 4980356, "product_revenue": 2539229, "quarter": 2, "rd_expense": 873330, "revenue": 10608443, "salaries_expense": 3527705, "service_revenue": 8069214 }, { "depreciation": 598134, "expenses": 8043410, "income_tax": 718491, "marketing_expense": 1517977, "net_income": 2840824, "net_profit": 2122333, "operational_expense": 4936419, "product_revenue": 3822154, "quarter": 3, "rd_expense": 1595811, "revenue": 10884234, "salaries_expense": 3700459, "service_revenue": 7062080 }, { "depreciation": 510451, "expenses": 8255980, "income_tax": 611678, "marketing_expense": 1362519, "net_income": 2911214, "net_profit": 2299536, "operational_expense": 4923107, "product_revenue": 2503769, "quarter": 4, "rd_expense": 1270425, "revenue": 11167194, "salaries_expense": 2834173, "service_revenue": 8663425 } ], "market_conditions": { "gdp_growth": [ 0.027991102999655848, 0.0260341757282685, 0.022548658175292183, 0.024407664553385555 ], "inflation_rate": [ 0.013904012522009205, 0.0169244647568388, 0.01237059620636787, 0.012393976615777447 ], "interest_rate": [ 0.018708223931477506, 0.02422869980086794, 0.022171474237714914, 0.023052722590432662 ], "year": 1991 }, "random_event": { "description": "Walker and Sons Partnership with Major Brand in 1991", "impact": 0.07, "type": "Partnership with Major Brand" }, "year": 1991 }, { "advertising_kpis": [ { "average_project_size": 59945, "billable_hours_per_employee": 121, "client_concentration": 0.29, "client_retention_rate": 0.77, "employee_utilization_rate": 0.7, "gross_billings": 10494662, "net_revenue": 9037767, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 88606 }, { "average_project_size": 167648, "billable_hours_per_employee": 142, "client_concentration": 0.39, "client_retention_rate": 0.77, "employee_utilization_rate": 0.65, "gross_billings": 11614362, "net_revenue": 9295577, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 91133 }, { "average_project_size": 52161, "billable_hours_per_employee": 140, "client_concentration": 0.28, "client_retention_rate": 0.75, "employee_utilization_rate": 0.75, "gross_billings": 11547127, "net_revenue": 9560743, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 93733 }, { "average_project_size": 127648, "billable_hours_per_employee": 143, "client_concentration": 0.21, "client_retention_rate": 0.88, "employee_utilization_rate": 0.66, "gross_billings": 12531649, "net_revenue": 9833472, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 96407 } ], "balance_sheet": [ { "assets": 12074681, "current_assets": 5628960, "current_liabilities": 2462789, "equity": 8518573, "fixed_assets": 6445721, "liabilities": 6127205, "long_term_liabilities": 3664416, "quarter": 1 }, { "assets": 12321938, "current_assets": 5406905, "current_liabilities": 3230710, "equity": 8816159, "fixed_assets": 6915033, "liabilities": 6223501, "long_term_liabilities": 2992791, "quarter": 2 }, { "assets": 12574259, "current_assets": 5856108, "current_liabilities": 2713078, "equity": 9119246, "fixed_assets": 6718151, "liabilities": 6321311, "long_term_liabilities": 3608233, "quarter": 3 }, { "assets": 12831746, "current_assets": 5444725, "current_liabilities": 3704940, "equity": 9050929, "fixed_assets": 7387021, "liabilities": 6420658, "long_term_liabilities": 2715718, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -65989, "financing_cash_flow": -154285, "investing_cash_flow": -388772, "net_cash_flow": 2855472, "operating_cash_flow": 2939136, "quarter": 1 }, { "change_in_working_capital": 77367, "financing_cash_flow": -161857, "investing_cash_flow": -126940, "net_cash_flow": 2844810, "operating_cash_flow": 3031551, "quarter": 2 }, { "change_in_working_capital": 42257, "financing_cash_flow": 73171, "investing_cash_flow": -131403, "net_cash_flow": 3008960, "operating_cash_flow": 3404288, "quarter": 3 }, { "change_in_working_capital": -29277, "financing_cash_flow": -47406, "investing_cash_flow": -476935, "net_cash_flow": 2520831, "operating_cash_flow": 3095624, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7484890905192444, "current_ratio": 2.285603841823234, "debt_to_equity_ratio": 0.7192759867174936, "profit_margin": 0.28448365619516414, "quarter": 1, "return_on_assets": 0.2129329130931078, "return_on_equity": 0.30182250008305384 }, { "asset_turnover_ratio": 0.7543924502785195, "current_ratio": 1.6735965159361255, "debt_to_equity_ratio": 0.7059197775357726, "profit_margin": 0.2923672193775599, "quarter": 2, "return_on_assets": 0.22055962300735485, "return_on_equity": 0.3082659920266865 }, { "asset_turnover_ratio": 0.760342458350826, "current_ratio": 2.1584738809573483, "debt_to_equity_ratio": 0.6931835153915137, "profit_margin": 0.29979866627520474, "quarter": 3, "return_on_assets": 0.2279496549259881, "return_on_equity": 0.3143130473725569 }, { "asset_turnover_ratio": 0.7663393586500231, "current_ratio": 1.4695852024594191, "debt_to_equity_ratio": 0.7093921518995453, "profit_margin": 0.2684546211144955, "quarter": 4, "return_on_assets": 0.20572734217151742, "return_on_equity": 0.29166519812496594 } ], "income_statement": [ { "depreciation": 368039, "expenses": 5658522, "income_tax": 808148, "marketing_expense": 1001681, "net_income": 3379245, "net_profit": 2571097, "operational_expense": 3815311, "product_revenue": 3425272, "quarter": 1, "rd_expense": 701042, "revenue": 9037767, "salaries_expense": 2387120, "service_revenue": 5612495 }, { "depreciation": 313829, "expenses": 5800444, "income_tax": 777411, "marketing_expense": 875779, "net_income": 3495133, "net_profit": 2717722, "operational_expense": 3032867, "product_revenue": 3561646, "quarter": 2, "rd_expense": 703201, "revenue": 9295577, "salaries_expense": 2666214, "service_revenue": 5733931 }, { "depreciation": 537990, "expenses": 5945927, "income_tax": 748518, "marketing_expense": 859706, "net_income": 3614816, "net_profit": 2866298, "operational_expense": 3717532, "product_revenue": 2085605, "quarter": 3, "rd_expense": 878849, "revenue": 9560743, "salaries_expense": 2808687, "service_revenue": 7475138 }, { "depreciation": 455783, "expenses": 6095058, "income_tax": 1098573, "marketing_expense": 1028158, "net_income": 3738414, "net_profit": 2639841, "operational_expense": 4170821, "product_revenue": 2311365, "quarter": 4, "rd_expense": 757620, "revenue": 9833472, "salaries_expense": 2936503, "service_revenue": 7522107 } ], "market_conditions": { "gdp_growth": [ 0.030340152898361603, 0.023941651160511904, 0.022345751264202744, 0.019485878652103963 ], "inflation_rate": [ 0.005563422517393208, 0.00898179597102027, 0.011122471744365665, 0.0143185623189152 ], "interest_rate": [ 0.031658559732831874, 0.029772672064353037, 0.027994845794933387, 0.028831107313506285 ], "year": 1992 }, "random_event": { "description": "Walker and Sons Technology Adoption in 1992", "impact": 0.01, "type": "Technology Adoption" }, "year": 1992 }, { "advertising_kpis": [ { "average_project_size": 192934, "billable_hours_per_employee": 98, "client_concentration": 0.16, "client_retention_rate": 0.79, "employee_utilization_rate": 0.64, "gross_billings": 16024876, "net_revenue": 14232580, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 139535 }, { "average_project_size": 95219, "billable_hours_per_employee": 110, "client_concentration": 0.36, "client_retention_rate": 0.85, "employee_utilization_rate": 0.75, "gross_billings": 17173808, "net_revenue": 14605280, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 143189 }, { "average_project_size": 162682, "billable_hours_per_employee": 126, "client_concentration": 0.24, "client_retention_rate": 0.75, "employee_utilization_rate": 0.65, "gross_billings": 17223267, "net_revenue": 14987741, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 146939 }, { "average_project_size": 166493, "billable_hours_per_employee": 125, "client_concentration": 0.34, "client_retention_rate": 0.74, "employee_utilization_rate": 0.72, "gross_billings": 17679125, "net_revenue": 15380217, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 150786 } ], "balance_sheet": [ { "assets": 18746567, "current_assets": 7192562, "current_liabilities": 4177348, "equity": 13871130, "fixed_assets": 11554005, "liabilities": 7788047, "long_term_liabilities": 3610699, "quarter": 1 }, { "assets": 19125509, "current_assets": 6042064, "current_liabilities": 4366416, "equity": 14184974, "fixed_assets": 13083445, "liabilities": 7905223, "long_term_liabilities": 3538807, "quarter": 2 }, { "assets": 19512110, "current_assets": 7933390, "current_liabilities": 4120111, "equity": 14475214, "fixed_assets": 11578720, "liabilities": 8024162, "long_term_liabilities": 3904051, "quarter": 3 }, { "assets": 19906526, "current_assets": 9749463, "current_liabilities": 4452221, "equity": 14890666, "fixed_assets": 10157063, "liabilities": 8144891, "long_term_liabilities": 3692670, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -52782, "financing_cash_flow": -134239, "investing_cash_flow": -150334, "net_cash_flow": 3274774, "operating_cash_flow": 3527794, "quarter": 1 }, { "change_in_working_capital": 95764, "financing_cash_flow": 116438, "investing_cash_flow": -129270, "net_cash_flow": 3767786, "operating_cash_flow": 3813071, "quarter": 2 }, { "change_in_working_capital": 58961, "financing_cash_flow": -75077, "investing_cash_flow": -429472, "net_cash_flow": 3480094, "operating_cash_flow": 3544214, "quarter": 3 }, { "change_in_working_capital": -23354, "financing_cash_flow": 157641, "investing_cash_flow": -145017, "net_cash_flow": 3705260, "operating_cash_flow": 4089451, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7592099396118767, "current_ratio": 1.7218010086782332, "debt_to_equity_ratio": 0.5614572857438435, "profit_margin": 0.2046438523444098, "quarter": 1, "return_on_assets": 0.15536764678034118, "return_on_equity": 0.209976404229504 }, { "asset_turnover_ratio": 0.7636544470528863, "current_ratio": 1.3837582126851862, "debt_to_equity_ratio": 0.5572955579615444, "profit_margin": 0.20298741277127175, "quarter": 2, "return_on_assets": 0.15501224045854153, "return_on_equity": 0.20900200451548237 }, { "asset_turnover_ratio": 0.7681250771956493, "current_ratio": 1.9255282199921313, "debt_to_equity_ratio": 0.5543380567637894, "profit_margin": 0.19931395932182175, "quarter": 3, "return_on_assets": 0.15309805039024482, "return_on_equity": 0.20637111133555608 }, { "asset_turnover_ratio": 0.7726218527532127, "current_ratio": 2.1897976313395047, "debt_to_equity_ratio": 0.5469796314013087, "profit_margin": 0.20344517895943862, "quarter": 4, "return_on_assets": 0.15718619110135038, "return_on_equity": 0.21013371732332187 } ], "income_statement": [ { "depreciation": 615184, "expenses": 10363626, "income_tax": 956344, "marketing_expense": 1445921, "net_income": 3868954, "net_profit": 2912610, "operational_expense": 6323019, "product_revenue": 3649494, "quarter": 1, "rd_expense": 1919177, "revenue": 14232580, "salaries_expense": 4497457, "service_revenue": 10583086 }, { "depreciation": 848383, "expenses": 10703008, "income_tax": 937584, "marketing_expense": 1913401, "net_income": 3902272, "net_profit": 2964688, "operational_expense": 5906474, "product_revenue": 5288473, "quarter": 2, "rd_expense": 1145704, "revenue": 14605280, "salaries_expense": 4855432, "service_revenue": 9316807 }, { "depreciation": 556948, "expenses": 11053504, "income_tax": 946971, "marketing_expense": 1320658, "net_income": 3934237, "net_profit": 2987266, "operational_expense": 7400832, "product_revenue": 4647196, "quarter": 3, "rd_expense": 2007317, "revenue": 14987741, "salaries_expense": 4309012, "service_revenue": 10340545 }, { "depreciation": 960420, "expenses": 11415478, "income_tax": 835708, "marketing_expense": 1982464, "net_income": 3964739, "net_profit": 3129031, "operational_expense": 6171984, "product_revenue": 3979860, "quarter": 4, "rd_expense": 1300575, "revenue": 15380217, "salaries_expense": 3604693, "service_revenue": 11400357 } ], "market_conditions": { "gdp_growth": [ 0.015939048466232345, 0.019549878603701186, 0.010434566761970755, 0.0181009347455389 ], "inflation_rate": [ 0.015658463329457993, 0.022374632420930893, 0.02424203947098328, 0.015394965195601986 ], "interest_rate": [ 0.03416770080957358, 0.031090776684385254, 0.029238184601329275, 0.03358948143475542 ], "year": 1993 }, "random_event": null, "year": 1993 }, { "advertising_kpis": [ { "average_project_size": 79225, "billable_hours_per_employee": 145, "client_concentration": 0.23, "client_retention_rate": 0.79, "employee_utilization_rate": 0.68, "gross_billings": 20052728, "net_revenue": 16770261, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 164414 }, { "average_project_size": 148101, "billable_hours_per_employee": 86, "client_concentration": 0.22, "client_retention_rate": 0.87, "employee_utilization_rate": 0.72, "gross_billings": 19525558, "net_revenue": 17598793, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 172537 }, { "average_project_size": 143037, "billable_hours_per_employee": 125, "client_concentration": 0.38, "client_retention_rate": 0.64, "employee_utilization_rate": 0.78, "gross_billings": 23711124, "net_revenue": 18468259, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 181061 }, { "average_project_size": 146096, "billable_hours_per_employee": 152, "client_concentration": 0.16, "client_retention_rate": 0.73, "employee_utilization_rate": 0.71, "gross_billings": 24505231, "net_revenue": 19380680, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 190007 } ], "balance_sheet": [ { "assets": 23320439, "current_assets": 7679616, "current_liabilities": 5611707, "equity": 15920119, "fixed_assets": 15640823, "liabilities": 11502243, "long_term_liabilities": 5890536, "quarter": 1 }, { "assets": 23976885, "current_assets": 7250517, "current_liabilities": 4778749, "equity": 16490281, "fixed_assets": 16726368, "liabilities": 11736609, "long_term_liabilities": 6957860, "quarter": 2 }, { "assets": 24651810, "current_assets": 11273781, "current_liabilities": 6259135, "equity": 16923045, "fixed_assets": 13378029, "liabilities": 11975750, "long_term_liabilities": 5716615, "quarter": 3 }, { "assets": 25345733, "current_assets": 10094469, "current_liabilities": 6958337, "equity": 17678107, "fixed_assets": 15251264, "liabilities": 12219764, "long_term_liabilities": 5261427, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 97570, "financing_cash_flow": 92162, "investing_cash_flow": -215986, "net_cash_flow": 4542111, "operating_cash_flow": 4762840, "quarter": 1 }, { "change_in_working_capital": -91149, "financing_cash_flow": -79493, "investing_cash_flow": -450394, "net_cash_flow": 4400954, "operating_cash_flow": 4885284, "quarter": 2 }, { "change_in_working_capital": 66573, "financing_cash_flow": -70568, "investing_cash_flow": -456818, "net_cash_flow": 5405430, "operating_cash_flow": 5427988, "quarter": 3 }, { "change_in_working_capital": 93656, "financing_cash_flow": -183262, "investing_cash_flow": -267156, "net_cash_flow": 4854576, "operating_cash_flow": 5250991, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7191228689991642, "current_ratio": 1.3684991037486454, "debt_to_equity_ratio": 0.7224973004284704, "profit_margin": 0.24459506026769648, "quarter": 1, "return_on_assets": 0.17589390148272938, "return_on_equity": 0.2576565539491256 }, { "asset_turnover_ratio": 0.733989965752432, "current_ratio": 1.5172416462969702, "debt_to_equity_ratio": 0.7117288662333893, "profit_margin": 0.24149411837504992, "quarter": 2, "return_on_assets": 0.17725425967551664, "return_on_equity": 0.2577278701315035 }, { "asset_turnover_ratio": 0.7491644224095513, "current_ratio": 1.8011723664691686, "debt_to_equity_ratio": 0.7076592894482051, "profit_margin": 0.2299613082099401, "quarter": 3, "return_on_assets": 0.17227883064164456, "return_on_equity": 0.25095867794477883 }, { "asset_turnover_ratio": 0.7646525748535267, "current_ratio": 1.450701367295088, "debt_to_equity_ratio": 0.6912371330256118, "profit_margin": 0.23488020028193024, "quarter": 4, "return_on_assets": 0.17960174992768999, "return_on_equity": 0.2575014394923619 } ], "income_statement": [ { "depreciation": 660917, "expenses": 11312856, "income_tax": 1355482, "marketing_expense": 1187814, "net_income": 5457405, "net_profit": 4101923, "operational_expense": 5674187, "product_revenue": 3369015, "quarter": 1, "rd_expense": 1517686, "revenue": 16770261, "salaries_expense": 3689978, "service_revenue": 13401246 }, { "depreciation": 635279, "expenses": 11846700, "income_tax": 1502088, "marketing_expense": 1868456, "net_income": 5752093, "net_profit": 4250005, "operational_expense": 7469772, "product_revenue": 5641874, "quarter": 2, "rd_expense": 1435050, "revenue": 17598793, "salaries_expense": 3964272, "service_revenue": 11956919 }, { "depreciation": 1181003, "expenses": 12405736, "income_tax": 1815538, "marketing_expense": 1547359, "net_income": 6062523, "net_profit": 4246985, "operational_expense": 6368505, "product_revenue": 6930777, "quarter": 3, "rd_expense": 2377590, "revenue": 18468259, "salaries_expense": 5249718, "service_revenue": 11537482 }, { "depreciation": 698853, "expenses": 12991152, "income_tax": 1837390, "marketing_expense": 1328806, "net_income": 6389528, "net_profit": 4552138, "operational_expense": 6718999, "product_revenue": 6033087, "quarter": 4, "rd_expense": 2486919, "revenue": 19380680, "salaries_expense": 6366852, "service_revenue": 13347593 } ], "market_conditions": { "gdp_growth": [ 0.003116577013999018, 0.013847041042437697, 0.007858037370269447, 0.0044481286568067106 ], "inflation_rate": [ 0.013476897952576547, 0.012770883163298144, 0.010602176693538337, 0.00857269172205285 ], "interest_rate": [ 0.03192373637927247, 0.03294339077275096, 0.035920629565120946, 0.035670964924993255 ], "year": 1994 }, "random_event": null, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 162449, "billable_hours_per_employee": 139, "client_concentration": 0.15, "client_retention_rate": 0.81, "employee_utilization_rate": 0.72, "gross_billings": 15822246, "net_revenue": 13877525, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 136054 }, { "average_project_size": 87379, "billable_hours_per_employee": 129, "client_concentration": 0.33, "client_retention_rate": 0.68, "employee_utilization_rate": 0.69, "gross_billings": 17677878, "net_revenue": 14301258, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 140208 }, { "average_project_size": 57620, "billable_hours_per_employee": 95, "client_concentration": 0.35, "client_retention_rate": 0.72, "employee_utilization_rate": 0.76, "gross_billings": 18200854, "net_revenue": 14737930, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 144490 }, { "average_project_size": 150507, "billable_hours_per_employee": 145, "client_concentration": 0.26, "client_retention_rate": 0.62, "employee_utilization_rate": 0.72, "gross_billings": 19220091, "net_revenue": 15187935, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 148901 } ], "balance_sheet": [ { "assets": 18537532, "current_assets": 8618259, "current_liabilities": 4014542, "equity": 13687797, "fixed_assets": 9919273, "liabilities": 8202398, "long_term_liabilities": 4187856, "quarter": 1 }, { "assets": 18775874, "current_assets": 8624287, "current_liabilities": 3753385, "equity": 13969951, "fixed_assets": 10151587, "liabilities": 8285866, "long_term_liabilities": 4532481, "quarter": 2 }, { "assets": 19017279, "current_assets": 6483796, "current_liabilities": 4745158, "equity": 14407781, "fixed_assets": 12533483, "liabilities": 8370184, "long_term_liabilities": 3625026, "quarter": 3 }, { "assets": 19261789, "current_assets": 8961800, "current_liabilities": 3930303, "equity": 14760389, "fixed_assets": 10299989, "liabilities": 8455360, "long_term_liabilities": 4525057, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 23763, "financing_cash_flow": 130169, "investing_cash_flow": -457358, "net_cash_flow": 3618951, "operating_cash_flow": 3994621, "quarter": 1 }, { "change_in_working_capital": 70683, "financing_cash_flow": 30584, "investing_cash_flow": -433577, "net_cash_flow": 3926194, "operating_cash_flow": 4292617, "quarter": 2 }, { "change_in_working_capital": -41086, "financing_cash_flow": 98492, "investing_cash_flow": -163808, "net_cash_flow": 4460727, "operating_cash_flow": 4722537, "quarter": 3 }, { "change_in_working_capital": 23556, "financing_cash_flow": -185234, "investing_cash_flow": -307441, "net_cash_flow": 4474359, "operating_cash_flow": 4632826, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7486177232222715, "current_ratio": 2.146760203280972, "debt_to_equity_ratio": 0.5992489514565419, "profit_margin": 0.24158940445072158, "quarter": 1, "return_on_assets": 0.18085810991452367, "return_on_equity": 0.24493810070386052 }, { "asset_turnover_ratio": 0.7616826785267093, "current_ratio": 2.2977357771718063, "debt_to_equity_ratio": 0.5931206201081164, "profit_margin": 0.243331250999038, "quarter": 2, "return_on_assets": 0.18534119903020227, "return_on_equity": 0.24910201904072535 }, { "asset_turnover_ratio": 0.7749757470561377, "current_ratio": 1.3664025518222997, "debt_to_equity_ratio": 0.5809488636730389, "profit_margin": 0.25517057008684396, "quarter": 3, "return_on_assets": 0.19775100317979244, "return_on_equity": 0.2610177098055558 }, { "asset_turnover_ratio": 0.788500746218329, "current_ratio": 2.2801804339258323, "debt_to_equity_ratio": 0.5728412713242178, "profit_margin": 0.260335588741985, "quarter": 4, "return_on_assets": 0.20527480599024317, "return_on_equity": 0.2678764089483007 } ], "income_statement": [ { "depreciation": 641958, "expenses": 9153563, "income_tax": 1371299, "marketing_expense": 1482751, "net_income": 4723962, "net_profit": 3352663, "operational_expense": 5903445, "product_revenue": 3124950, "quarter": 1, "rd_expense": 1381457, "revenue": 13877525, "salaries_expense": 4363707, "service_revenue": 10752575 }, { "depreciation": 812674, "expenses": 9465331, "income_tax": 1355984, "marketing_expense": 1441354, "net_income": 4835927, "net_profit": 3479943, "operational_expense": 5697355, "product_revenue": 5659849, "quarter": 2, "rd_expense": 1304801, "revenue": 14301258, "salaries_expense": 3418376, "service_revenue": 8641409 }, { "depreciation": 961851, "expenses": 9787718, "income_tax": 1189526, "marketing_expense": 1933829, "net_income": 4950212, "net_profit": 3760686, "operational_expense": 5224727, "product_revenue": 4798808, "quarter": 3, "rd_expense": 1134859, "revenue": 14737930, "salaries_expense": 3662445, "service_revenue": 9939122 }, { "depreciation": 678866, "expenses": 10121086, "income_tax": 1112889, "marketing_expense": 1597401, "net_income": 5066849, "net_profit": 3953960, "operational_expense": 5827217, "product_revenue": 5371696, "quarter": 4, "rd_expense": 1983330, "revenue": 15187935, "salaries_expense": 4678529, "service_revenue": 9816239 } ], "market_conditions": { "gdp_growth": [ 0.03092953199616643, 0.022329551538790408, 0.01566391526733988, 0.014869210911905073 ], "inflation_rate": [ 0.020444122772003265, 0.011971283357693367, 0.01255386300107129, 0.014260554550608656 ], "interest_rate": [ 0.031476029313398324, 0.03710760589479412, 0.035813809517493814, 0.04014080271267949 ], "year": 1995 }, "random_event": null, "year": 1995 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Distressed", "founding_year": 1990, "industry": "Advertising", "location": "East Michael", "name": "Shields, Nelson and Baldwin", "num_employees": 158, "region": "Europe", "revenue_size": "Medium", "website": "www.shields,nelsonandbaldwin.com" }

[ { "advertising_kpis": [ { "average_project_size": 117889, "billable_hours_per_employee": 122, "client_concentration": 0.35, "client_retention_rate": 0.87, "employee_utilization_rate": 0.65, "gross_billings": 21685586, "net_revenue": 17558821, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 111132 }, { "average_project_size": 109799, "billable_hours_per_employee": 160, "client_concentration": 0.22, "client_retention_rate": 0.76, "employee_utilization_rate": 0.7, "gross_billings": 20526790, "net_revenue": 17019054, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 107716 }, { "average_project_size": 123820, "billable_hours_per_employee": 158, "client_concentration": 0.29, "client_retention_rate": 0.66, "employee_utilization_rate": 0.8, "gross_billings": 18970625, "net_revenue": 16495880, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 104404 }, { "average_project_size": 126099, "billable_hours_per_employee": 120, "client_concentration": 0.35, "client_retention_rate": 0.67, "employee_utilization_rate": 0.61, "gross_billings": 18045491, "net_revenue": 15988789, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 101195 } ], "balance_sheet": [ { "assets": 21142107, "current_assets": 6605443, "current_liabilities": 4351234, "equity": 15675376, "fixed_assets": 14536664, "liabilities": 8913656, "long_term_liabilities": 4562422, "quarter": 1 }, { "assets": 21559790, "current_assets": 9940683, "current_liabilities": 4279805, "equity": 15583291, "fixed_assets": 11619107, "liabilities": 9151261, "long_term_liabilities": 4871456, "quarter": 2 }, { "assets": 21985725, "current_assets": 10978924, "current_liabilities": 5255491, "equity": 15634659, "fixed_assets": 11006801, "liabilities": 9395201, "long_term_liabilities": 4139710, "quarter": 3 }, { "assets": 22420074, "current_assets": 10345433, "current_liabilities": 4522618, "equity": 15557874, "fixed_assets": 12074641, "liabilities": 9645643, "long_term_liabilities": 5123025, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -45680, "financing_cash_flow": -97590, "investing_cash_flow": -466316, "net_cash_flow": 4574482, "operating_cash_flow": 4725881, "quarter": 1 }, { "change_in_working_capital": -65506, "financing_cash_flow": -165347, "investing_cash_flow": -174689, "net_cash_flow": 3822070, "operating_cash_flow": 4083689, "quarter": 2 }, { "change_in_working_capital": 48703, "financing_cash_flow": -87889, "investing_cash_flow": -440858, "net_cash_flow": 3639576, "operating_cash_flow": 3988237, "quarter": 3 }, { "change_in_working_capital": 93386, "financing_cash_flow": -31382, "investing_cash_flow": -210697, "net_cash_flow": 3503259, "operating_cash_flow": 3869803, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8305142434479212, "current_ratio": 1.5180620026410898, "debt_to_equity_ratio": 0.5686406501509118, "profit_margin": 0.19630731471093646, "quarter": 1, "return_on_assets": 0.16303602096044637, "return_on_equity": 0.2198942468748437 }, { "asset_turnover_ratio": 0.7893886721531147, "current_ratio": 2.3226953097162135, "debt_to_equity_ratio": 0.5872482904926822, "profit_margin": 0.18654162563912188, "quarter": 2, "return_on_assets": 0.14725384616454984, "return_on_equity": 0.20372859622527745 }, { "asset_turnover_ratio": 0.750299569379677, "current_ratio": 2.0890386835407004, "debt_to_equity_ratio": 0.600921388819545, "profit_margin": 0.184539109159378, "quarter": 3, "return_on_assets": 0.1384596141359905, "return_on_equity": 0.19470427848794145 }, { "asset_turnover_ratio": 0.7131461296693311, "current_ratio": 2.2874876896523206, "debt_to_equity_ratio": 0.6199846457170176, "profit_margin": 0.17408716820267, "quarter": 4, "return_on_assets": 0.12414959022882797, "return_on_equity": 0.17890895632655207 } ], "income_statement": [ { "depreciation": 1278956, "expenses": 12995375, "income_tax": 1116521, "marketing_expense": 1537235, "net_income": 4563446, "net_profit": 3446925, "operational_expense": 8901341, "product_revenue": 6702514, "quarter": 1, "rd_expense": 1732217, "revenue": 17558821, "salaries_expense": 5607984, "service_revenue": 10856307 }, { "depreciation": 908927, "expenses": 12724974, "income_tax": 1119318, "marketing_expense": 1572817, "net_income": 4294080, "net_profit": 3174762, "operational_expense": 6671942, "product_revenue": 4373495, "quarter": 2, "rd_expense": 1406721, "revenue": 17019054, "salaries_expense": 4178635, "service_revenue": 12645559 }, { "depreciation": 944102, "expenses": 12460199, "income_tax": 991546, "marketing_expense": 1361881, "net_income": 4035681, "net_profit": 3044135, "operational_expense": 7755281, "product_revenue": 6086259, "quarter": 3, "rd_expense": 2126985, "revenue": 16495880, "salaries_expense": 4738771, "service_revenue": 10409621 }, { "depreciation": 1086360, "expenses": 12200934, "income_tax": 1004412, "marketing_expense": 2339776, "net_income": 3787855, "net_profit": 2783443, "operational_expense": 8146656, "product_revenue": 5437751, "quarter": 4, "rd_expense": 1430314, "revenue": 15988789, "salaries_expense": 4607751, "service_revenue": 10551038 } ], "market_conditions": { "gdp_growth": [ 0.021384636070116002, 0.014501959826505782, 0.014669322970232835, 0.012960176684663548 ], "inflation_rate": [ 0.018028642614216713, 0.018817077002979563, 0.021779241285733136, 0.014982257213015535 ], "interest_rate": [ 0.03203818461874604, 0.024337017427308597, 0.028171417831191634, 0.02779973052941207 ], "year": 1990 }, "random_event": null, "year": 1990 }, { "advertising_kpis": [ { "average_project_size": 90082, "billable_hours_per_employee": 92, "client_concentration": 0.32, "client_retention_rate": 0.68, "employee_utilization_rate": 0.76, "gross_billings": 9687195, "net_revenue": 7622233, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 48242 }, { "average_project_size": 101353, "billable_hours_per_employee": 135, "client_concentration": 0.23, "client_retention_rate": 0.64, "employee_utilization_rate": 0.76, "gross_billings": 9602965, "net_revenue": 7714556, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 48826 }, { "average_project_size": 99717, "billable_hours_per_employee": 89, "client_concentration": 0.37, "client_retention_rate": 0.61, "employee_utilization_rate": 0.72, "gross_billings": 9708524, "net_revenue": 7807997, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 49418 }, { "average_project_size": 54893, "billable_hours_per_employee": 140, "client_concentration": 0.26, "client_retention_rate": 0.6, "employee_utilization_rate": 0.61, "gross_billings": 9036851, "net_revenue": 7902570, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 50016 } ], "balance_sheet": [ { "assets": 8396796, "current_assets": 3908899, "current_liabilities": 2240095, "equity": 5661436, "fixed_assets": 4487897, "liabilities": 4060632, "long_term_liabilities": 1820537, "quarter": 1 }, { "assets": 8613331, "current_assets": 3545486, "current_liabilities": 1988350, "equity": 5908652, "fixed_assets": 5067845, "liabilities": 4141263, "long_term_liabilities": 2152913, "quarter": 2 }, { "assets": 8835450, "current_assets": 3877215, "current_liabilities": 2040162, "equity": 6080616, "fixed_assets": 4958235, "liabilities": 4223495, "long_term_liabilities": 2183333, "quarter": 3 }, { "assets": 9063297, "current_assets": 3054222, "current_liabilities": 2389777, "equity": 6383240, "fixed_assets": 6009075, "liabilities": 4307360, "long_term_liabilities": 1917583, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -87285, "financing_cash_flow": 136515, "investing_cash_flow": -240765, "net_cash_flow": 1785398, "operating_cash_flow": 1884009, "quarter": 1 }, { "change_in_working_capital": 5487, "financing_cash_flow": -25230, "investing_cash_flow": -324069, "net_cash_flow": 1455784, "operating_cash_flow": 1866933, "quarter": 2 }, { "change_in_working_capital": 70185, "financing_cash_flow": -61813, "investing_cash_flow": -470438, "net_cash_flow": 1908369, "operating_cash_flow": 1897320, "quarter": 3 }, { "change_in_working_capital": 2052, "financing_cash_flow": -72717, "investing_cash_flow": -137313, "net_cash_flow": 1930202, "operating_cash_flow": 2152590, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9077549341439283, "current_ratio": 1.744970190996364, "debt_to_equity_ratio": 0.7172441762125369, "profit_margin": 0.1738692585230601, "quarter": 1, "return_on_assets": 0.15783067732025405, "return_on_equity": 0.23408760604200066 }, { "asset_turnover_ratio": 0.8956530290081735, "current_ratio": 1.7831297306812182, "debt_to_equity_ratio": 0.7008811823745924, "profit_margin": 0.1862173273484566, "quarter": 2, "return_on_assets": 0.16678611329345175, "return_on_equity": 0.24313227450186609 }, { "asset_turnover_ratio": 0.883712431172153, "current_ratio": 1.9004446705702782, "debt_to_equity_ratio": 0.6945834106281338, "profit_margin": 0.1880970241151476, "quarter": 3, "return_on_assets": 0.16622367847704417, "return_on_equity": 0.24153161456010377 }, { "asset_turnover_ratio": 0.8719310423127478, "current_ratio": 1.2780364025597368, "debt_to_equity_ratio": 0.6747921118428886, "profit_margin": 0.2059207321162609, "quarter": 4, "return_on_assets": 0.1795486785879355, "return_on_equity": 0.25493370138049015 } ], "income_statement": [ { "depreciation": 558737, "expenses": 5754792, "income_tax": 542169, "marketing_expense": 939557, "net_income": 1867441, "net_profit": 1325272, "operational_expense": 3227035, "product_revenue": 2781612, "quarter": 1, "rd_expense": 708631, "revenue": 7622233, "salaries_expense": 2098780, "service_revenue": 4840621 }, { "depreciation": 430349, "expenses": 5780876, "income_tax": 497096, "marketing_expense": 688644, "net_income": 1933680, "net_profit": 1436584, "operational_expense": 3002876, "product_revenue": 2997925, "quarter": 2, "rd_expense": 603811, "revenue": 7714556, "salaries_expense": 2146975, "service_revenue": 4716631 }, { "depreciation": 428659, "expenses": 5807079, "income_tax": 532257, "marketing_expense": 980744, "net_income": 2000918, "net_profit": 1468661, "operational_expense": 2914969, "product_revenue": 2933779, "quarter": 3, "rd_expense": 1137085, "revenue": 7807997, "salaries_expense": 2536498, "service_revenue": 4874218 }, { "depreciation": 525287, "expenses": 5833401, "income_tax": 441866, "marketing_expense": 961893, "net_income": 2069169, "net_profit": 1627303, "operational_expense": 3368935, "product_revenue": 1844696, "quarter": 4, "rd_expense": 665618, "revenue": 7902570, "salaries_expense": 2741031, "service_revenue": 6057874 } ], "market_conditions": { "gdp_growth": [ 0.022951068971975193, 0.022947243298338485, 0.01667855285029133, 0.009462631215818623 ], "inflation_rate": [ 0.016007754530122202, 0.01563059458286467, 0.017607604556262934, 0.013881028708694725 ], "interest_rate": [ 0.025177817710377054, 0.019481047381009288, 0.017274887561606618, 0.016375965648379082 ], "year": 1991 }, "random_event": { "description": "Shields, Nelson and Baldwin Award Nomination in 1991", "impact": 0.07, "type": "Award Nomination" }, "year": 1991 }, { "advertising_kpis": [ { "average_project_size": 187208, "billable_hours_per_employee": 122, "client_concentration": 0.13, "client_retention_rate": 0.87, "employee_utilization_rate": 0.79, "gross_billings": 10460042, "net_revenue": 8446238, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 53457 }, { "average_project_size": 197836, "billable_hours_per_employee": 124, "client_concentration": 0.13, "client_retention_rate": 0.77, "employee_utilization_rate": 0.69, "gross_billings": 10114809, "net_revenue": 8490580, "new_client_acquisition": 2, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 53738 }, { "average_project_size": 112378, "billable_hours_per_employee": 144, "client_concentration": 0.18, "client_retention_rate": 0.67, "employee_utilization_rate": 0.63, "gross_billings": 10865449, "net_revenue": 8535155, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 54020 }, { "average_project_size": 141077, "billable_hours_per_employee": 137, "client_concentration": 0.36, "client_retention_rate": 0.75, "employee_utilization_rate": 0.67, "gross_billings": 9458635, "net_revenue": 8579964, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 54304 } ], "balance_sheet": [ { "assets": 11233797, "current_assets": 4137689, "current_liabilities": 3229764, "equity": 6472016, "fixed_assets": 7096108, "liabilities": 6136889, "long_term_liabilities": 2907125, "quarter": 1 }, { "assets": 11492506, "current_assets": 3891156, "current_liabilities": 3507213, "equity": 6589352, "fixed_assets": 7601350, "liabilities": 6197150, "long_term_liabilities": 2689937, "quarter": 2 }, { "assets": 11757174, "current_assets": 4406128, "current_liabilities": 3673302, "equity": 6879174, "fixed_assets": 7351046, "liabilities": 6258003, "long_term_liabilities": 2584701, "quarter": 3 }, { "assets": 12027937, "current_assets": 5574517, "current_liabilities": 3667368, "equity": 7062978, "fixed_assets": 6453420, "liabilities": 6319454, "long_term_liabilities": 2652086, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -4555, "financing_cash_flow": 128485, "investing_cash_flow": -468611, "net_cash_flow": 1726689, "operating_cash_flow": 1872342, "quarter": 1 }, { "change_in_working_capital": -46991, "financing_cash_flow": 90274, "investing_cash_flow": -484768, "net_cash_flow": 1193801, "operating_cash_flow": 1672814, "quarter": 2 }, { "change_in_working_capital": -46999, "financing_cash_flow": 173706, "investing_cash_flow": -219032, "net_cash_flow": 1270428, "operating_cash_flow": 1793620, "quarter": 3 }, { "change_in_working_capital": -3038, "financing_cash_flow": 62522, "investing_cash_flow": -262097, "net_cash_flow": 1477667, "operating_cash_flow": 1882220, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7518595894157604, "current_ratio": 1.281111870712535, "debt_to_equity_ratio": 0.9482190711518637, "profit_margin": 0.1628071574587408, "quarter": 1, "return_on_assets": 0.1224081225608759, "return_on_equity": 0.21246980848007793 }, { "asset_turnover_ratio": 0.7387927402430766, "current_ratio": 1.1094723930368644, "debt_to_equity_ratio": 0.9404794280226645, "profit_margin": 0.1524037227138782, "quarter": 2, "return_on_assets": 0.1125947639270321, "return_on_equity": 0.1963768212716516 }, { "asset_turnover_ratio": 0.7259529373300081, "current_ratio": 1.1995006128001455, "debt_to_equity_ratio": 0.9097026765131977, "profit_margin": 0.16168458569293703, "quarter": 3, "return_on_assets": 0.11737539990477304, "return_on_equity": 0.2006059157683757 }, { "asset_turnover_ratio": 0.7133362936636599, "current_ratio": 1.5200320775008125, "debt_to_equity_ratio": 0.8947293903506425, "profit_margin": 0.15786721249646268, "quarter": 4, "return_on_assets": 0.1126124122532401, "return_on_equity": 0.1917739231242119 } ], "income_statement": [ { "depreciation": 497234, "expenses": 6610531, "income_tax": 460599, "marketing_expense": 1064684, "net_income": 1835707, "net_profit": 1375108, "operational_expense": 4415418, "product_revenue": 2597360, "quarter": 1, "rd_expense": 869822, "revenue": 8446238, "salaries_expense": 2175286, "service_revenue": 5848878 }, { "depreciation": 378818, "expenses": 6649946, "income_tax": 546638, "marketing_expense": 712932, "net_income": 1840634, "net_profit": 1293996, "operational_expense": 4037198, "product_revenue": 3270164, "quarter": 2, "rd_expense": 777048, "revenue": 8490580, "salaries_expense": 2854843, "service_revenue": 5220416 }, { "depreciation": 413617, "expenses": 6689596, "income_tax": 465556, "marketing_expense": 1199743, "net_income": 1845559, "net_profit": 1380003, "operational_expense": 4104382, "product_revenue": 3081506, "quarter": 3, "rd_expense": 762609, "revenue": 8535155, "salaries_expense": 2969883, "service_revenue": 5453649 }, { "depreciation": 527725, "expenses": 6729483, "income_tax": 495986, "marketing_expense": 1286802, "net_income": 1850481, "net_profit": 1354495, "operational_expense": 4413601, "product_revenue": 3372412, "quarter": 4, "rd_expense": 815842, "revenue": 8579964, "salaries_expense": 2290124, "service_revenue": 5207552 } ], "market_conditions": { "gdp_growth": [ 0.028240355090319413, 0.020546546366734718, 0.02915106799463134, 0.01852851512705731 ], "inflation_rate": [ 0.017075323352693794, 0.016993601831138, 0.019282360765617516, 0.014469906336103271 ], "interest_rate": [ 0.02015502364236231, 0.026555488090134107, 0.02014732778934637, 0.023188213499086563 ], "year": 1992 }, "random_event": null, "year": 1992 }, { "advertising_kpis": [ { "average_project_size": 72616, "billable_hours_per_employee": 137, "client_concentration": 0.16, "client_retention_rate": 0.74, "employee_utilization_rate": 0.68, "gross_billings": 20560171, "net_revenue": 17703476, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 112047 }, { "average_project_size": 56058, "billable_hours_per_employee": 139, "client_concentration": 0.28, "client_retention_rate": 0.69, "employee_utilization_rate": 0.77, "gross_billings": 20312102, "net_revenue": 17378236, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 109989 }, { "average_project_size": 66524, "billable_hours_per_employee": 145, "client_concentration": 0.2, "client_retention_rate": 0.82, "employee_utilization_rate": 0.79, "gross_billings": 21311598, "net_revenue": 17058973, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 107968 }, { "average_project_size": 199349, "billable_hours_per_employee": 139, "client_concentration": 0.14, "client_retention_rate": 0.62, "employee_utilization_rate": 0.74, "gross_billings": 18869581, "net_revenue": 16745574, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 105985 } ], "balance_sheet": [ { "assets": 20159782, "current_assets": 6700668, "current_liabilities": 5650770, "equity": 13503247, "fixed_assets": 13459114, "liabilities": 9675561, "long_term_liabilities": 4024791, "quarter": 1 }, { "assets": 20483017, "current_assets": 8220411, "current_liabilities": 5404286, "equity": 13560342, "fixed_assets": 12262606, "liabilities": 9936315, "long_term_liabilities": 4532029, "quarter": 2 }, { "assets": 20811434, "current_assets": 10088674, "current_liabilities": 5068933, "equity": 13367620, "fixed_assets": 10722760, "liabilities": 10204096, "long_term_liabilities": 5135163, "quarter": 3 }, { "assets": 21145117, "current_assets": 9434992, "current_liabilities": 4631955, "equity": 13593881, "fixed_assets": 11710125, "liabilities": 10479093, "long_term_liabilities": 5847138, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -53703, "financing_cash_flow": 95783, "investing_cash_flow": -495124, "net_cash_flow": 3956236, "operating_cash_flow": 4150414, "quarter": 1 }, { "change_in_working_capital": 3344, "financing_cash_flow": -36305, "investing_cash_flow": -207881, "net_cash_flow": 3849586, "operating_cash_flow": 4116735, "quarter": 2 }, { "change_in_working_capital": -91203, "financing_cash_flow": 70673, "investing_cash_flow": -456672, "net_cash_flow": 3190188, "operating_cash_flow": 3480414, "quarter": 3 }, { "change_in_working_capital": 81904, "financing_cash_flow": 84494, "investing_cash_flow": -257503, "net_cash_flow": 3332898, "operating_cash_flow": 3748501, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8781581070668324, "current_ratio": 1.1857973338146837, "debt_to_equity_ratio": 0.7165358820734006, "profit_margin": 0.1705329507041442, "quarter": 1, "return_on_assets": 0.14975489318287272, "return_on_equity": 0.22357778095890565 }, { "asset_turnover_ratio": 0.848421694909495, "current_ratio": 1.5210910377430062, "debt_to_equity_ratio": 0.7327481121051371, "profit_margin": 0.17341460893959548, "quarter": 2, "return_on_assets": 0.14712871643859887, "return_on_equity": 0.22223923260932504 }, { "asset_turnover_ratio": 0.8196923383559249, "current_ratio": 1.9902953935275924, "debt_to_equity_ratio": 0.7633442602348062, "profit_margin": 0.16180821670800463, "quarter": 3, "return_on_assets": 0.13263295551858656, "return_on_equity": 0.20649016055214017 }, { "asset_turnover_ratio": 0.7919357457326909, "current_ratio": 2.036935160207731, "debt_to_equity_ratio": 0.7708683782063415, "profit_margin": 0.17484363330871788, "quarter": 4, "return_on_assets": 0.13846492313095266, "return_on_equity": 0.2153805083331243 } ], "income_statement": [ { "depreciation": 1131388, "expenses": 13657182, "income_tax": 1027268, "marketing_expense": 1539996, "net_income": 4046294, "net_profit": 3019026, "operational_expense": 8312571, "product_revenue": 3773907, "quarter": 1, "rd_expense": 2495860, "revenue": 17703476, "salaries_expense": 5035904, "service_revenue": 13929569 }, { "depreciation": 1103095, "expenses": 13407896, "income_tax": 956700, "marketing_expense": 1364672, "net_income": 3970340, "net_profit": 3013640, "operational_expense": 8328943, "product_revenue": 5612911, "quarter": 2, "rd_expense": 2044215, "revenue": 17378236, "salaries_expense": 5019088, "service_revenue": 11765325 }, { "depreciation": 720132, "expenses": 13163161, "income_tax": 1135530, "marketing_expense": 2252311, "net_income": 3895812, "net_profit": 2760282, "operational_expense": 6759710, "product_revenue": 3537790, "quarter": 3, "rd_expense": 2310040, "revenue": 17058973, "salaries_expense": 5156975, "service_revenue": 13521183 }, { "depreciation": 820644, "expenses": 12922894, "income_tax": 894823, "marketing_expense": 1910977, "net_income": 3822680, "net_profit": 2927857, "operational_expense": 7324321, "product_revenue": 4685617, "quarter": 4, "rd_expense": 1529142, "revenue": 16745574, "salaries_expense": 3880229, "service_revenue": 12059957 } ], "market_conditions": { "gdp_growth": [ 0.031198730460257555, 0.02916137766153564, 0.01775893561850979, 0.02769949423991149 ], "inflation_rate": [ 0.012054881648388353, 0.01484061758275922, 0.0168533829081206, 0.014335289759928128 ], "interest_rate": [ 0.029140332995003754, 0.021624910047930258, 0.028633959041534176, 0.028282770711130705 ], "year": 1993 }, "random_event": null, "year": 1993 }, { "advertising_kpis": [ { "average_project_size": 62163, "billable_hours_per_employee": 141, "client_concentration": 0.27, "client_retention_rate": 0.64, "employee_utilization_rate": 0.65, "gross_billings": 21216563, "net_revenue": 17915708, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 113391 }, { "average_project_size": 99786, "billable_hours_per_employee": 138, "client_concentration": 0.26, "client_retention_rate": 0.72, "employee_utilization_rate": 0.63, "gross_billings": 22377459, "net_revenue": 18149947, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 114873 }, { "average_project_size": 182262, "billable_hours_per_employee": 109, "client_concentration": 0.11, "client_retention_rate": 0.73, "employee_utilization_rate": 0.62, "gross_billings": 23045283, "net_revenue": 18387249, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 116375 }, { "average_project_size": 111429, "billable_hours_per_employee": 140, "client_concentration": 0.38, "client_retention_rate": 0.83, "employee_utilization_rate": 0.75, "gross_billings": 20772947, "net_revenue": 18627653, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 117897 } ], "balance_sheet": [ { "assets": 19070264, "current_assets": 8029638, "current_liabilities": 5938642, "equity": 12316471, "fixed_assets": 11040626, "liabilities": 11092464, "long_term_liabilities": 5153822, "quarter": 1 }, { "assets": 19588781, "current_assets": 6804200, "current_liabilities": 5671787, "equity": 12596769, "fixed_assets": 12784581, "liabilities": 11399266, "long_term_liabilities": 5727479, "quarter": 2 }, { "assets": 20121396, "current_assets": 9647672, "current_liabilities": 6010686, "equity": 13280866, "fixed_assets": 10473724, "liabilities": 11714552, "long_term_liabilities": 5703866, "quarter": 3 }, { "assets": 20668492, "current_assets": 8213750, "current_liabilities": 6708835, "equity": 13366917, "fixed_assets": 12454742, "liabilities": 12038560, "long_term_liabilities": 5329725, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 96848, "financing_cash_flow": 71939, "investing_cash_flow": -193680, "net_cash_flow": 5507710, "operating_cash_flow": 5489034, "quarter": 1 }, { "change_in_working_capital": -82053, "financing_cash_flow": 52698, "investing_cash_flow": -327230, "net_cash_flow": 4892877, "operating_cash_flow": 5016352, "quarter": 2 }, { "change_in_working_capital": -75105, "financing_cash_flow": 398, "investing_cash_flow": -399687, "net_cash_flow": 5464279, "operating_cash_flow": 5811894, "quarter": 3 }, { "change_in_working_capital": -7320, "financing_cash_flow": 56097, "investing_cash_flow": -493950, "net_cash_flow": 5535468, "operating_cash_flow": 5836199, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.939457786216279, "current_ratio": 1.3521000255613993, "debt_to_equity_ratio": 0.9006203156732152, "profit_margin": 0.24217133925156628, "quarter": 1, "return_on_assets": 0.2275097502583079, "return_on_equity": 0.35226575859270076 }, { "asset_turnover_ratio": 0.9265480582992888, "current_ratio": 1.1996571803560323, "debt_to_equity_ratio": 0.9049357021629911, "profit_margin": 0.24282462092038065, "quarter": 2, "return_on_assets": 0.22498868102103955, "return_on_equity": 0.34987178061294927 }, { "asset_turnover_ratio": 0.913815771032984, "current_ratio": 1.605086673966998, "debt_to_equity_ratio": 0.8820623594877021, "profit_margin": 0.26507619492181783, "quarter": 3, "return_on_assets": 0.24223080744497053, "return_on_equity": 0.36699579681023814 }, { "asset_turnover_ratio": 0.9012584469152369, "current_ratio": 1.224318380165856, "debt_to_equity_ratio": 0.9006235319632792, "profit_margin": 0.25429854206539065, "quarter": 4, "return_on_assets": 0.22918870907466302, "return_on_equity": 0.35438126832088507 } ], "income_statement": [ { "depreciation": 1150363, "expenses": 11762365, "income_tax": 1814672, "marketing_expense": 1704158, "net_income": 6153343, "net_profit": 4338671, "operational_expense": 6549609, "product_revenue": 5183143, "quarter": 1, "rd_expense": 1388947, "revenue": 17915708, "salaries_expense": 4411344, "service_revenue": 12732565 }, { "depreciation": 609098, "expenses": 11862829, "income_tax": 1879864, "marketing_expense": 1324097, "net_income": 6287118, "net_profit": 4407254, "operational_expense": 6406924, "product_revenue": 5966700, "quarter": 2, "rd_expense": 2259371, "revenue": 18149947, "salaries_expense": 4219663, "service_revenue": 12183247 }, { "depreciation": 937872, "expenses": 11964152, "income_tax": 1549075, "marketing_expense": 1632138, "net_income": 6423097, "net_profit": 4874022, "operational_expense": 6514794, "product_revenue": 4855022, "quarter": 3, "rd_expense": 2233640, "revenue": 18387249, "salaries_expense": 4001321, "service_revenue": 13532227 }, { "depreciation": 1099214, "expenses": 12066340, "income_tax": 1824328, "marketing_expense": 1355520, "net_income": 6561313, "net_profit": 4736985, "operational_expense": 7289686, "product_revenue": 4403843, "quarter": 4, "rd_expense": 1509265, "revenue": 18627653, "salaries_expense": 4287135, "service_revenue": 14223810 } ], "market_conditions": { "gdp_growth": [ 0.026338875319859636, 0.024464748770193112, 0.020529553937205715, 0.00780113322538796 ], "inflation_rate": [ 0.017862097984728046, 0.011491358303533067, 0.020409061089329425, 0.020375653008554765 ], "interest_rate": [ 0.02306278896100606, 0.017083027425700587, 0.019089557264566116, 0.026606476474319265 ], "year": 1994 }, "random_event": null, "year": 1994 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Distressed", "founding_year": 1991, "industry": "Advertising", "location": "Port Timothymouth", "name": "Williams, Sanchez and Stewart", "num_employees": 947, "region": "Latin America", "revenue_size": "Large", "website": "www.williams,sanchezandstewart.com" }

[ { "advertising_kpis": [ { "average_project_size": 177024, "billable_hours_per_employee": 119, "client_concentration": 0.18, "client_retention_rate": 0.68, "employee_utilization_rate": 0.75, "gross_billings": 115172903, "net_revenue": 92395586, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 97567 }, { "average_project_size": 133913, "billable_hours_per_employee": 82, "client_concentration": 0.34, "client_retention_rate": 0.68, "employee_utilization_rate": 0.74, "gross_billings": 113016254, "net_revenue": 91117914, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 96217 }, { "average_project_size": 175141, "billable_hours_per_employee": 82, "client_concentration": 0.31, "client_retention_rate": 0.62, "employee_utilization_rate": 0.75, "gross_billings": 106994693, "net_revenue": 89857911, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 94887 }, { "average_project_size": 60389, "billable_hours_per_employee": 160, "client_concentration": 0.35, "client_retention_rate": 0.81, "employee_utilization_rate": 0.61, "gross_billings": 100545462, "net_revenue": 88615331, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 93575 } ], "balance_sheet": [ { "assets": 109314800, "current_assets": 32827490, "current_liabilities": 25281858, "equity": 68578536, "fixed_assets": 76487310, "liabilities": 60899438, "long_term_liabilities": 35617580, "quarter": 1 }, { "assets": 111508228, "current_assets": 35212853, "current_liabilities": 29627828, "equity": 69388288, "fixed_assets": 76295375, "liabilities": 62134275, "long_term_liabilities": 32506447, "quarter": 2 }, { "assets": 113745667, "current_assets": 35695794, "current_liabilities": 33387345, "equity": 70248528, "fixed_assets": 78049873, "liabilities": 63394150, "long_term_liabilities": 30006805, "quarter": 3 }, { "assets": 116028002, "current_assets": 41831010, "current_liabilities": 34035321, "equity": 69902004, "fixed_assets": 74196992, "liabilities": 64679572, "long_term_liabilities": 30644251, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 80692, "financing_cash_flow": 192221, "investing_cash_flow": -424587, "net_cash_flow": 25766034, "operating_cash_flow": 26117224, "quarter": 1 }, { "change_in_working_capital": 31107, "financing_cash_flow": 64979, "investing_cash_flow": -253615, "net_cash_flow": 24024758, "operating_cash_flow": 24425706, "quarter": 2 }, { "change_in_working_capital": 87666, "financing_cash_flow": -44157, "investing_cash_flow": -119217, "net_cash_flow": 24253589, "operating_cash_flow": 24426672, "quarter": 3 }, { "change_in_working_capital": -71561, "financing_cash_flow": 104236, "investing_cash_flow": -445655, "net_cash_flow": 24148521, "operating_cash_flow": 24377564, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8452248551888674, "current_ratio": 1.298460342590327, "debt_to_equity_ratio": 0.8880247604002511, "profit_margin": 0.21822659363835845, "quarter": 1, "return_on_assets": 0.1844505410063413, "return_on_equity": 0.2940158127610073 }, { "asset_turnover_ratio": 0.8171407225662307, "current_ratio": 1.1885060558607266, "debt_to_equity_ratio": 0.8954576743556492, "profit_margin": 0.21965312989935218, "quarter": 2, "return_on_assets": 0.17948751727989076, "return_on_equity": 0.2884396715480284 }, { "asset_turnover_ratio": 0.7899897496754755, "current_ratio": 1.0691414366730867, "debt_to_equity_ratio": 0.9024267383937212, "profit_margin": 0.22142748232818366, "quarter": 3, "return_on_assets": 0.17492544133571258, "return_on_equity": 0.2832374081916706 }, { "asset_turnover_ratio": 0.7637409028210277, "current_ratio": 1.2290470244132559, "debt_to_equity_ratio": 0.9252892377734979, "profit_margin": 0.20937205549680787, "quarter": 4, "return_on_assets": 0.15990600269062635, "return_on_equity": 0.2654226336629777 } ], "income_statement": [ { "depreciation": 5954050, "expenses": 65772063, "income_tax": 6460349, "marketing_expense": 12379598, "net_income": 26623523, "net_profit": 20163174, "operational_expense": 39863220, "product_revenue": 36427219, "quarter": 1, "rd_expense": 10188891, "revenue": 92395586, "salaries_expense": 30658650, "service_revenue": 55968367 }, { "depreciation": 4411371, "expenses": 64839108, "income_tax": 6264471, "marketing_expense": 8404677, "net_income": 26278806, "net_profit": 20014335, "operational_expense": 32782167, "product_revenue": 18566838, "quarter": 2, "rd_expense": 8246833, "revenue": 91117914, "salaries_expense": 30801080, "service_revenue": 72551076 }, { "depreciation": 4529661, "expenses": 63919387, "income_tax": 6041513, "marketing_expense": 8379994, "net_income": 25938524, "net_profit": 19897011, "operational_expense": 36779275, "product_revenue": 20489123, "quarter": 3, "rd_expense": 12299419, "revenue": 89857911, "salaries_expense": 28725337, "service_revenue": 69368788 }, { "depreciation": 5823990, "expenses": 63012712, "income_tax": 7049045, "marketing_expense": 7800509, "net_income": 25602619, "net_profit": 18553574, "operational_expense": 33265353, "product_revenue": 34236631, "quarter": 4, "rd_expense": 6330623, "revenue": 88615331, "salaries_expense": 22788498, "service_revenue": 54378700 } ], "market_conditions": { "gdp_growth": [ 0.055423512978110274, 0.04739893234790568, 0.05657832724127649, 0.045201292370048086 ], "inflation_rate": [ 0.007452263987259853, 0.005716576061916818, 0.00397205547062038, 0.005083314965353503 ], "interest_rate": [ 0.013416417823582914, 0.014063422402356487, 0.015769084772176048, 0.02141277695956784 ], "year": 1991 }, "random_event": null, "year": 1991 }, { "advertising_kpis": [ { "average_project_size": 161021, "billable_hours_per_employee": 151, "client_concentration": 0.23, "client_retention_rate": 0.64, "employee_utilization_rate": 0.75, "gross_billings": 94538007, "net_revenue": 77352096, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 81681 }, { "average_project_size": 106955, "billable_hours_per_employee": 98, "client_concentration": 0.25, "client_retention_rate": 0.87, "employee_utilization_rate": 0.75, "gross_billings": 94552443, "net_revenue": 76306649, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 80577 }, { "average_project_size": 193507, "billable_hours_per_employee": 149, "client_concentration": 0.26, "client_retention_rate": 0.8, "employee_utilization_rate": 0.78, "gross_billings": 86967976, "net_revenue": 75275332, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 79488 }, { "average_project_size": 96059, "billable_hours_per_employee": 124, "client_concentration": 0.12, "client_retention_rate": 0.85, "employee_utilization_rate": 0.62, "gross_billings": 84438321, "net_revenue": 74257953, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 78414 } ], "balance_sheet": [ { "assets": 90137722, "current_assets": 41677199, "current_liabilities": 30662425, "equity": 57440811, "fixed_assets": 48460523, "liabilities": 52620995, "long_term_liabilities": 21958570, "quarter": 1 }, { "assets": 91851780, "current_assets": 36696716, "current_liabilities": 30720746, "equity": 56949185, "fixed_assets": 55155064, "liabilities": 53567881, "long_term_liabilities": 22847135, "quarter": 2 }, { "assets": 93598433, "current_assets": 35039170, "current_liabilities": 23339711, "equity": 56961928, "fixed_assets": 58559263, "liabilities": 54531807, "long_term_liabilities": 31192096, "quarter": 3 }, { "assets": 95378300, "current_assets": 36460028, "current_liabilities": 33254543, "equity": 57189666, "fixed_assets": 58918272, "liabilities": 55513077, "long_term_liabilities": 22258534, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -28780, "financing_cash_flow": -78093, "investing_cash_flow": -260220, "net_cash_flow": 24513591, "operating_cash_flow": 24859904, "quarter": 1 }, { "change_in_working_capital": -44464, "financing_cash_flow": -198557, "investing_cash_flow": -423639, "net_cash_flow": 22088509, "operating_cash_flow": 22211571, "quarter": 2 }, { "change_in_working_capital": 56340, "financing_cash_flow": -172015, "investing_cash_flow": -169204, "net_cash_flow": 21764451, "operating_cash_flow": 21751307, "quarter": 3 }, { "change_in_working_capital": -37562, "financing_cash_flow": -117025, "investing_cash_flow": -264563, "net_cash_flow": 21069417, "operating_cash_flow": 21467937, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8581545471051509, "current_ratio": 1.3592270996178548, "debt_to_equity_ratio": 0.9160907390391825, "profit_margin": 0.25757652384752444, "quarter": 1, "return_on_assets": 0.22104046516729145, "return_on_equity": 0.34686286027542335 }, { "asset_turnover_ratio": 0.8307585220449729, "current_ratio": 1.1945255496074216, "debt_to_equity_ratio": 0.9406259457444387, "profit_margin": 0.24460890688568962, "quarter": 2, "return_on_assets": 0.2032109339633919, "return_on_equity": 0.3277533471286727 }, { "asset_turnover_ratio": 0.8042370965761788, "current_ratio": 1.5012683747455142, "debt_to_equity_ratio": 0.9573378028917842, "profit_margin": 0.2377312929021688, "quarter": 3, "return_on_assets": 0.19119232476894138, "return_on_equity": 0.31416250517363103 }, { "asset_turnover_ratio": 0.7785623459424209, "current_ratio": 1.0963923936648294, "debt_to_equity_ratio": 0.9706837070879204, "profit_margin": 0.23330084253736433, "quarter": 4, "return_on_assets": 0.1816392512762337, "return_on_equity": 0.3029296061984345 } ], "income_statement": [ { "depreciation": 4935820, "expenses": 51920055, "income_tax": 5507957, "marketing_expense": 9893575, "net_income": 25432041, "net_profit": 19924084, "operational_expense": 33244089, "product_revenue": 27563110, "quarter": 1, "rd_expense": 9005825, "revenue": 77352096, "salaries_expense": 18738976, "service_revenue": 49788986 }, { "depreciation": 3546285, "expenses": 51180022, "income_tax": 6461341, "marketing_expense": 7175980, "net_income": 25126627, "net_profit": 18665286, "operational_expense": 30141753, "product_revenue": 24895972, "quarter": 2, "rd_expense": 7598830, "revenue": 76306649, "salaries_expense": 22356982, "service_revenue": 51410677 }, { "depreciation": 3856005, "expenses": 50450537, "income_tax": 6929493, "marketing_expense": 8343455, "net_income": 24824795, "net_profit": 17895302, "operational_expense": 27354345, "product_revenue": 22093031, "quarter": 3, "rd_expense": 8547410, "revenue": 75275332, "salaries_expense": 23589990, "service_revenue": 53182301 }, { "depreciation": 4143494, "expenses": 49731450, "income_tax": 7202060, "marketing_expense": 7796347, "net_income": 24526503, "net_profit": 17324443, "operational_expense": 28566345, "product_revenue": 20442380, "quarter": 4, "rd_expense": 5117898, "revenue": 74257953, "salaries_expense": 22953448, "service_revenue": 53815573 } ], "market_conditions": { "gdp_growth": [ 0.032395402176188914, 0.02839466482783313, 0.026667621591735236, 0.04354726828847184 ], "inflation_rate": [ 0.0072838816060255265, 0.009390211078190528, 0.004182245232500923, 0.00793844532050997 ], "interest_rate": [ 0.014441206160190392, 0.016108448237734933, 0.019252469975015087, 0.0160294897506206 ], "year": 1992 }, "random_event": { "description": "Williams, Sanchez and Stewart Senior Leadership Change in 1992", "impact": -0.03, "type": "Senior Leadership Change" }, "year": 1992 }, { "advertising_kpis": [ { "average_project_size": 119131, "billable_hours_per_employee": 147, "client_concentration": 0.21, "client_retention_rate": 0.62, "employee_utilization_rate": 0.76, "gross_billings": 71512320, "net_revenue": 63807009, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 67378 }, { "average_project_size": 75953, "billable_hours_per_employee": 89, "client_concentration": 0.23, "client_retention_rate": 0.7, "employee_utilization_rate": 0.69, "gross_billings": 78508605, "net_revenue": 63582930, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 67141 }, { "average_project_size": 59831, "billable_hours_per_employee": 112, "client_concentration": 0.27, "client_retention_rate": 0.81, "employee_utilization_rate": 0.8, "gross_billings": 69780653, "net_revenue": 63359639, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 66906 }, { "average_project_size": 151112, "billable_hours_per_employee": 156, "client_concentration": 0.25, "client_retention_rate": 0.61, "employee_utilization_rate": 0.67, "gross_billings": 77382335, "net_revenue": 63137131, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 66671 } ], "balance_sheet": [ { "assets": 67279926, "current_assets": 27571232, "current_liabilities": 19642364, "equity": 42613733, "fixed_assets": 39708694, "liabilities": 39068631, "long_term_liabilities": 19426267, "quarter": 1 }, { "assets": 68771377, "current_assets": 24103466, "current_liabilities": 21424153, "equity": 43184073, "fixed_assets": 44667911, "liabilities": 40155941, "long_term_liabilities": 18731788, "quarter": 2 }, { "assets": 70295892, "current_assets": 32818658, "current_liabilities": 21592074, "equity": 42677329, "fixed_assets": 37477234, "liabilities": 41273511, "long_term_liabilities": 19681437, "quarter": 3 }, { "assets": 71854201, "current_assets": 28227346, "current_liabilities": 20416397, "equity": 44432310, "fixed_assets": 43626855, "liabilities": 42422184, "long_term_liabilities": 22005787, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -72336, "financing_cash_flow": -165003, "investing_cash_flow": -123566, "net_cash_flow": 17579279, "operating_cash_flow": 17694041, "quarter": 1 }, { "change_in_working_capital": 73098, "financing_cash_flow": 83639, "investing_cash_flow": -419815, "net_cash_flow": 17248462, "operating_cash_flow": 17556619, "quarter": 2 }, { "change_in_working_capital": -60052, "financing_cash_flow": 160970, "investing_cash_flow": -262202, "net_cash_flow": 16361884, "operating_cash_flow": 16403353, "quarter": 3 }, { "change_in_working_capital": -84257, "financing_cash_flow": 27699, "investing_cash_flow": -249881, "net_cash_flow": 17939519, "operating_cash_flow": 18290524, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9483810817508925, "current_ratio": 1.4036615959260301, "debt_to_equity_ratio": 0.9168084617228911, "profit_margin": 0.22571874509899062, "quarter": 1, "return_on_assets": 0.2140673876484347, "return_on_equity": 0.33797644529288245 }, { "asset_turnover_ratio": 0.9245551386880039, "current_ratio": 1.1250603932860264, "debt_to_equity_ratio": 0.9298784994180609, "profit_margin": 0.2291281166187214, "quarter": 2, "return_on_assets": 0.2118415776377431, "return_on_equity": 0.33736134616111824 }, { "asset_turnover_ratio": 0.9013277617986554, "current_ratio": 1.5199400483714534, "debt_to_equity_ratio": 0.9671062357252957, "profit_margin": 0.21551492741301762, "quarter": 3, "return_on_assets": 0.19424958715937482, "return_on_equity": 0.31995788677402937 }, { "asset_turnover_ratio": 0.8786839199561902, "current_ratio": 1.3825821470850121, "debt_to_equity_ratio": 0.9547598132980257, "profit_margin": 0.23758274667247709, "quarter": 4, "return_on_assets": 0.20876013916013067, "return_on_equity": 0.3375987654029241 } ], "income_statement": [ { "depreciation": 3291603, "expenses": 43911238, "income_tax": 5493333, "marketing_expense": 8152950, "net_income": 19895771, "net_profit": 14402438, "operational_expense": 30251741, "product_revenue": 17748330, "quarter": 1, "rd_expense": 5572224, "revenue": 63807009, "salaries_expense": 13772148, "service_revenue": 46058679 }, { "depreciation": 2987982, "expenses": 44040136, "income_tax": 4974157, "marketing_expense": 6114333, "net_income": 19542794, "net_profit": 14568637, "operational_expense": 22724038, "product_revenue": 24182479, "quarter": 2, "rd_expense": 7544394, "revenue": 63582930, "salaries_expense": 18087106, "service_revenue": 39400451 }, { "depreciation": 2748405, "expenses": 44169413, "income_tax": 5535278, "marketing_expense": 5897837, "net_income": 19190226, "net_profit": 13654948, "operational_expense": 23536118, "product_revenue": 18443188, "quarter": 3, "rd_expense": 7583783, "revenue": 63359639, "salaries_expense": 21238369, "service_revenue": 44916451 }, { "depreciation": 3290231, "expenses": 44299069, "income_tax": 3837769, "marketing_expense": 6915316, "net_income": 18838062, "net_profit": 15000293, "operational_expense": 29816593, "product_revenue": 17371734, "quarter": 4, "rd_expense": 7949750, "revenue": 63137131, "salaries_expense": 19859484, "service_revenue": 45765397 } ], "market_conditions": { "gdp_growth": [ 0.02324859633534694, 0.03306644807284834, 0.032969848527384056, 0.026121825781674157 ], "inflation_rate": [ 0.00770499352939346, 0.010188722122010982, 0.004749810582427287, 0.010070214993005429 ], "interest_rate": [ 0.016794461140427295, 0.02018092743650425, 0.01615158277943533, 0.015085011622155656 ], "year": 1993 }, "random_event": { "description": "Williams, Sanchez and Stewart New Ad Campaign Launch in 1993", "impact": 0.07, "type": "New Ad Campaign Launch" }, "year": 1993 }, { "advertising_kpis": [ { "average_project_size": 185623, "billable_hours_per_employee": 109, "client_concentration": 0.13, "client_retention_rate": 0.73, "employee_utilization_rate": 0.76, "gross_billings": 54181309, "net_revenue": 43441850, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 45873 }, { "average_project_size": 70743, "billable_hours_per_employee": 104, "client_concentration": 0.36, "client_retention_rate": 0.88, "employee_utilization_rate": 0.73, "gross_billings": 53248813, "net_revenue": 43599992, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 46040 }, { "average_project_size": 74515, "billable_hours_per_employee": 154, "client_concentration": 0.1, "client_retention_rate": 0.63, "employee_utilization_rate": 0.67, "gross_billings": 53018367, "net_revenue": 43758709, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 46208 }, { "average_project_size": 93140, "billable_hours_per_employee": 92, "client_concentration": 0.19, "client_retention_rate": 0.63, "employee_utilization_rate": 0.69, "gross_billings": 53069646, "net_revenue": 43918005, "new_client_acquisition": 5, "organic_growth": 0.15, "quarter": 4, "revenue_per_employee": 46376 } ], "balance_sheet": [ { "assets": 52016118, "current_assets": 17483410, "current_liabilities": 9365884, "equity": 35289084, "fixed_assets": 34532708, "liabilities": 23277108, "long_term_liabilities": 13911224, "quarter": 1 }, { "assets": 52856517, "current_assets": 19884823, "current_liabilities": 13872351, "equity": 35873276, "fixed_assets": 32971694, "liabilities": 23734437, "long_term_liabilities": 9862086, "quarter": 2 }, { "assets": 53710494, "current_assets": 26170080, "current_liabilities": 14347690, "equity": 36038621, "fixed_assets": 27540414, "liabilities": 24200752, "long_term_liabilities": 9853062, "quarter": 3 }, { "assets": 54578268, "current_assets": 18361304, "current_liabilities": 12978917, "equity": 36358247, "fixed_assets": 36216964, "liabilities": 24676229, "long_term_liabilities": 11697312, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -47594, "financing_cash_flow": -121286, "investing_cash_flow": -408166, "net_cash_flow": 8835322, "operating_cash_flow": 9129362, "quarter": 1 }, { "change_in_working_capital": 35408, "financing_cash_flow": -26360, "investing_cash_flow": -320268, "net_cash_flow": 9393680, "operating_cash_flow": 9731620, "quarter": 2 }, { "change_in_working_capital": 28982, "financing_cash_flow": -161658, "investing_cash_flow": -292200, "net_cash_flow": 7895225, "operating_cash_flow": 8308787, "quarter": 3 }, { "change_in_working_capital": -5059, "financing_cash_flow": -161527, "investing_cash_flow": -466101, "net_cash_flow": 9340753, "operating_cash_flow": 9700796, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8351613244187119, "current_ratio": 1.8667122078385767, "debt_to_equity_ratio": 0.6596121338825344, "profit_margin": 0.15077797101182386, "quarter": 1, "return_on_assets": 0.12592392996340096, "return_on_equity": 0.1856119019694589 }, { "asset_turnover_ratio": 0.8248744804732404, "current_ratio": 1.4334140622595262, "debt_to_equity_ratio": 0.6616188886679878, "profit_margin": 0.15484397336586667, "quarter": 2, "return_on_assets": 0.12772684208458154, "return_on_equity": 0.18819569196858407 }, { "asset_turnover_ratio": 0.8147143275204283, "current_ratio": 1.8239925730204654, "debt_to_equity_ratio": 0.6715226978301972, "profit_margin": 0.14920181945952748, "quarter": 3, "return_on_assets": 0.12155686000579329, "return_on_equity": 0.18116339690134092 }, { "asset_turnover_ratio": 0.8046793459990339, "current_ratio": 1.4147023206944, "debt_to_equity_ratio": 0.6786968854686531, "profit_margin": 0.14700594892686952, "quarter": 4, "return_on_assets": 0.11829265084044074, "return_on_equity": 0.17757203750774894 } ], "income_statement": [ { "depreciation": 2579288, "expenses": 34454579, "income_tax": 2437197, "marketing_expense": 4269473, "net_income": 8987271, "net_profit": 6550074, "operational_expense": 21852581, "product_revenue": 13036400, "quarter": 1, "rd_expense": 4515250, "revenue": 43441850, "salaries_expense": 10803667, "service_revenue": 30405450 }, { "depreciation": 2980424, "expenses": 34549032, "income_tax": 2299764, "marketing_expense": 3986520, "net_income": 9050960, "net_profit": 6751196, "operational_expense": 19002999, "product_revenue": 11362376, "quarter": 2, "rd_expense": 6052274, "revenue": 43599992, "salaries_expense": 16873268, "service_revenue": 32237616 }, { "depreciation": 1779908, "expenses": 34643744, "income_tax": 2586086, "marketing_expense": 4758667, "net_income": 9114965, "net_profit": 6528879, "operational_expense": 20443774, "product_revenue": 14077266, "quarter": 3, "rd_expense": 6888379, "revenue": 43758709, "salaries_expense": 11859000, "service_revenue": 29681443 }, { "depreciation": 3244588, "expenses": 34738716, "income_tax": 2723081, "marketing_expense": 6031873, "net_income": 9179289, "net_profit": 6456208, "operational_expense": 21297666, "product_revenue": 17437650, "quarter": 4, "rd_expense": 3988648, "revenue": 43918005, "salaries_expense": 10544863, "service_revenue": 26480355 } ], "market_conditions": { "gdp_growth": [ 0.038154923308142706, 0.041615817158418666, 0.03763419194008463, 0.049512866080817626 ], "inflation_rate": [ 0.004925346703883837, 0.010079757749573821, 0.007490357219424657, 0.01206277849187969 ], "interest_rate": [ 0.019008243118396335, 0.016783660159347256, 0.015093287400061176, 0.015392284957544237 ], "year": 1994 }, "random_event": { "description": "Williams, Sanchez and Stewart Data Privacy Regulation Impact in 1994", "impact": -0.06, "type": "Data Privacy Regulation Impact" }, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 144016, "billable_hours_per_employee": 126, "client_concentration": 0.13, "client_retention_rate": 0.79, "employee_utilization_rate": 0.65, "gross_billings": 100730305, "net_revenue": 84745981, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 89489 }, { "average_project_size": 84940, "billable_hours_per_employee": 137, "client_concentration": 0.34, "client_retention_rate": 0.77, "employee_utilization_rate": 0.62, "gross_billings": 101023024, "net_revenue": 84925575, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 89679 }, { "average_project_size": 162320, "billable_hours_per_employee": 151, "client_concentration": 0.35, "client_retention_rate": 0.76, "employee_utilization_rate": 0.76, "gross_billings": 105646534, "net_revenue": 85105551, "new_client_acquisition": 4, "organic_growth": 0.15, "quarter": 3, "revenue_per_employee": 89869 }, { "average_project_size": 185957, "billable_hours_per_employee": 155, "client_concentration": 0.16, "client_retention_rate": 0.69, "employee_utilization_rate": 0.71, "gross_billings": 103121345, "net_revenue": 85285908, "new_client_acquisition": 5, "organic_growth": -0.05, "quarter": 4, "revenue_per_employee": 90059 } ], "balance_sheet": [ { "assets": 86300449, "current_assets": 37747193, "current_liabilities": 26710590, "equity": 47366567, "fixed_assets": 48553256, "liabilities": 51606911, "long_term_liabilities": 24896321, "quarter": 1 }, { "assets": 89169737, "current_assets": 41965972, "current_liabilities": 25646276, "equity": 50330776, "fixed_assets": 47203765, "liabilities": 52755772, "long_term_liabilities": 27109496, "quarter": 2 }, { "assets": 92134422, "current_assets": 28535320, "current_liabilities": 27589917, "equity": 50506506, "fixed_assets": 63599102, "liabilities": 53930209, "long_term_liabilities": 26340292, "quarter": 3 }, { "assets": 95197677, "current_assets": 45687361, "current_liabilities": 26926907, "equity": 52433730, "fixed_assets": 49510316, "liabilities": 55130792, "long_term_liabilities": 28203885, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -91047, "financing_cash_flow": -37898, "investing_cash_flow": -270221, "net_cash_flow": 18837167, "operating_cash_flow": 19262301, "quarter": 1 }, { "change_in_working_capital": 25724, "financing_cash_flow": -159358, "investing_cash_flow": -311853, "net_cash_flow": 18033522, "operating_cash_flow": 18396618, "quarter": 2 }, { "change_in_working_capital": 93884, "financing_cash_flow": 4755, "investing_cash_flow": -395944, "net_cash_flow": 17076553, "operating_cash_flow": 17462608, "quarter": 3 }, { "change_in_working_capital": 26083, "financing_cash_flow": -5737, "investing_cash_flow": -191720, "net_cash_flow": 17341176, "operating_cash_flow": 17614694, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9819877182794263, "current_ratio": 1.4131920335717032, "debt_to_equity_ratio": 1.0895218773190805, "profit_margin": 0.1495413570113726, "quarter": 1, "return_on_assets": 0.1468477759600069, "return_on_equity": 0.26755219562355026 }, { "asset_turnover_ratio": 0.9524035604142244, "current_ratio": 1.6363378449175232, "debt_to_equity_ratio": 1.0481811764634823, "profit_margin": 0.16387067146734066, "quarter": 2, "return_on_assets": 0.1560710109529649, "return_on_equity": 0.27650698252695327 }, { "asset_turnover_ratio": 0.923710695227458, "current_ratio": 1.0342662502391726, "debt_to_equity_ratio": 1.067787365849461, "profit_margin": 0.14455335586746862, "quarter": 3, "return_on_assets": 0.13352548084580157, "return_on_equity": 0.24357838176333163 }, { "asset_turnover_ratio": 0.8958822388071507, "current_ratio": 1.6967177477903421, "debt_to_equity_ratio": 1.051437538393702, "profit_margin": 0.14500455338999263, "quarter": 4, "return_on_assets": 0.12990700392825763, "return_on_equity": 0.23585667088723233 } ], "income_statement": [ { "depreciation": 6589272, "expenses": 66754863, "income_tax": 5318089, "marketing_expense": 11508383, "net_income": 17991118, "net_profit": 12673029, "operational_expense": 35259946, "product_revenue": 32029051, "quarter": 1, "rd_expense": 13060209, "revenue": 84745981, "salaries_expense": 25274593, "service_revenue": 52716930 }, { "depreciation": 4479807, "expenses": 67214463, "income_tax": 3794301, "marketing_expense": 6970854, "net_income": 17711112, "net_profit": 13916811, "operational_expense": 41394022, "product_revenue": 24232754, "quarter": 2, "rd_expense": 7539861, "revenue": 84925575, "salaries_expense": 28428459, "service_revenue": 60692821 }, { "depreciation": 5160315, "expenses": 67677227, "income_tax": 5126031, "marketing_expense": 8837167, "net_income": 17428324, "net_profit": 12302293, "operational_expense": 37932089, "product_revenue": 22539633, "quarter": 3, "rd_expense": 8389098, "revenue": 85105551, "salaries_expense": 24086853, "service_revenue": 62565918 }, { "depreciation": 5247849, "expenses": 68143178, "income_tax": 4775885, "marketing_expense": 12840351, "net_income": 17142730, "net_profit": 12366845, "operational_expense": 44430408, "product_revenue": 23570657, "quarter": 4, "rd_expense": 8667877, "revenue": 85285908, "salaries_expense": 24045814, "service_revenue": 61715251 } ], "market_conditions": { "gdp_growth": [ 0.030634912163234735, 0.03404987437640519, 0.03186441296072605, 0.03507238596575602 ], "inflation_rate": [ 0.011890112959448949, 0.009067903344952877, 0.009044969455512182, 0.011115758229948692 ], "interest_rate": [ 0.016524400202873817, 0.016567395065418676, 0.020021699689816007, 0.01402486944669927 ], "year": 1995 }, "random_event": { "description": "Williams, Sanchez and Stewart Industry Recognition in 1995", "impact": -0.08, "type": "Industry Recognition" }, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 129988, "billable_hours_per_employee": 131, "client_concentration": 0.32, "client_retention_rate": 0.65, "employee_utilization_rate": 0.67, "gross_billings": 28088243, "net_revenue": 22404796, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 23659 }, { "average_project_size": 116002, "billable_hours_per_employee": 91, "client_concentration": 0.19, "client_retention_rate": 0.81, "employee_utilization_rate": 0.6, "gross_billings": 28037804, "net_revenue": 22627256, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 23894 }, { "average_project_size": 153821, "billable_hours_per_employee": 149, "client_concentration": 0.19, "client_retention_rate": 0.81, "employee_utilization_rate": 0.74, "gross_billings": 28592507, "net_revenue": 22851925, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 24131 }, { "average_project_size": 192502, "billable_hours_per_employee": 112, "client_concentration": 0.29, "client_retention_rate": 0.63, "employee_utilization_rate": 0.74, "gross_billings": 26600162, "net_revenue": 23078825, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 24370 } ], "balance_sheet": [ { "assets": 29965253, "current_assets": 13740906, "current_liabilities": 6311360, "equity": 21660548, "fixed_assets": 16224347, "liabilities": 15185699, "long_term_liabilities": 8874339, "quarter": 1 }, { "assets": 30681832, "current_assets": 13924768, "current_liabilities": 7528594, "equity": 21954515, "fixed_assets": 16757064, "liabilities": 15385666, "long_term_liabilities": 7857072, "quarter": 2 }, { "assets": 31415547, "current_assets": 13749773, "current_liabilities": 8139940, "equity": 22274950, "fixed_assets": 17665774, "liabilities": 15588266, "long_term_liabilities": 7448326, "quarter": 3 }, { "assets": 32166808, "current_assets": 14343282, "current_liabilities": 9283735, "equity": 23057587, "fixed_assets": 17823526, "liabilities": 15793534, "long_term_liabilities": 6509799, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -87447, "financing_cash_flow": 129419, "investing_cash_flow": -190354, "net_cash_flow": 7770732, "operating_cash_flow": 7886936, "quarter": 1 }, { "change_in_working_capital": 40207, "financing_cash_flow": -19509, "investing_cash_flow": -410314, "net_cash_flow": 7629818, "operating_cash_flow": 7870798, "quarter": 2 }, { "change_in_working_capital": -61051, "financing_cash_flow": -129933, "investing_cash_flow": -336787, "net_cash_flow": 6972940, "operating_cash_flow": 7420283, "quarter": 3 }, { "change_in_working_capital": -81080, "financing_cash_flow": 39832, "investing_cash_flow": -244617, "net_cash_flow": 7542375, "operating_cash_flow": 7869731, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.747692535751325, "current_ratio": 2.1771703721543374, "debt_to_equity_ratio": 0.7010763993597946, "profit_margin": 0.30712147524128314, "quarter": 1, "return_on_assets": 0.2296324346068428, "return_on_equity": 0.3176740496131492 }, { "asset_turnover_ratio": 0.7374806041568834, "current_ratio": 1.8495841321766056, "debt_to_equity_ratio": 0.7007973530729328, "profit_margin": 0.2942623268150588, "quarter": 2, "return_on_assets": 0.21701275856017985, "return_on_equity": 0.3032792571368577 }, { "asset_turnover_ratio": 0.7274081524030125, "current_ratio": 1.6891737531234874, "debt_to_equity_ratio": 0.6998114922816886, "profit_margin": 0.2821499282883171, "quarter": 3, "return_on_assets": 0.20523815803684717, "return_on_equity": 0.28945829283567415 }, { "asset_turnover_ratio": 0.7174732724490412, "current_ratio": 1.5449904591201709, "debt_to_equity_ratio": 0.6849603993687631, "profit_margin": 0.289629693019467, "quarter": 4, "return_on_assets": 0.20780156364908822, "return_on_equity": 0.2898964666163896 } ], "income_statement": [ { "depreciation": 1005942, "expenses": 13637264, "income_tax": 1886538, "marketing_expense": 1773209, "net_income": 8767532, "net_profit": 6880994, "operational_expense": 7643994, "product_revenue": 6216481, "quarter": 1, "rd_expense": 2133587, "revenue": 22404796, "salaries_expense": 4355290, "service_revenue": 16188315 }, { "depreciation": 1212449, "expenses": 13692703, "income_tax": 2276204, "marketing_expense": 1459772, "net_income": 8934553, "net_profit": 6658349, "operational_expense": 8320486, "product_revenue": 8100720, "quarter": 2, "rd_expense": 1886865, "revenue": 22627256, "salaries_expense": 6250786, "service_revenue": 14526536 }, { "depreciation": 972614, "expenses": 13748368, "income_tax": 2655888, "marketing_expense": 1630076, "net_income": 9103557, "net_profit": 6447669, "operational_expense": 8531307, "product_revenue": 4701626, "quarter": 3, "rd_expense": 1487923, "revenue": 22851925, "salaries_expense": 6651736, "service_revenue": 18150299 }, { "depreciation": 1185418, "expenses": 13804260, "income_tax": 2590252, "marketing_expense": 2080696, "net_income": 9274565, "net_profit": 6684313, "operational_expense": 8680658, "product_revenue": 8836703, "quarter": 4, "rd_expense": 2522534, "revenue": 23078825, "salaries_expense": 4964444, "service_revenue": 14242122 } ], "market_conditions": { "gdp_growth": [ 0.057340827502691254, 0.05487649937812944, 0.049275194691299845, 0.058241601985372454 ], "inflation_rate": [ 0.004726918434695221, 0.006655235713054588, 0.008417778335208619, 0.008528331906260981 ], "interest_rate": [ 0.022620558964430295, 0.01564656893743177, 0.021735365402274717, 0.022786177760331334 ], "year": 1996 }, "random_event": { "description": "Williams, Sanchez and Stewart New Ad Campaign Launch in 1996", "impact": 0.06, "type": "New Ad Campaign Launch" }, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 128766, "billable_hours_per_employee": 92, "client_concentration": 0.29, "client_retention_rate": 0.77, "employee_utilization_rate": 0.71, "gross_billings": 87511576, "net_revenue": 70744048, "new_client_acquisition": 5, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 74703 }, { "average_project_size": 105303, "billable_hours_per_employee": 156, "client_concentration": 0.16, "client_retention_rate": 0.64, "employee_utilization_rate": 0.61, "gross_billings": 85627895, "net_revenue": 70763096, "new_client_acquisition": 5, "organic_growth": 0.15, "quarter": 2, "revenue_per_employee": 74723 }, { "average_project_size": 85161, "billable_hours_per_employee": 91, "client_concentration": 0.31, "client_retention_rate": 0.8, "employee_utilization_rate": 0.68, "gross_billings": 91680460, "net_revenue": 70782150, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 74744 }, { "average_project_size": 196841, "billable_hours_per_employee": 90, "client_concentration": 0.13, "client_retention_rate": 0.88, "employee_utilization_rate": 0.77, "gross_billings": 82547189, "net_revenue": 70801209, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 74764 } ], "balance_sheet": [ { "assets": 104238837, "current_assets": 38613094, "current_liabilities": 31965434, "equity": 66130957, "fixed_assets": 65625743, "liabilities": 55710693, "long_term_liabilities": 23745259, "quarter": 1 }, { "assets": 106122942, "current_assets": 36728312, "current_liabilities": 27473694, "equity": 68043353, "fixed_assets": 69394630, "liabilities": 57016803, "long_term_liabilities": 29543109, "quarter": 2 }, { "assets": 108041102, "current_assets": 34407004, "current_liabilities": 25017563, "equity": 67643070, "fixed_assets": 73634098, "liabilities": 58353534, "long_term_liabilities": 33335971, "quarter": 3 }, { "assets": 109993932, "current_assets": 46878115, "current_liabilities": 33355374, "equity": 69765406, "fixed_assets": 63115817, "liabilities": 59721604, "long_term_liabilities": 26366230, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 37684, "financing_cash_flow": 69144, "investing_cash_flow": -419400, "net_cash_flow": 20659798, "operating_cash_flow": 20852643, "quarter": 1 }, { "change_in_working_capital": 62596, "financing_cash_flow": 87947, "investing_cash_flow": -482632, "net_cash_flow": 21536514, "operating_cash_flow": 21774974, "quarter": 2 }, { "change_in_working_capital": 3212, "financing_cash_flow": -186902, "investing_cash_flow": -449691, "net_cash_flow": 21068438, "operating_cash_flow": 21343936, "quarter": 3 }, { "change_in_working_capital": 45316, "financing_cash_flow": 169830, "investing_cash_flow": -497999, "net_cash_flow": 22861025, "operating_cash_flow": 23119445, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6786726524970726, "current_ratio": 1.2079640151295927, "debt_to_equity_ratio": 0.8424298623109295, "profit_margin": 0.2488239434644735, "quarter": 1, "return_on_assets": 0.16887000571581587, "return_on_equity": 0.26618113208311805 }, { "asset_turnover_ratio": 0.6668029991102207, "current_ratio": 1.336853791849032, "debt_to_equity_ratio": 0.837948168133337, "profit_margin": 0.2676142660575507, "quarter": 2, "return_on_assets": 0.17844599521185533, "return_on_equity": 0.2783110056319535 }, { "asset_turnover_ratio": 0.6551409481180598, "current_ratio": 1.3753139744266858, "debt_to_equity_ratio": 0.8626683265558467, "profit_margin": 0.2536727409382168, "quarter": 3, "return_on_assets": 0.1661914000099703, "return_on_equity": 0.26544481201104564 }, { "asset_turnover_ratio": 0.6436828624328113, "current_ratio": 1.4054141620477707, "debt_to_equity_ratio": 0.8560346369947306, "profit_margin": 0.27532125899149545, "quarter": 4, "return_on_assets": 0.1772195760762512, "return_on_equity": 0.2794089380057503 } ], "income_statement": [ { "depreciation": 3249830, "expenses": 45896425, "income_tax": 7244810, "marketing_expense": 6950716, "net_income": 24847623, "net_profit": 17602813, "operational_expense": 26351684, "product_revenue": 20533678, "quarter": 1, "rd_expense": 7959002, "revenue": 70744048, "salaries_expense": 14936947, "service_revenue": 50210370 }, { "depreciation": 2837760, "expenses": 45976693, "income_tax": 5849189, "marketing_expense": 8270082, "net_income": 24786403, "net_profit": 18937214, "operational_expense": 23173131, "product_revenue": 24536585, "quarter": 2, "rd_expense": 7407343, "revenue": 70763096, "salaries_expense": 19605073, "service_revenue": 46226511 }, { "depreciation": 3388434, "expenses": 46057103, "income_tax": 6769545, "marketing_expense": 7936219, "net_income": 24725047, "net_profit": 17955502, "operational_expense": 31469245, "product_revenue": 22389522, "quarter": 3, "rd_expense": 5999560, "revenue": 70782150, "salaries_expense": 14088740, "service_revenue": 48392628 }, { "depreciation": 3626367, "expenses": 46137653, "income_tax": 5170478, "marketing_expense": 7019295, "net_income": 24663556, "net_profit": 19493078, "operational_expense": 25741359, "product_revenue": 27667636, "quarter": 4, "rd_expense": 5920741, "revenue": 70801209, "salaries_expense": 19606359, "service_revenue": 43133573 } ], "market_conditions": { "gdp_growth": [ 0.05331332999681698, 0.061812380952689275, 0.056809638455316495, 0.046602023241536186 ], "inflation_rate": [ 0.010609510030588921, 0.011864288778035028, 0.007726617180436415, 0.008626759245702841 ], "interest_rate": [ 0.015402144591468278, 0.014600804620375961, 0.017801554849576087, 0.010016619345299616 ], "year": 1997 }, "random_event": { "description": "Williams, Sanchez and Stewart Economic Slowdown Impact in 1997", "impact": -0.05, "type": "Economic Slowdown Impact" }, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 81153, "billable_hours_per_employee": 116, "client_concentration": 0.34, "client_retention_rate": 0.73, "employee_utilization_rate": 0.63, "gross_billings": 46178155, "net_revenue": 41152256, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 43455 }, { "average_project_size": 70504, "billable_hours_per_employee": 115, "client_concentration": 0.31, "client_retention_rate": 0.67, "employee_utilization_rate": 0.78, "gross_billings": 51584493, "net_revenue": 41401950, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 43719 }, { "average_project_size": 193376, "billable_hours_per_employee": 80, "client_concentration": 0.22, "client_retention_rate": 0.87, "employee_utilization_rate": 0.62, "gross_billings": 49030629, "net_revenue": 41653159, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 43984 }, { "average_project_size": 159940, "billable_hours_per_employee": 107, "client_concentration": 0.27, "client_retention_rate": 0.71, "employee_utilization_rate": 0.77, "gross_billings": 54155825, "net_revenue": 41905892, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 44251 } ], "balance_sheet": [ { "assets": 51697479, "current_assets": 23217982, "current_liabilities": 10794914, "equity": 41597943, "fixed_assets": 28479497, "liabilities": 21776561, "long_term_liabilities": 10981647, "quarter": 1 }, { "assets": 52615001, "current_assets": 22562227, "current_liabilities": 11149829, "equity": 42400525, "fixed_assets": 30052774, "liabilities": 22156126, "long_term_liabilities": 11006297, "quarter": 2 }, { "assets": 53548807, "current_assets": 25678757, "current_liabilities": 13070191, "equity": 43686475, "fixed_assets": 27870050, "liabilities": 22542306, "long_term_liabilities": 9472115, "quarter": 3 }, { "assets": 54499186, "current_assets": 20493762, "current_liabilities": 13641389, "equity": 43881860, "fixed_assets": 34005424, "liabilities": 22935217, "long_term_liabilities": 9293828, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 46397, "financing_cash_flow": 102764, "investing_cash_flow": -458678, "net_cash_flow": 13528601, "operating_cash_flow": 13646847, "quarter": 1 }, { "change_in_working_capital": 12123, "financing_cash_flow": 37494, "investing_cash_flow": -416920, "net_cash_flow": 13523695, "operating_cash_flow": 14080034, "quarter": 2 }, { "change_in_working_capital": 92117, "financing_cash_flow": 4319, "investing_cash_flow": -141627, "net_cash_flow": 13668620, "operating_cash_flow": 14163736, "quarter": 3 }, { "change_in_working_capital": 85391, "financing_cash_flow": -36000, "investing_cash_flow": -122463, "net_cash_flow": 14379958, "operating_cash_flow": 14660811, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.796020556437578, "current_ratio": 2.1508260278868363, "debt_to_equity_ratio": 0.5235009096483448, "profit_margin": 0.2837517583483151, "quarter": 1, "return_on_assets": 0.22587223257056693, "return_on_equity": 0.2807115967248669 }, { "asset_turnover_ratio": 0.7868849037938819, "current_ratio": 2.023549150395042, "debt_to_equity_ratio": 0.5225436713342583, "profit_margin": 0.2884320666055584, "quarter": 2, "return_on_assets": 0.22696283898198538, "return_on_equity": 0.28163920140139775 }, { "asset_turnover_ratio": 0.7778540985983123, "current_ratio": 1.964681082319302, "debt_to_equity_ratio": 0.5160019433932356, "profit_margin": 0.3044180634654865, "quarter": 3, "return_on_assets": 0.23679283835398984, "return_on_equity": 0.2902494192996803 }, { "asset_turnover_ratio": 0.7689269340646666, "current_ratio": 1.502322234194773, "debt_to_equity_ratio": 0.5226582692711749, "profit_margin": 0.293941744516499, "quarter": 4, "return_on_assets": 0.22601972440469112, "return_on_equity": 0.28070576315589174 } ], "income_statement": [ { "depreciation": 1969822, "expenses": 25244530, "income_tax": 4230701, "marketing_expense": 3117001, "net_income": 15907726, "net_profit": 11677025, "operational_expense": 13530894, "product_revenue": 9301908, "quarter": 1, "rd_expense": 3100116, "revenue": 41152256, "salaries_expense": 10824431, "service_revenue": 31850348 }, { "depreciation": 2138384, "expenses": 25307721, "income_tax": 4152579, "marketing_expense": 4740522, "net_income": 16094229, "net_profit": 11941650, "operational_expense": 17527180, "product_revenue": 9244598, "quarter": 2, "rd_expense": 2849463, "revenue": 41401950, "salaries_expense": 10033982, "service_revenue": 32157352 }, { "depreciation": 1483762, "expenses": 25371070, "income_tax": 3602115, "marketing_expense": 2665641, "net_income": 16282089, "net_profit": 12679974, "operational_expense": 17727990, "product_revenue": 9363024, "quarter": 3, "rd_expense": 3235761, "revenue": 41653159, "salaries_expense": 10151119, "service_revenue": 32290135 }, { "depreciation": 2342920, "expenses": 25434578, "income_tax": 4153423, "marketing_expense": 2835796, "net_income": 16471314, "net_profit": 12317891, "operational_expense": 13835116, "product_revenue": 12240246, "quarter": 4, "rd_expense": 3969892, "revenue": 41905892, "salaries_expense": 8156163, "service_revenue": 29665646 } ], "market_conditions": { "gdp_growth": [ 0.05575628067416285, 0.051141801002048674, 0.044802542930317234, 0.04575737850182833 ], "inflation_rate": [ 0.007865156133374566, 0.006232823036817773, 0.0015215942232622995, 0.010459947852441026 ], "interest_rate": [ 0.009534282122220626, 0.009864445255172695, 0.006327906506947032, 0.012284385063391579 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 182695, "billable_hours_per_employee": 84, "client_concentration": 0.19, "client_retention_rate": 0.79, "employee_utilization_rate": 0.67, "gross_billings": 65423435, "net_revenue": 58477355, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 61750 }, { "average_project_size": 183237, "billable_hours_per_employee": 112, "client_concentration": 0.23, "client_retention_rate": 0.83, "employee_utilization_rate": 0.66, "gross_billings": 73589859, "net_revenue": 58906401, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 62203 }, { "average_project_size": 110820, "billable_hours_per_employee": 122, "client_concentration": 0.14, "client_retention_rate": 0.7, "employee_utilization_rate": 0.78, "gross_billings": 68458013, "net_revenue": 59338595, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 62660 }, { "average_project_size": 133250, "billable_hours_per_employee": 126, "client_concentration": 0.34, "client_retention_rate": 0.88, "employee_utilization_rate": 0.79, "gross_billings": 67535101, "net_revenue": 59773960, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 63119 } ], "balance_sheet": [ { "assets": 78025515, "current_assets": 32911072, "current_liabilities": 19425301, "equity": 52912705, "fixed_assets": 45114443, "liabilities": 43103710, "long_term_liabilities": 23678409, "quarter": 1 }, { "assets": 80043786, "current_assets": 27835382, "current_liabilities": 19435991, "equity": 53339448, "fixed_assets": 52208404, "liabilities": 44311476, "long_term_liabilities": 24875485, "quarter": 2 }, { "assets": 82114263, "current_assets": 29498484, "current_liabilities": 20298136, "equity": 53958024, "fixed_assets": 52615779, "liabilities": 45553085, "long_term_liabilities": 25254949, "quarter": 3 }, { "assets": 84238296, "current_assets": 36198769, "current_liabilities": 23922187, "equity": 54309275, "fixed_assets": 48039527, "liabilities": 46829484, "long_term_liabilities": 22907297, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 26659, "financing_cash_flow": -80950, "investing_cash_flow": -425154, "net_cash_flow": 20869534, "operating_cash_flow": 21002244, "quarter": 1 }, { "change_in_working_capital": 42334, "financing_cash_flow": 66932, "investing_cash_flow": -160078, "net_cash_flow": 20160239, "operating_cash_flow": 20426445, "quarter": 2 }, { "change_in_working_capital": 72140, "financing_cash_flow": -42870, "investing_cash_flow": -394601, "net_cash_flow": 19541772, "operating_cash_flow": 19743533, "quarter": 3 }, { "change_in_working_capital": -84633, "financing_cash_flow": -51612, "investing_cash_flow": -441686, "net_cash_flow": 19139330, "operating_cash_flow": 19380214, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7494645181130813, "current_ratio": 1.6942374277752503, "debt_to_equity_ratio": 0.814619286615568, "profit_margin": 0.30765584387323947, "quarter": 1, "return_on_assets": 0.23057713877313082, "return_on_equity": 0.34001096712027856 }, { "asset_turnover_ratio": 0.735927221133693, "current_ratio": 1.432156559446853, "debt_to_equity_ratio": 0.8307449300937647, "profit_margin": 0.29890025024614897, "quarter": 2, "return_on_assets": 0.21996883055981384, "return_on_equity": 0.33009599199451783 }, { "asset_turnover_ratio": 0.7226344465881646, "current_ratio": 1.4532607329067062, "debt_to_equity_ratio": 0.8442318977433273, "profit_margin": 0.29317927059108834, "quarter": 3, "return_on_assets": 0.21186143995471285, "return_on_equity": 0.3224144383048571 }, { "asset_turnover_ratio": 0.709581779764396, "current_ratio": 1.5131881127758093, "debt_to_equity_ratio": 0.8622741511463742, "profit_margin": 0.28273955749292834, "quarter": 4, "return_on_assets": 0.20062683841562987, "return_on_equity": 0.3111892581884034 } ], "income_statement": [ { "depreciation": 3011344, "expenses": 35719446, "income_tax": 4767009, "marketing_expense": 4294405, "net_income": 22757909, "net_profit": 17990900, "operational_expense": 24583907, "product_revenue": 20128295, "quarter": 1, "rd_expense": 6473351, "revenue": 58477355, "salaries_expense": 17099573, "service_revenue": 38349060 }, { "depreciation": 2819307, "expenses": 35861980, "income_tax": 5437283, "marketing_expense": 4336835, "net_income": 23044421, "net_profit": 17607138, "operational_expense": 19934194, "product_revenue": 19204808, "quarter": 2, "rd_expense": 4643141, "revenue": 58906401, "salaries_expense": 15576998, "service_revenue": 39701593 }, { "depreciation": 2346687, "expenses": 36005083, "income_tax": 5936666, "marketing_expense": 6367963, "net_income": 23333512, "net_profit": 17396846, "operational_expense": 22076415, "product_revenue": 18070807, "quarter": 3, "rd_expense": 6495243, "revenue": 59338595, "salaries_expense": 14887130, "service_revenue": 41267788 }, { "depreciation": 2479751, "expenses": 36148757, "income_tax": 6724740, "marketing_expense": 7097273, "net_income": 23625203, "net_profit": 16900463, "operational_expense": 19093235, "product_revenue": 22287805, "quarter": 4, "rd_expense": 4556713, "revenue": 59773960, "salaries_expense": 15619938, "service_revenue": 37486155 } ], "market_conditions": { "gdp_growth": [ 0.041188633570089304, 0.03490760678261199, 0.033877358948979946, 0.04567367279912583 ], "inflation_rate": [ 0.004493237970338714, 0.006867760678307393, 0.012243253751962786, 0.010464166720629251 ], "interest_rate": [ 0.016097229869965368, 0.0177605310568196, 0.013700847144120946, 0.011908877604838752 ], "year": 1999 }, "random_event": { "description": "Williams, Sanchez and Stewart Industry Recognition in 1999", "impact": 0.08, "type": "Industry Recognition" }, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 114946, "billable_hours_per_employee": 147, "client_concentration": 0.35, "client_retention_rate": 0.67, "employee_utilization_rate": 0.71, "gross_billings": 29355294, "net_revenue": 24926084, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 26321 }, { "average_project_size": 139614, "billable_hours_per_employee": 128, "client_concentration": 0.21, "client_retention_rate": 0.76, "employee_utilization_rate": 0.67, "gross_billings": 28381862, "net_revenue": 24606542, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 25984 }, { "average_project_size": 53757, "billable_hours_per_employee": 132, "client_concentration": 0.26, "client_retention_rate": 0.63, "employee_utilization_rate": 0.78, "gross_billings": 27048767, "net_revenue": 24291098, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 25651 }, { "average_project_size": 109380, "billable_hours_per_employee": 141, "client_concentration": 0.1, "client_retention_rate": 0.61, "employee_utilization_rate": 0.76, "gross_billings": 29972311, "net_revenue": 23979697, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 25322 } ], "balance_sheet": [ { "assets": 25431614, "current_assets": 10436230, "current_liabilities": 6239835, "equity": 21186777, "fixed_assets": 14995384, "liabilities": 11941187, "long_term_liabilities": 5701352, "quarter": 1 }, { "assets": 26129126, "current_assets": 11807892, "current_liabilities": 5415313, "equity": 21086683, "fixed_assets": 14321234, "liabilities": 12044181, "long_term_liabilities": 6628868, "quarter": 2 }, { "assets": 26845768, "current_assets": 13341048, "current_liabilities": 6970621, "equity": 22208192, "fixed_assets": 13504720, "liabilities": 12148064, "long_term_liabilities": 5177443, "quarter": 3 }, { "assets": 27582066, "current_assets": 8757277, "current_liabilities": 6098280, "equity": 22355052, "fixed_assets": 18824789, "liabilities": 12252843, "long_term_liabilities": 6154563, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 97392, "financing_cash_flow": 197811, "investing_cash_flow": -413470, "net_cash_flow": 8652790, "operating_cash_flow": 8778714, "quarter": 1 }, { "change_in_working_capital": -4251, "financing_cash_flow": -17995, "investing_cash_flow": -475271, "net_cash_flow": 8250260, "operating_cash_flow": 8461326, "quarter": 2 }, { "change_in_working_capital": 91455, "financing_cash_flow": 90285, "investing_cash_flow": -145009, "net_cash_flow": 8463425, "operating_cash_flow": 8479219, "quarter": 3 }, { "change_in_working_capital": 11055, "financing_cash_flow": 183643, "investing_cash_flow": -313815, "net_cash_flow": 7453974, "operating_cash_flow": 7890622, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9801219851795486, "current_ratio": 1.672516981618905, "debt_to_equity_ratio": 0.5636150793487844, "profit_margin": 0.3087669126044829, "quarter": 1, "return_on_assets": 0.30262923933966596, "return_on_equity": 0.3632619534344464 }, { "asset_turnover_ratio": 0.9417284757247525, "current_ratio": 2.1804634376627905, "debt_to_equity_ratio": 0.5711747551760512, "profit_margin": 0.28454782472075923, "quarter": 2, "return_on_assets": 0.2679667892450746, "return_on_equity": 0.332045490511713 }, { "asset_turnover_ratio": 0.9048390047921148, "current_ratio": 1.9138966241314799, "debt_to_equity_ratio": 0.5470082391218519, "profit_margin": 0.3091868469675599, "quarter": 3, "return_on_assets": 0.27976431890493875, "return_on_equity": 0.33818547678262145 }, { "asset_turnover_ratio": 0.869394518887744, "current_ratio": 1.4360240920390668, "debt_to_equity_ratio": 0.5481017445184203, "profit_margin": 0.2929907329521303, "quarter": 4, "return_on_assets": 0.25472453731348477, "return_on_equity": 0.31428372432325363 } ], "income_statement": [ { "depreciation": 1082364, "expenses": 15057470, "income_tax": 2172264, "marketing_expense": 2542223, "net_income": 9868614, "net_profit": 7696350, "operational_expense": 10469382, "product_revenue": 8226616, "quarter": 1, "rd_expense": 2855545, "revenue": 24926084, "salaries_expense": 7343871, "service_revenue": 16699468 }, { "depreciation": 1459588, "expenses": 14822039, "income_tax": 2782765, "marketing_expense": 2298683, "net_income": 9784503, "net_profit": 7001738, "operational_expense": 9657812, "product_revenue": 9588850, "quarter": 2, "rd_expense": 2833015, "revenue": 24606542, "salaries_expense": 5119547, "service_revenue": 15017692 }, { "depreciation": 968731, "expenses": 14590290, "income_tax": 2190320, "marketing_expense": 2482997, "net_income": 9700808, "net_profit": 7510488, "operational_expense": 8937450, "product_revenue": 7159453, "quarter": 3, "rd_expense": 2800612, "revenue": 24291098, "salaries_expense": 5633938, "service_revenue": 17131645 }, { "depreciation": 864793, "expenses": 14362165, "income_tax": 2591703, "marketing_expense": 1907505, "net_income": 9617532, "net_profit": 7025829, "operational_expense": 7869572, "product_revenue": 8416896, "quarter": 4, "rd_expense": 1453394, "revenue": 23979697, "salaries_expense": 5527627, "service_revenue": 15562801 } ], "market_conditions": { "gdp_growth": [ 0.030129724969522924, 0.03481245753230718, 0.026101729016994757, 0.027504482772440896 ], "inflation_rate": [ 0.012578601085232483, 0.006568222270329228, 0.004112444527732491, 0.0040115587329157005 ], "interest_rate": [ 0.020166903900706832, 0.01802205652938622, 0.020166344977302974, 0.015952977941984837 ], "year": 2000 }, "random_event": null, "year": 2000 } ]

{ "advertising_type": "Branding Services", "financial_health": "Good", "founding_year": 2005, "industry": "Advertising", "location": "South Patrick", "name": "Carter, Hernandez and Myers", "num_employees": 928, "region": "North America", "revenue_size": "Medium", "website": "www.carter,hernandezandmyers.com" }

[ { "advertising_kpis": [ { "average_project_size": 51512, "billable_hours_per_employee": 127, "client_concentration": 0.37, "client_retention_rate": 0.62, "employee_utilization_rate": 0.77, "gross_billings": 24063140, "net_revenue": 19126881, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 20611 }, { "average_project_size": 164257, "billable_hours_per_employee": 119, "client_concentration": 0.36, "client_retention_rate": 0.7, "employee_utilization_rate": 0.64, "gross_billings": 22663964, "net_revenue": 19793127, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 21329 }, { "average_project_size": 78612, "billable_hours_per_employee": 141, "client_concentration": 0.28, "client_retention_rate": 0.7, "employee_utilization_rate": 0.7, "gross_billings": 24353087, "net_revenue": 20482581, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 22072 }, { "average_project_size": 126931, "billable_hours_per_employee": 84, "client_concentration": 0.3, "client_retention_rate": 0.64, "employee_utilization_rate": 0.67, "gross_billings": 27082355, "net_revenue": 21196051, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 22841 } ], "balance_sheet": [ { "assets": 22838529, "current_assets": 7585050, "current_liabilities": 4619352, "equity": 16112227, "fixed_assets": 15253479, "liabilities": 9832253, "long_term_liabilities": 5212901, "quarter": 1 }, { "assets": 23241130, "current_assets": 7054485, "current_liabilities": 4579004, "equity": 16691820, "fixed_assets": 16186645, "liabilities": 10085693, "long_term_liabilities": 5506689, "quarter": 2 }, { "assets": 23650828, "current_assets": 9125942, "current_liabilities": 4384555, "equity": 16835390, "fixed_assets": 14524886, "liabilities": 10345664, "long_term_liabilities": 5961109, "quarter": 3 }, { "assets": 24067748, "current_assets": 7652299, "current_liabilities": 5534854, "equity": 16774514, "fixed_assets": 16415449, "liabilities": 10612337, "long_term_liabilities": 5077483, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -84401, "financing_cash_flow": 47836, "investing_cash_flow": -313815, "net_cash_flow": 3832162, "operating_cash_flow": 4320840, "quarter": 1 }, { "change_in_working_capital": -94695, "financing_cash_flow": 50373, "investing_cash_flow": -113841, "net_cash_flow": 4433663, "operating_cash_flow": 4929987, "quarter": 2 }, { "change_in_working_capital": 72491, "financing_cash_flow": -196684, "investing_cash_flow": -492045, "net_cash_flow": 4678273, "operating_cash_flow": 4880405, "quarter": 3 }, { "change_in_working_capital": -93169, "financing_cash_flow": -41975, "investing_cash_flow": -191366, "net_cash_flow": 4372221, "operating_cash_flow": 4883341, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8374830533087311, "current_ratio": 1.6420160230266063, "debt_to_equity_ratio": 0.6102355062400747, "profit_margin": 0.1623866954575605, "quarter": 1, "return_on_assets": 0.1359961055285128, "return_on_equity": 0.19276981388109787 }, { "asset_turnover_ratio": 0.8516421963992284, "current_ratio": 1.5406156011219907, "debt_to_equity_ratio": 0.6042296765721173, "profit_margin": 0.17866722120259218, "quarter": 2, "return_on_assets": 0.15216054468952242, "return_on_equity": 0.21186323600422244 }, { "asset_turnover_ratio": 0.8660407576428191, "current_ratio": 2.0813838576548815, "debt_to_equity_ratio": 0.614518820175832, "profit_margin": 0.1723525956030639, "quarter": 3, "return_on_assets": 0.14926437247778387, "return_on_equity": 0.20969077639425043 }, { "asset_turnover_ratio": 0.8806827709846389, "current_ratio": 1.3825656467180525, "debt_to_equity_ratio": 0.6326464659423218, "profit_margin": 0.15659063096234294, "quarter": 4, "return_on_assets": 0.13790667078614915, "return_on_equity": 0.19786582192485577 } ], "income_statement": [ { "depreciation": 1214889, "expenses": 14828327, "income_tax": 1192603, "marketing_expense": 2462633, "net_income": 4298554, "net_profit": 3105951, "operational_expense": 9654710, "product_revenue": 5013408, "quarter": 1, "rd_expense": 2559590, "revenue": 19126881, "salaries_expense": 6111809, "service_revenue": 14113473 }, { "depreciation": 1393604, "expenses": 15358859, "income_tax": 897885, "marketing_expense": 1871309, "net_income": 4434268, "net_profit": 3536383, "operational_expense": 10683040, "product_revenue": 4058390, "quarter": 2, "rd_expense": 1982694, "revenue": 19793127, "salaries_expense": 5463065, "service_revenue": 15734737 }, { "depreciation": 1350179, "expenses": 15908372, "income_tax": 1043983, "marketing_expense": 2156421, "net_income": 4574209, "net_profit": 3530226, "operational_expense": 9408427, "product_revenue": 6613200, "quarter": 3, "rd_expense": 1865692, "revenue": 20482581, "salaries_expense": 6834996, "service_revenue": 13869381 }, { "depreciation": 1564238, "expenses": 16477547, "income_tax": 1399401, "marketing_expense": 2390254, "net_income": 4718504, "net_profit": 3319103, "operational_expense": 8923670, "product_revenue": 4274673, "quarter": 4, "rd_expense": 2759848, "revenue": 21196051, "salaries_expense": 7240040, "service_revenue": 16921378 } ], "market_conditions": { "gdp_growth": [ -0.010647214128755534, -0.010330921872423645, -0.027533082795873826, -0.015786703321456288 ], "inflation_rate": [ 0.029704095634505105, 0.03083542898869016, 0.03801374981458531, 0.03441813661134168 ], "interest_rate": [ 0.06234683278658458, 0.05778280542246056, 0.05851357605525463, 0.06098021879645763 ], "year": 2005 }, "random_event": null, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 127060, "billable_hours_per_employee": 102, "client_concentration": 0.31, "client_retention_rate": 0.69, "employee_utilization_rate": 0.63, "gross_billings": 13811080, "net_revenue": 11214043, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 12084 }, { "average_project_size": 57339, "billable_hours_per_employee": 151, "client_concentration": 0.38, "client_retention_rate": 0.74, "employee_utilization_rate": 0.79, "gross_billings": 14894185, "net_revenue": 11579099, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 12477 }, { "average_project_size": 184720, "billable_hours_per_employee": 95, "client_concentration": 0.3, "client_retention_rate": 0.69, "employee_utilization_rate": 0.79, "gross_billings": 14320194, "net_revenue": 11956039, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 12884 }, { "average_project_size": 114156, "billable_hours_per_employee": 157, "client_concentration": 0.15, "client_retention_rate": 0.72, "employee_utilization_rate": 0.61, "gross_billings": 14116981, "net_revenue": 12345251, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 13303 } ], "balance_sheet": [ { "assets": 12178707, "current_assets": 4256757, "current_liabilities": 2423914, "equity": 9773332, "fixed_assets": 7921950, "liabilities": 4891834, "long_term_liabilities": 2467920, "quarter": 1 }, { "assets": 12555175, "current_assets": 5466891, "current_liabilities": 2421134, "equity": 10200973, "fixed_assets": 7088284, "liabilities": 4981214, "long_term_liabilities": 2560080, "quarter": 2 }, { "assets": 12943281, "current_assets": 4158116, "current_liabilities": 2302399, "equity": 10354511, "fixed_assets": 8785165, "liabilities": 5072227, "long_term_liabilities": 2769828, "quarter": 3 }, { "assets": 13343384, "current_assets": 5949229, "current_liabilities": 2559962, "equity": 10681420, "fixed_assets": 7394155, "liabilities": 5164903, "long_term_liabilities": 2604941, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 23251, "financing_cash_flow": 47118, "investing_cash_flow": -402294, "net_cash_flow": 2788607, "operating_cash_flow": 2925628, "quarter": 1 }, { "change_in_working_capital": 50139, "financing_cash_flow": 91726, "investing_cash_flow": -148195, "net_cash_flow": 2944352, "operating_cash_flow": 3246516, "quarter": 2 }, { "change_in_working_capital": 49074, "financing_cash_flow": 21714, "investing_cash_flow": -382100, "net_cash_flow": 2660622, "operating_cash_flow": 2994363, "quarter": 3 }, { "change_in_working_capital": -82030, "financing_cash_flow": 60626, "investing_cash_flow": -320119, "net_cash_flow": 2876852, "operating_cash_flow": 3313805, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9207909345384531, "current_ratio": 1.7561501769452217, "debt_to_equity_ratio": 0.5005287858838726, "profit_margin": 0.22172725751096192, "quarter": 1, "return_on_assets": 0.20416444865616687, "return_on_equity": 0.25441261997443654 }, { "asset_turnover_ratio": 0.9222570772609701, "current_ratio": 2.257987785888761, "debt_to_equity_ratio": 0.4883077329976268, "profit_margin": 0.2268753380552321, "quarter": 2, "return_on_assets": 0.2092373861774129, "return_on_equity": 0.25752563015312363 }, { "asset_turnover_ratio": 0.9237255221454282, "current_ratio": 1.8059927927348822, "debt_to_equity_ratio": 0.48985673973401545, "profit_margin": 0.20771569915420984, "quarter": 3, "return_on_assets": 0.19187229265902517, "return_on_equity": 0.23984300176029558 }, { "asset_turnover_ratio": 0.9251964119446761, "current_ratio": 2.3239520742886026, "debt_to_equity_ratio": 0.4835408587996727, "profit_margin": 0.2027450879694548, "quarter": 4, "return_on_assets": 0.1875790279287473, "return_on_equity": 0.23432642850856908 } ], "income_statement": [ { "depreciation": 439169, "expenses": 7891578, "income_tax": 836006, "marketing_expense": 1504819, "net_income": 3322465, "net_profit": 2486459, "operational_expense": 5049642, "product_revenue": 3902871, "quarter": 1, "rd_expense": 965098, "revenue": 11214043, "salaries_expense": 2976182, "service_revenue": 7311172 }, { "depreciation": 619504, "expenses": 8186661, "income_tax": 765426, "marketing_expense": 1154861, "net_income": 3392438, "net_profit": 2627012, "operational_expense": 5706921, "product_revenue": 4340612, "quarter": 2, "rd_expense": 1545583, "revenue": 11579099, "salaries_expense": 3762776, "service_revenue": 7238487 }, { "depreciation": 510906, "expenses": 8492778, "income_tax": 979804, "marketing_expense": 889039, "net_income": 3463261, "net_profit": 2483457, "operational_expense": 5670964, "product_revenue": 3788264, "quarter": 3, "rd_expense": 1582534, "revenue": 11956039, "salaries_expense": 3761278, "service_revenue": 8167775 }, { "depreciation": 810866, "expenses": 8810342, "income_tax": 1031970, "marketing_expense": 1391195, "net_income": 3534909, "net_profit": 2502939, "operational_expense": 5687524, "product_revenue": 4342431, "quarter": 4, "rd_expense": 1663777, "revenue": 12345251, "salaries_expense": 2778762, "service_revenue": 8002820 } ], "market_conditions": { "gdp_growth": [ 0.016805366122124382, 0.012177033378265282, 0.010632068197869007, 0.0008431709584149159 ], "inflation_rate": [ 0.01720625128107557, 0.016357354301027343, 0.025098311585124277, 0.0222860252944759 ], "interest_rate": [ 0.04186731997646726, 0.04571740894355125, 0.040640634897628335, 0.04061212023997026 ], "year": 2006 }, "random_event": { "description": "Carter, Hernandez and Myers Economic Slowdown Impact in 2006", "impact": -0.04, "type": "Economic Slowdown Impact" }, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 152612, "billable_hours_per_employee": 126, "client_concentration": 0.3, "client_retention_rate": 0.88, "employee_utilization_rate": 0.72, "gross_billings": 10003003, "net_revenue": 8128347, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 8759 }, { "average_project_size": 120920, "billable_hours_per_employee": 112, "client_concentration": 0.11, "client_retention_rate": 0.78, "employee_utilization_rate": 0.65, "gross_billings": 9818362, "net_revenue": 8318362, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 8964 }, { "average_project_size": 98595, "billable_hours_per_employee": 111, "client_concentration": 0.31, "client_retention_rate": 0.84, "employee_utilization_rate": 0.74, "gross_billings": 9809852, "net_revenue": 8512819, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 9173 }, { "average_project_size": 70405, "billable_hours_per_employee": 144, "client_concentration": 0.13, "client_retention_rate": 0.62, "employee_utilization_rate": 0.6, "gross_billings": 9601632, "net_revenue": 8711822, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 9388 } ], "balance_sheet": [ { "assets": 12122986, "current_assets": 4572800, "current_liabilities": 2529369, "equity": 8740336, "fixed_assets": 7550186, "liabilities": 5199922, "long_term_liabilities": 2670553, "quarter": 1 }, { "assets": 12307564, "current_assets": 3841927, "current_liabilities": 2711920, "equity": 8801975, "fixed_assets": 8465637, "liabilities": 5336277, "long_term_liabilities": 2624357, "quarter": 2 }, { "assets": 12494953, "current_assets": 4277620, "current_liabilities": 3153750, "equity": 8855870, "fixed_assets": 8217333, "liabilities": 5476208, "long_term_liabilities": 2322458, "quarter": 3 }, { "assets": 12685194, "current_assets": 4894392, "current_liabilities": 2932425, "equity": 9082651, "fixed_assets": 7790802, "liabilities": 5619807, "long_term_liabilities": 2687382, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -34188, "financing_cash_flow": -135181, "investing_cash_flow": -286274, "net_cash_flow": 1910052, "operating_cash_flow": 2165425, "quarter": 1 }, { "change_in_working_capital": 53018, "financing_cash_flow": -135528, "investing_cash_flow": -336972, "net_cash_flow": 1749470, "operating_cash_flow": 2172058, "quarter": 2 }, { "change_in_working_capital": 14894, "financing_cash_flow": 46671, "investing_cash_flow": -466356, "net_cash_flow": 2275420, "operating_cash_flow": 2248615, "quarter": 3 }, { "change_in_working_capital": 73000, "financing_cash_flow": 131152, "investing_cash_flow": -197667, "net_cash_flow": 2428450, "operating_cash_flow": 2492715, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6704905045671091, "current_ratio": 1.8078817286050395, "debt_to_equity_ratio": 0.5949338789721585, "profit_margin": 0.22357214818707913, "quarter": 1, "return_on_assets": 0.14990300244510718, "return_on_equity": 0.20791786494249193 }, { "asset_turnover_ratio": 0.6758739584860172, "current_ratio": 1.4166815392784449, "debt_to_equity_ratio": 0.6062590498155244, "profit_margin": 0.22007794322968874, "quarter": 2, "return_on_assets": 0.14874495066611068, "return_on_equity": 0.20798604858568673 }, { "asset_turnover_ratio": 0.6813006019310357, "current_ratio": 1.3563598890210067, "debt_to_equity_ratio": 0.6183704141998471, "profit_margin": 0.21580689076086312, "quarter": 3, "return_on_assets": 0.1470293645762413, "return_on_equity": 0.2074471508728109 }, { "asset_turnover_ratio": 0.6867708921124895, "current_ratio": 1.6690595667408374, "debt_to_equity_ratio": 0.6187408279807294, "profit_margin": 0.2315547769456263, "quarter": 4, "return_on_assets": 0.1590250807358563, "return_on_equity": 0.2221007941403892 } ], "income_statement": [ { "depreciation": 348153, "expenses": 5640067, "income_tax": 671008, "marketing_expense": 565259, "net_income": 2488280, "net_profit": 1817272, "operational_expense": 3754131, "product_revenue": 2839288, "quarter": 1, "rd_expense": 690357, "revenue": 8128347, "salaries_expense": 2288363, "service_revenue": 5289059 }, { "depreciation": 341370, "expenses": 5810828, "income_tax": 676846, "marketing_expense": 602767, "net_income": 2507534, "net_profit": 1830688, "operational_expense": 3915965, "product_revenue": 3019600, "quarter": 2, "rd_expense": 1132008, "revenue": 8318362, "salaries_expense": 2427655, "service_revenue": 5298762 }, { "depreciation": 411490, "expenses": 5986761, "income_tax": 688933, "marketing_expense": 953944, "net_income": 2526058, "net_profit": 1837125, "operational_expense": 3285713, "product_revenue": 1702944, "quarter": 3, "rd_expense": 1123242, "revenue": 8512819, "salaries_expense": 1986154, "service_revenue": 6809875 }, { "depreciation": 475451, "expenses": 6168019, "income_tax": 526539, "marketing_expense": 681568, "net_income": 2543803, "net_profit": 2017264, "operational_expense": 3410258, "product_revenue": 2457583, "quarter": 4, "rd_expense": 797149, "revenue": 8711822, "salaries_expense": 1949545, "service_revenue": 6254239 } ], "market_conditions": { "gdp_growth": [ 0.012490878231267355, 0.0016915501243390026, 0.013188939940520616, -0.0009252684481670347 ], "inflation_rate": [ 0.03196285340083597, 0.03191466009798124, 0.02564753908357365, 0.032369959175339434 ], "interest_rate": [ 0.05284420456979717, 0.05839854568545637, 0.05560729876135404, 0.05217738421889065 ], "year": 2007 }, "random_event": null, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 60436, "billable_hours_per_employee": 81, "client_concentration": 0.11, "client_retention_rate": 0.82, "employee_utilization_rate": 0.64, "gross_billings": 18893410, "net_revenue": 16337011, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 17605 }, { "average_project_size": 146786, "billable_hours_per_employee": 140, "client_concentration": 0.31, "client_retention_rate": 0.89, "employee_utilization_rate": 0.64, "gross_billings": 18424109, "net_revenue": 16603391, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 17892 }, { "average_project_size": 71014, "billable_hours_per_employee": 105, "client_concentration": 0.25, "client_retention_rate": 0.69, "employee_utilization_rate": 0.71, "gross_billings": 18669007, "net_revenue": 16874115, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 18183 }, { "average_project_size": 177875, "billable_hours_per_employee": 128, "client_concentration": 0.33, "client_retention_rate": 0.69, "employee_utilization_rate": 0.7, "gross_billings": 19419320, "net_revenue": 17149253, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 18480 } ], "balance_sheet": [ { "assets": 22963086, "current_assets": 10714734, "current_liabilities": 5759428, "equity": 13399141, "fixed_assets": 12248352, "liabilities": 12831213, "long_term_liabilities": 7071785, "quarter": 1 }, { "assets": 23742539, "current_assets": 9341419, "current_liabilities": 6527944, "equity": 13766985, "fixed_assets": 14401120, "liabilities": 12996771, "long_term_liabilities": 6468827, "quarter": 2 }, { "assets": 24548450, "current_assets": 11348296, "current_liabilities": 6404965, "equity": 14427580, "fixed_assets": 13200154, "liabilities": 13164465, "long_term_liabilities": 6759500, "quarter": 3 }, { "assets": 25381717, "current_assets": 10448845, "current_liabilities": 6253351, "equity": 15067958, "fixed_assets": 14932872, "liabilities": 13334322, "long_term_liabilities": 7080971, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -5950, "financing_cash_flow": 135276, "investing_cash_flow": -359679, "net_cash_flow": 3361873, "operating_cash_flow": 3887440, "quarter": 1 }, { "change_in_working_capital": 51724, "financing_cash_flow": 79779, "investing_cash_flow": -342605, "net_cash_flow": 3832429, "operating_cash_flow": 4047726, "quarter": 2 }, { "change_in_working_capital": -4854, "financing_cash_flow": 118348, "investing_cash_flow": -230740, "net_cash_flow": 3624198, "operating_cash_flow": 3980068, "quarter": 3 }, { "change_in_working_capital": 83391, "financing_cash_flow": -177775, "investing_cash_flow": -350030, "net_cash_flow": 3795391, "operating_cash_flow": 4064800, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7114466670551162, "current_ratio": 1.8603816212304416, "debt_to_equity_ratio": 0.9576145963386757, "profit_margin": 0.19999178552306784, "quarter": 1, "return_on_assets": 0.14228348924878825, "return_on_equity": 0.24384160148773718 }, { "asset_turnover_ratio": 0.6993098337123927, "current_ratio": 1.4309894508898973, "debt_to_equity_ratio": 0.9440535454930764, "profit_margin": 0.18196385304664572, "quarter": 2, "return_on_assets": 0.12724911181571608, "return_on_equity": 0.21945378744874058 }, { "asset_turnover_ratio": 0.6873800586187723, "current_ratio": 1.7717967233232343, "debt_to_equity_ratio": 0.9124513605192277, "profit_margin": 0.18037064462343655, "quarter": 3, "return_on_assets": 0.12398318427436356, "return_on_equity": 0.21095672316493827 }, { "asset_turnover_ratio": 0.6756537786628067, "current_ratio": 1.6709193198974437, "debt_to_equity_ratio": 0.8849455248017017, "profit_margin": 0.17613379428246817, "quarter": 4, "return_on_assets": 0.11900546365716709, "return_on_equity": 0.20046266388584305 } ], "income_statement": [ { "depreciation": 620172, "expenses": 12247767, "income_tax": 821976, "marketing_expense": 1988456, "net_income": 4089244, "net_profit": 3267268, "operational_expense": 8140712, "product_revenue": 4167163, "quarter": 1, "rd_expense": 1288539, "revenue": 16337011, "salaries_expense": 4481207, "service_revenue": 12169848 }, { "depreciation": 1026509, "expenses": 12448037, "income_tax": 1134137, "marketing_expense": 1339508, "net_income": 4155354, "net_profit": 3021217, "operational_expense": 7204541, "product_revenue": 3995705, "quarter": 2, "rd_expense": 1380391, "revenue": 16603391, "salaries_expense": 4638476, "service_revenue": 12607686 }, { "depreciation": 936473, "expenses": 12651582, "income_tax": 1178938, "marketing_expense": 2172209, "net_income": 4222533, "net_profit": 3043595, "operational_expense": 7230923, "product_revenue": 5895222, "quarter": 3, "rd_expense": 2108598, "revenue": 16874115, "salaries_expense": 5854162, "service_revenue": 10978893 }, { "depreciation": 1044237, "expenses": 12858456, "income_tax": 1270234, "marketing_expense": 2021975, "net_income": 4290797, "net_profit": 3020563, "operational_expense": 7397240, "product_revenue": 5037751, "quarter": 4, "rd_expense": 2432403, "revenue": 17149253, "salaries_expense": 4298964, "service_revenue": 12111502 } ], "market_conditions": { "gdp_growth": [ -0.003685453884441279, 0.005893149883430633, 0.008013621648072738, 0.006024225905588227 ], "inflation_rate": [ 0.02727109962132071, 0.02982556778095348, 0.036851275024080594, 0.027464940256929388 ], "interest_rate": [ 0.05640230805967913, 0.05445244211476063, 0.05982589948457869, 0.05799123279891407 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 108356, "billable_hours_per_employee": 114, "client_concentration": 0.39, "client_retention_rate": 0.72, "employee_utilization_rate": 0.63, "gross_billings": 6985872, "net_revenue": 5653836, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 6092 }, { "average_project_size": 159692, "billable_hours_per_employee": 135, "client_concentration": 0.31, "client_retention_rate": 0.71, "employee_utilization_rate": 0.77, "gross_billings": 7029195, "net_revenue": 5823776, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 6276 }, { "average_project_size": 51769, "billable_hours_per_employee": 95, "client_concentration": 0.38, "client_retention_rate": 0.66, "employee_utilization_rate": 0.7, "gross_billings": 6981405, "net_revenue": 5998825, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 6464 }, { "average_project_size": 88805, "billable_hours_per_employee": 116, "client_concentration": 0.2, "client_retention_rate": 0.73, "employee_utilization_rate": 0.67, "gross_billings": 7542697, "net_revenue": 6179136, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 6659 } ], "balance_sheet": [ { "assets": 8479979, "current_assets": 3301452, "current_liabilities": 2637405, "equity": 4952716, "fixed_assets": 5178527, "liabilities": 4635836, "long_term_liabilities": 1998431, "quarter": 1 }, { "assets": 8630325, "current_assets": 4231776, "current_liabilities": 2735530, "equity": 5206833, "fixed_assets": 4398549, "liabilities": 4686474, "long_term_liabilities": 1950944, "quarter": 2 }, { "assets": 8783336, "current_assets": 3061042, "current_liabilities": 2227916, "equity": 5195083, "fixed_assets": 5722294, "liabilities": 4737664, "long_term_liabilities": 2509748, "quarter": 3 }, { "assets": 8939060, "current_assets": 2884739, "current_liabilities": 2534614, "equity": 5456556, "fixed_assets": 6054321, "liabilities": 4789414, "long_term_liabilities": 2254800, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 9036, "financing_cash_flow": -102350, "investing_cash_flow": -264395, "net_cash_flow": 1103166, "operating_cash_flow": 1366388, "quarter": 1 }, { "change_in_working_capital": 83399, "financing_cash_flow": -26287, "investing_cash_flow": -347508, "net_cash_flow": 1401963, "operating_cash_flow": 1544946, "quarter": 2 }, { "change_in_working_capital": 79453, "financing_cash_flow": -34176, "investing_cash_flow": -380203, "net_cash_flow": 1229256, "operating_cash_flow": 1496701, "quarter": 3 }, { "change_in_working_capital": -27249, "financing_cash_flow": -24250, "investing_cash_flow": -250742, "net_cash_flow": 1596408, "operating_cash_flow": 1755459, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6667275944905052, "current_ratio": 1.25178044327663, "debt_to_equity_ratio": 0.9360189439491382, "profit_margin": 0.19607448818819648, "quarter": 1, "return_on_assets": 0.1307282718506732, "return_on_equity": 0.22383132810361023 }, { "asset_turnover_ratio": 0.6748037878063688, "current_ratio": 1.5469674980716717, "debt_to_equity_ratio": 0.9000622835416462, "profit_margin": 0.21686651409669602, "quarter": 2, "return_on_assets": 0.14634234516081376, "return_on_equity": 0.2425624175002348 }, { "asset_turnover_ratio": 0.6829779710123807, "current_ratio": 1.3739485689765683, "debt_to_equity_ratio": 0.9119515511109255, "profit_margin": 0.1916060228461407, "quarter": 3, "return_on_assets": 0.13086269271720904, "return_on_equity": 0.2212497856145898 }, { "asset_turnover_ratio": 0.6912512053840113, "current_ratio": 1.13813740474881, "debt_to_equity_ratio": 0.8777356999543302, "profit_margin": 0.21150367947881388, "quarter": 4, "return_on_assets": 0.14620217338288366, "return_on_equity": 0.2395118825867452 } ], "income_statement": [ { "depreciation": 257815, "expenses": 4087469, "income_tax": 457794, "marketing_expense": 784037, "net_income": 1566367, "net_profit": 1108573, "operational_expense": 2625678, "product_revenue": 2152428, "quarter": 1, "rd_expense": 463591, "revenue": 5653836, "salaries_expense": 1780906, "service_revenue": 3501408 }, { "depreciation": 281964, "expenses": 4220740, "income_tax": 340054, "marketing_expense": 551610, "net_income": 1603036, "net_profit": 1262982, "operational_expense": 2458790, "product_revenue": 2206829, "quarter": 2, "rd_expense": 482103, "revenue": 5823776, "salaries_expense": 1587649, "service_revenue": 3616947 }, { "depreciation": 347290, "expenses": 4358357, "income_tax": 491057, "marketing_expense": 549359, "net_income": 1640468, "net_profit": 1149411, "operational_expense": 2468255, "product_revenue": 1284666, "quarter": 3, "rd_expense": 558532, "revenue": 5998825, "salaries_expense": 1469456, "service_revenue": 4714159 }, { "depreciation": 448549, "expenses": 4500461, "income_tax": 371765, "marketing_expense": 625626, "net_income": 1678675, "net_profit": 1306910, "operational_expense": 2837772, "product_revenue": 1934884, "quarter": 4, "rd_expense": 880063, "revenue": 6179136, "salaries_expense": 1681544, "service_revenue": 4244252 } ], "market_conditions": { "gdp_growth": [ -0.01101244346203492, -0.01664443887426707, -0.02120325317899347, -0.015322685784800984 ], "inflation_rate": [ 0.0387530973485598, 0.03455061446602799, 0.03942678316175854, 0.03607864523921759 ], "interest_rate": [ 0.05598277434893148, 0.055217812554467914, 0.05006353179135799, 0.057182482606634284 ], "year": 2009 }, "random_event": null, "year": 2009 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Poor", "founding_year": 2007, "industry": "Advertising", "location": "Kellyhaven", "name": "Rojas-Taylor", "num_employees": 779, "region": "North America", "revenue_size": "Medium", "website": "www.rojas-taylor.com" }

[ { "advertising_kpis": [ { "average_project_size": 99838, "billable_hours_per_employee": 99, "client_concentration": 0.17, "client_retention_rate": 0.62, "employee_utilization_rate": 0.77, "gross_billings": 20247146, "net_revenue": 15686649, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 20137 }, { "average_project_size": 194340, "billable_hours_per_employee": 111, "client_concentration": 0.22, "client_retention_rate": 0.76, "employee_utilization_rate": 0.75, "gross_billings": 17076940, "net_revenue": 15444851, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 19827 }, { "average_project_size": 71142, "billable_hours_per_employee": 125, "client_concentration": 0.24, "client_retention_rate": 0.72, "employee_utilization_rate": 0.73, "gross_billings": 17414512, "net_revenue": 15206781, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 19521 }, { "average_project_size": 62656, "billable_hours_per_employee": 101, "client_concentration": 0.34, "client_retention_rate": 0.73, "employee_utilization_rate": 0.62, "gross_billings": 18330406, "net_revenue": 14972380, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 19220 } ], "balance_sheet": [ { "assets": 23219317, "current_assets": 7218451, "current_liabilities": 5811018, "equity": 15971476, "fixed_assets": 16000866, "liabilities": 10057069, "long_term_liabilities": 4246051, "quarter": 1 }, { "assets": 23731224, "current_assets": 8933496, "current_liabilities": 4892066, "equity": 16411937, "fixed_assets": 14797728, "liabilities": 10139965, "long_term_liabilities": 5247899, "quarter": 2 }, { "assets": 24254417, "current_assets": 10621666, "current_liabilities": 6081188, "equity": 16927493, "fixed_assets": 13632751, "liabilities": 10223543, "long_term_liabilities": 4142355, "quarter": 3 }, { "assets": 24789144, "current_assets": 10746609, "current_liabilities": 4543094, "equity": 17381105, "fixed_assets": 14042535, "liabilities": 10307811, "long_term_liabilities": 5764717, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 46549, "financing_cash_flow": -75945, "investing_cash_flow": -411133, "net_cash_flow": 3411381, "operating_cash_flow": 3670647, "quarter": 1 }, { "change_in_working_capital": 31679, "financing_cash_flow": 70463, "investing_cash_flow": -194669, "net_cash_flow": 3302171, "operating_cash_flow": 3610618, "quarter": 2 }, { "change_in_working_capital": -46033, "financing_cash_flow": 153603, "investing_cash_flow": -290483, "net_cash_flow": 3399951, "operating_cash_flow": 3886007, "quarter": 3 }, { "change_in_working_capital": 45742, "financing_cash_flow": 142643, "investing_cash_flow": -125104, "net_cash_flow": 3313896, "operating_cash_flow": 3525283, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6755861509621494, "current_ratio": 1.2422007641346147, "debt_to_equity_ratio": 0.6296893912622729, "profit_margin": 0.17908400959312598, "quarter": 1, "return_on_assets": 0.1209866767398886, "return_on_equity": 0.17589031846524392 }, { "asset_turnover_ratio": 0.650824036720567, "current_ratio": 1.826119271489796, "debt_to_equity_ratio": 0.6178408435274886, "profit_margin": 0.18262901985911031, "quarter": 2, "return_on_assets": 0.11885935592702677, "return_on_equity": 0.17186746451683307 }, { "asset_turnover_ratio": 0.6269695536281082, "current_ratio": 1.7466432545745996, "debt_to_equity_ratio": 0.6039608464171274, "profit_margin": 0.19048206191698297, "quarter": 3, "return_on_assets": 0.11942645333425247, "return_on_equity": 0.1711191964456875 }, { "asset_turnover_ratio": 0.6039893914852404, "current_ratio": 2.3654824223315654, "debt_to_equity_ratio": 0.593046932286526, "profit_margin": 0.19367475311206367, "quarter": 4, "return_on_assets": 0.11697749627820953, "return_on_equity": 0.16683473231419982 } ], "income_statement": [ { "depreciation": 861419, "expenses": 11899776, "income_tax": 977645, "marketing_expense": 2361997, "net_income": 3786873, "net_profit": 2809228, "operational_expense": 6198020, "product_revenue": 3572170, "quarter": 1, "rd_expense": 2110853, "revenue": 15686649, "salaries_expense": 4346732, "service_revenue": 12114479 }, { "depreciation": 789940, "expenses": 11667365, "income_tax": 956808, "marketing_expense": 1195556, "net_income": 3777486, "net_profit": 2820678, "operational_expense": 7952145, "product_revenue": 4608418, "quarter": 2, "rd_expense": 1469124, "revenue": 15444851, "salaries_expense": 4845995, "service_revenue": 10836433 }, { "depreciation": 989388, "expenses": 11439493, "income_tax": 870669, "marketing_expense": 2052462, "net_income": 3767288, "net_profit": 2896619, "operational_expense": 6389830, "product_revenue": 4444616, "quarter": 3, "rd_expense": 2175240, "revenue": 15206781, "salaries_expense": 4125736, "service_revenue": 10762165 }, { "depreciation": 625511, "expenses": 11216072, "income_tax": 856536, "marketing_expense": 1975540, "net_income": 3756308, "net_profit": 2899772, "operational_expense": 7803983, "product_revenue": 4615980, "quarter": 4, "rd_expense": 1946707, "revenue": 14972380, "salaries_expense": 5256399, "service_revenue": 10356400 } ], "market_conditions": { "gdp_growth": [ 0.014904102674854675, 0.018850333501771552, 0.008585041482284698, 0.016850093986747007 ], "inflation_rate": [ 0.013391948947081891, 0.013799230129184312, 0.012403224399875214, 0.014788164401173875 ], "interest_rate": [ 0.025545270256466256, 0.03403593689074858, 0.025397010559841286, 0.028353068208112283 ], "year": 2007 }, "random_event": { "description": "Rojas-Taylor Industry Recognition in 2007", "impact": 0.09, "type": "Industry Recognition" }, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 85810, "billable_hours_per_employee": 151, "client_concentration": 0.25, "client_retention_rate": 0.81, "employee_utilization_rate": 0.73, "gross_billings": 17373265, "net_revenue": 15267709, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 19599 }, { "average_project_size": 179939, "billable_hours_per_employee": 100, "client_concentration": 0.1, "client_retention_rate": 0.89, "employee_utilization_rate": 0.62, "gross_billings": 17627677, "net_revenue": 15349881, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 19705 }, { "average_project_size": 103818, "billable_hours_per_employee": 121, "client_concentration": 0.32, "client_retention_rate": 0.75, "employee_utilization_rate": 0.6, "gross_billings": 17754808, "net_revenue": 15432496, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 19811 }, { "average_project_size": 65507, "billable_hours_per_employee": 151, "client_concentration": 0.3, "client_retention_rate": 0.78, "employee_utilization_rate": 0.8, "gross_billings": 19877889, "net_revenue": 15515555, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 19917 } ], "balance_sheet": [ { "assets": 18619149, "current_assets": 7585462, "current_liabilities": 3475647, "equity": 13189675, "fixed_assets": 11033687, "liabilities": 7809239, "long_term_liabilities": 4333592, "quarter": 1 }, { "assets": 18907405, "current_assets": 8359201, "current_liabilities": 3947155, "equity": 13200937, "fixed_assets": 10548204, "liabilities": 8030742, "long_term_liabilities": 4083587, "quarter": 2 }, { "assets": 19200123, "current_assets": 5913684, "current_liabilities": 3480278, "equity": 13487993, "fixed_assets": 13286439, "liabilities": 8258528, "long_term_liabilities": 4778250, "quarter": 3 }, { "assets": 19497374, "current_assets": 8048867, "current_liabilities": 4803984, "equity": 13386590, "fixed_assets": 11448507, "liabilities": 8492775, "long_term_liabilities": 3688791, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -63997, "financing_cash_flow": -64719, "investing_cash_flow": -333921, "net_cash_flow": 2556848, "operating_cash_flow": 3306731, "quarter": 1 }, { "change_in_working_capital": -74864, "financing_cash_flow": -40426, "investing_cash_flow": -186634, "net_cash_flow": 2701326, "operating_cash_flow": 2960441, "quarter": 2 }, { "change_in_working_capital": 48954, "financing_cash_flow": 24332, "investing_cash_flow": -178485, "net_cash_flow": 3351603, "operating_cash_flow": 3737437, "quarter": 3 }, { "change_in_working_capital": -66619, "financing_cash_flow": -163629, "investing_cash_flow": -402038, "net_cash_flow": 2985939, "operating_cash_flow": 3009638, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8200003662895656, "current_ratio": 2.1824604167224115, "debt_to_equity_ratio": 0.5920721321791477, "profit_margin": 0.15586916150943145, "quarter": 1, "return_on_assets": 0.12781276953098125, "return_on_equity": 0.18042635622181744 }, { "asset_turnover_ratio": 0.8118449358862309, "current_ratio": 2.1177787545713307, "debt_to_equity_ratio": 0.6083463620802069, "profit_margin": 0.1514196755010674, "quarter": 2, "return_on_assets": 0.12292929674907795, "return_on_equity": 0.17606886541462927 }, { "asset_turnover_ratio": 0.8037706841773878, "current_ratio": 1.6991987421694474, "debt_to_equity_ratio": 0.6122873877529444, "profit_margin": 0.16500234310768652, "quarter": 3, "return_on_assets": 0.1326240462105373, "return_on_equity": 0.18878998528543128 }, { "asset_turnover_ratio": 0.795776651768592, "current_ratio": 1.6754566626366783, "debt_to_equity_ratio": 0.634424076631913, "profit_margin": 0.15352277118027682, "quarter": 4, "return_on_assets": 0.12216983682007639, "return_on_equity": 0.1779385937718269 } ], "income_statement": [ { "depreciation": 926966, "expenses": 12125080, "income_tax": 762864, "marketing_expense": 1926600, "net_income": 3142629, "net_profit": 2379765, "operational_expense": 7651859, "product_revenue": 3221883, "quarter": 1, "rd_expense": 1523502, "revenue": 15267709, "salaries_expense": 5981867, "service_revenue": 12045826 }, { "depreciation": 636167, "expenses": 12143007, "income_tax": 882600, "marketing_expense": 2383127, "net_income": 3206874, "net_profit": 2324274, "operational_expense": 6458284, "product_revenue": 4919240, "quarter": 2, "rd_expense": 1378762, "revenue": 15349881, "salaries_expense": 5075895, "service_revenue": 10430641 }, { "depreciation": 1191039, "expenses": 12160961, "income_tax": 725137, "marketing_expense": 1706316, "net_income": 3271535, "net_profit": 2546398, "operational_expense": 7179893, "product_revenue": 5506018, "quarter": 3, "rd_expense": 1455862, "revenue": 15432496, "salaries_expense": 4685823, "service_revenue": 9926478 }, { "depreciation": 627647, "expenses": 12178942, "income_tax": 954622, "marketing_expense": 1245828, "net_income": 3336613, "net_profit": 2381991, "operational_expense": 7197925, "product_revenue": 4464602, "quarter": 4, "rd_expense": 2361947, "revenue": 15515555, "salaries_expense": 5565492, "service_revenue": 11050953 } ], "market_conditions": { "gdp_growth": [ 0.02764479377912737, 0.017307654552737445, 0.012904166629358723, 0.022117420172612482 ], "inflation_rate": [ 0.013644515023113452, 0.006874079319553141, 0.010734745078068264, 0.0059225313950027544 ], "interest_rate": [ 0.03349377508750147, 0.02719050806414662, 0.03388422532631368, 0.031437490353874845 ], "year": 2008 }, "random_event": { "description": "Rojas-Taylor Introduction of New Service in 2008", "impact": 0.03, "type": "Introduction of New Service" }, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 137145, "billable_hours_per_employee": 159, "client_concentration": 0.25, "client_retention_rate": 0.68, "employee_utilization_rate": 0.7, "gross_billings": 13318691, "net_revenue": 11055874, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 14192 }, { "average_project_size": 184314, "billable_hours_per_employee": 85, "client_concentration": 0.13, "client_retention_rate": 0.73, "employee_utilization_rate": 0.64, "gross_billings": 12615455, "net_revenue": 10803559, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 13868 }, { "average_project_size": 134437, "billable_hours_per_employee": 83, "client_concentration": 0.24, "client_retention_rate": 0.77, "employee_utilization_rate": 0.66, "gross_billings": 13081205, "net_revenue": 10557002, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 13552 }, { "average_project_size": 63712, "billable_hours_per_employee": 159, "client_concentration": 0.31, "client_retention_rate": 0.72, "employee_utilization_rate": 0.69, "gross_billings": 13314764, "net_revenue": 10316072, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 13243 } ], "balance_sheet": [ { "assets": 11392677, "current_assets": 4773663, "current_liabilities": 3377811, "equity": 7933894, "fixed_assets": 6619014, "liabilities": 6599462, "long_term_liabilities": 3221651, "quarter": 1 }, { "assets": 11753847, "current_assets": 4947562, "current_liabilities": 2796860, "equity": 8149952, "fixed_assets": 6806285, "liabilities": 6675158, "long_term_liabilities": 3878298, "quarter": 2 }, { "assets": 12126467, "current_assets": 5347172, "current_liabilities": 2907584, "equity": 8394355, "fixed_assets": 6779295, "liabilities": 6751721, "long_term_liabilities": 3844137, "quarter": 3 }, { "assets": 12510899, "current_assets": 5596874, "current_liabilities": 3027397, "equity": 8666210, "fixed_assets": 6914025, "liabilities": 6829163, "long_term_liabilities": 3801766, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -93489, "financing_cash_flow": 18427, "investing_cash_flow": -257366, "net_cash_flow": 2922849, "operating_cash_flow": 3510959, "quarter": 1 }, { "change_in_working_capital": 48365, "financing_cash_flow": 55169, "investing_cash_flow": -415211, "net_cash_flow": 3289397, "operating_cash_flow": 3706045, "quarter": 2 }, { "change_in_working_capital": -24112, "financing_cash_flow": -185564, "investing_cash_flow": -299705, "net_cash_flow": 3129544, "operating_cash_flow": 3381715, "quarter": 3 }, { "change_in_working_capital": -13355, "financing_cash_flow": -37143, "investing_cash_flow": -423060, "net_cash_flow": 3294591, "operating_cash_flow": 3459938, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9704368867826236, "current_ratio": 1.4132415934461697, "debt_to_equity_ratio": 0.8318061723537017, "profit_margin": 0.2840733351338845, "quarter": 1, "return_on_assets": 0.27567524296528373, "return_on_equity": 0.39585593152618376 }, { "asset_turnover_ratio": 0.919150895872645, "current_ratio": 1.7689702022982916, "debt_to_equity_ratio": 0.8190426152203105, "profit_margin": 0.2842825220836948, "quarter": 2, "return_on_assets": 0.26129853485416304, "return_on_equity": 0.376844305340694 }, { "asset_turnover_ratio": 0.8705752466897407, "current_ratio": 1.8390429992736237, "debt_to_equity_ratio": 0.8043168295836904, "profit_margin": 0.28602902604356806, "quarter": 3, "return_on_assets": 0.24900978990830552, "return_on_equity": 0.35971900163860115 }, { "asset_turnover_ratio": 0.824566803712507, "current_ratio": 1.8487413444619256, "debt_to_equity_ratio": 0.7880218688446275, "profit_margin": 0.2893033317332411, "quarter": 4, "return_on_assets": 0.2385499235506577, "return_on_equity": 0.34438053082027786 } ], "income_statement": [ { "depreciation": 370280, "expenses": 6727068, "income_tax": 1188127, "marketing_expense": 925632, "net_income": 4328806, "net_profit": 3140679, "operational_expense": 4098187, "product_revenue": 3484731, "quarter": 1, "rd_expense": 1089008, "revenue": 11055874, "salaries_expense": 2962405, "service_revenue": 7571143 }, { "depreciation": 634782, "expenses": 6536240, "income_tax": 1196056, "marketing_expense": 1061349, "net_income": 4267319, "net_profit": 3071263, "operational_expense": 3497930, "product_revenue": 3038287, "quarter": 2, "rd_expense": 978515, "revenue": 10803559, "salaries_expense": 3060658, "service_revenue": 7765272 }, { "depreciation": 362106, "expenses": 6350826, "income_tax": 1186567, "marketing_expense": 967036, "net_income": 4206176, "net_profit": 3019609, "operational_expense": 4072093, "product_revenue": 3286424, "quarter": 3, "rd_expense": 1082010, "revenue": 10557002, "salaries_expense": 2746205, "service_revenue": 7270578 }, { "depreciation": 475464, "expenses": 6170672, "income_tax": 1160926, "marketing_expense": 1186448, "net_income": 4145400, "net_profit": 2984474, "operational_expense": 3789965, "product_revenue": 2248514, "quarter": 4, "rd_expense": 1142046, "revenue": 10316072, "salaries_expense": 2104617, "service_revenue": 8067558 } ], "market_conditions": { "gdp_growth": [ 0.011486239298640158, 0.017424557913438575, 0.015397472177373523, 0.019835459150763023 ], "inflation_rate": [ 0.014056646777766824, 0.016463743115955977, 0.017478690907211096, 0.013040008376946233 ], "interest_rate": [ 0.024057034341083187, 0.023228601478245826, 0.027408014111529145, 0.020809089163250884 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 164389, "billable_hours_per_employee": 109, "client_concentration": 0.37, "client_retention_rate": 0.6, "employee_utilization_rate": 0.68, "gross_billings": 6712485, "net_revenue": 5174151, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 6642 }, { "average_project_size": 141490, "billable_hours_per_employee": 97, "client_concentration": 0.21, "client_retention_rate": 0.75, "employee_utilization_rate": 0.74, "gross_billings": 5790815, "net_revenue": 5078104, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 6519 }, { "average_project_size": 106807, "billable_hours_per_employee": 113, "client_concentration": 0.12, "client_retention_rate": 0.6, "employee_utilization_rate": 0.79, "gross_billings": 5654800, "net_revenue": 4983841, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 6398 }, { "average_project_size": 102024, "billable_hours_per_employee": 101, "client_concentration": 0.27, "client_retention_rate": 0.81, "employee_utilization_rate": 0.62, "gross_billings": 5993547, "net_revenue": 4891327, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 6279 } ], "balance_sheet": [ { "assets": 5664721, "current_assets": 2650689, "current_liabilities": 1292325, "equity": 4009244, "fixed_assets": 3014032, "liabilities": 2648288, "long_term_liabilities": 1355963, "quarter": 1 }, { "assets": 5819479, "current_assets": 2079632, "current_liabilities": 1404639, "equity": 4113685, "fixed_assets": 3739847, "liabilities": 2720476, "long_term_liabilities": 1315837, "quarter": 2 }, { "assets": 5978465, "current_assets": 2078645, "current_liabilities": 1506088, "equity": 4158872, "fixed_assets": 3899820, "liabilities": 2794632, "long_term_liabilities": 1288544, "quarter": 3 }, { "assets": 6141794, "current_assets": 1973082, "current_liabilities": 1571680, "equity": 4204391, "fixed_assets": 4168712, "liabilities": 2870810, "long_term_liabilities": 1299130, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 31799, "financing_cash_flow": 19143, "investing_cash_flow": -346374, "net_cash_flow": 1012047, "operating_cash_flow": 1233510, "quarter": 1 }, { "change_in_working_capital": -77050, "financing_cash_flow": -152932, "investing_cash_flow": -286180, "net_cash_flow": 1187898, "operating_cash_flow": 1308246, "quarter": 2 }, { "change_in_working_capital": 34882, "financing_cash_flow": -95307, "investing_cash_flow": -161293, "net_cash_flow": 817749, "operating_cash_flow": 1253691, "quarter": 3 }, { "change_in_working_capital": 13556, "financing_cash_flow": 146695, "investing_cash_flow": -497725, "net_cash_flow": 969129, "operating_cash_flow": 1181557, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9133990888518605, "current_ratio": 2.0511009227554986, "debt_to_equity_ratio": 0.6605454793971133, "profit_margin": 0.19187901551384953, "quarter": 1, "return_on_assets": 0.17526211794014215, "return_on_equity": 0.24763047597003326 }, { "asset_turnover_ratio": 0.872604575083096, "current_ratio": 1.480545535187333, "debt_to_equity_ratio": 0.6613233633591293, "profit_margin": 0.19981512785086716, "quarter": 2, "return_on_assets": 0.17435959473348045, "return_on_equity": 0.24666011131139112 }, { "asset_turnover_ratio": 0.8336322116128471, "current_ratio": 1.3801617169780251, "debt_to_equity_ratio": 0.6719687453713411, "profit_margin": 0.19564006957685848, "quarter": 3, "return_on_assets": 0.16309186388144783, "return_on_equity": 0.23444794646240616 }, { "asset_turnover_ratio": 0.7964003677101511, "current_ratio": 1.2553967728799755, "debt_to_equity_ratio": 0.6828123264463272, "profit_margin": 0.19082899180529128, "quarter": 4, "return_on_assets": 0.15197627924349139, "return_on_equity": 0.22200765818402712 } ], "income_statement": [ { "depreciation": 240699, "expenses": 3900151, "income_tax": 281189, "marketing_expense": 633299, "net_income": 1274000, "net_profit": 992811, "operational_expense": 2476163, "product_revenue": 1811775, "quarter": 1, "rd_expense": 579085, "revenue": 5174151, "salaries_expense": 1427007, "service_revenue": 3362376 }, { "depreciation": 293564, "expenses": 3789838, "income_tax": 273584, "marketing_expense": 757123, "net_income": 1288266, "net_profit": 1014682, "operational_expense": 2215111, "product_revenue": 1999207, "quarter": 2, "rd_expense": 463152, "revenue": 5078104, "salaries_expense": 1754465, "service_revenue": 3078897 }, { "depreciation": 278652, "expenses": 3682646, "income_tax": 326156, "marketing_expense": 622263, "net_income": 1301195, "net_profit": 975039, "operational_expense": 2444289, "product_revenue": 1408811, "quarter": 3, "rd_expense": 525297, "revenue": 4983841, "salaries_expense": 1461893, "service_revenue": 3575030 }, { "depreciation": 248150, "expenses": 3578486, "income_tax": 379434, "marketing_expense": 535401, "net_income": 1312841, "net_profit": 933407, "operational_expense": 2103483, "product_revenue": 1448509, "quarter": 4, "rd_expense": 379817, "revenue": 4891327, "salaries_expense": 1431692, "service_revenue": 3442818 } ], "market_conditions": { "gdp_growth": [ 0.03206954787414901, 0.0266342716676483, 0.02130644173011323, 0.028222411452502708 ], "inflation_rate": [ 0.012188964039385634, 0.01872753593194763, 0.009695537975179202, 0.016901380508112095 ], "interest_rate": [ 0.03688901021064144, 0.039036164087268566, 0.039025410160104364, 0.03939333488580206 ], "year": 2010 }, "random_event": { "description": "Rojas-Taylor Expansion to New Market in 2010", "impact": 0.09, "type": "Expansion to New Market" }, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 142785, "billable_hours_per_employee": 126, "client_concentration": 0.13, "client_retention_rate": 0.73, "employee_utilization_rate": 0.69, "gross_billings": 11929511, "net_revenue": 10577539, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 13578 }, { "average_project_size": 128586, "billable_hours_per_employee": 98, "client_concentration": 0.13, "client_retention_rate": 0.62, "employee_utilization_rate": 0.69, "gross_billings": 13026040, "net_revenue": 10455617, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 13422 }, { "average_project_size": 157645, "billable_hours_per_employee": 154, "client_concentration": 0.17, "client_retention_rate": 0.86, "employee_utilization_rate": 0.63, "gross_billings": 12485218, "net_revenue": 10335101, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 13267 }, { "average_project_size": 177060, "billable_hours_per_employee": 112, "client_concentration": 0.26, "client_retention_rate": 0.63, "employee_utilization_rate": 0.7, "gross_billings": 13121908, "net_revenue": 10215975, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 13114 } ], "balance_sheet": [ { "assets": 11643926, "current_assets": 5390180, "current_liabilities": 3305727, "equity": 9132282, "fixed_assets": 6253746, "liabilities": 5793865, "long_term_liabilities": 2488138, "quarter": 1 }, { "assets": 11871863, "current_assets": 3776158, "current_liabilities": 3232038, "equity": 8870211, "fixed_assets": 8095705, "liabilities": 5920810, "long_term_liabilities": 2688772, "quarter": 2 }, { "assets": 12104261, "current_assets": 5349245, "current_liabilities": 2612184, "equity": 9200765, "fixed_assets": 6755016, "liabilities": 6050536, "long_term_liabilities": 3438352, "quarter": 3 }, { "assets": 12341209, "current_assets": 4693509, "current_liabilities": 2963357, "equity": 9181853, "fixed_assets": 7647700, "liabilities": 6183104, "long_term_liabilities": 3219747, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 16708, "financing_cash_flow": 42596, "investing_cash_flow": -277440, "net_cash_flow": 3297293, "operating_cash_flow": 3859456, "quarter": 1 }, { "change_in_working_capital": -1588, "financing_cash_flow": -143958, "investing_cash_flow": -151442, "net_cash_flow": 2850266, "operating_cash_flow": 3244267, "quarter": 2 }, { "change_in_working_capital": -92383, "financing_cash_flow": -55151, "investing_cash_flow": -198297, "net_cash_flow": 3815063, "operating_cash_flow": 3753986, "quarter": 3 }, { "change_in_working_capital": -62762, "financing_cash_flow": -87431, "investing_cash_flow": -285566, "net_cash_flow": 2995191, "operating_cash_flow": 3356450, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9084168861945705, "current_ratio": 1.6305581192881324, "debt_to_equity_ratio": 0.6344378108341376, "profit_margin": 0.31030100668974137, "quarter": 1, "return_on_assets": 0.2818826742801354, "return_on_equity": 0.3594086341179565 }, { "asset_turnover_ratio": 0.8807056651512909, "current_ratio": 1.1683519810101242, "debt_to_equity_ratio": 0.6674937044902314, "profit_margin": 0.2791951924023231, "quarter": 2, "return_on_assets": 0.24588878763173058, "return_on_equity": 0.3290967937515804 }, { "asset_turnover_ratio": 0.8538398998501436, "current_ratio": 2.047805591030341, "debt_to_equity_ratio": 0.6576122746315116, "profit_margin": 0.30450016889046366, "quarter": 3, "return_on_assets": 0.25999439370978533, "return_on_equity": 0.34204112375438345 }, { "asset_turnover_ratio": 0.8277936950909753, "current_ratio": 1.5838486554269364, "debt_to_equity_ratio": 0.6734048127322448, "profit_margin": 0.29598232180482037, "quarter": 4, "return_on_assets": 0.2450122998484184, "return_on_equity": 0.32931784030957584 } ], "income_statement": [ { "depreciation": 577235, "expenses": 6467146, "income_tax": 828172, "marketing_expense": 859026, "net_income": 4110393, "net_profit": 3282221, "operational_expense": 4416699, "product_revenue": 3224380, "quarter": 1, "rd_expense": 752876, "revenue": 10577539, "salaries_expense": 2442990, "service_revenue": 7353159 }, { "depreciation": 325109, "expenses": 6415988, "income_tax": 1120471, "marketing_expense": 968830, "net_income": 4039629, "net_profit": 2919158, "operational_expense": 3792313, "product_revenue": 4123753, "quarter": 2, "rd_expense": 1243507, "revenue": 10455617, "salaries_expense": 2557424, "service_revenue": 6331864 }, { "depreciation": 606946, "expenses": 6365235, "income_tax": 822826, "marketing_expense": 1129987, "net_income": 3969866, "net_profit": 3147040, "operational_expense": 4428533, "product_revenue": 3714665, "quarter": 3, "rd_expense": 945030, "revenue": 10335101, "salaries_expense": 2331767, "service_revenue": 6620436 }, { "depreciation": 332702, "expenses": 6314883, "income_tax": 877344, "marketing_expense": 750916, "net_income": 3901092, "net_profit": 3023748, "operational_expense": 3211912, "product_revenue": 2496189, "quarter": 4, "rd_expense": 832305, "revenue": 10215975, "salaries_expense": 2565635, "service_revenue": 7719786 } ], "market_conditions": { "gdp_growth": [ 0.024094469206937297, 0.01971374079813603, 0.028413193336134304, 0.019369377742152 ], "inflation_rate": [ 0.018643941762359385, 0.014313682523662299, 0.018968418980616013, 0.01309484657838797 ], "interest_rate": [ 0.023915756784215272, 0.020503547429387904, 0.01799736518804219, 0.024608154955740577 ], "year": 2011 }, "random_event": { "description": "Rojas-Taylor Technology Adoption in 2011", "impact": -0.1, "type": "Technology Adoption" }, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 80816, "billable_hours_per_employee": 119, "client_concentration": 0.29, "client_retention_rate": 0.75, "employee_utilization_rate": 0.72, "gross_billings": 19038324, "net_revenue": 17244233, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 22136 }, { "average_project_size": 149385, "billable_hours_per_employee": 102, "client_concentration": 0.27, "client_retention_rate": 0.67, "employee_utilization_rate": 0.77, "gross_billings": 20504078, "net_revenue": 17320656, "new_client_acquisition": 2, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 22234 }, { "average_project_size": 70828, "billable_hours_per_employee": 108, "client_concentration": 0.35, "client_retention_rate": 0.84, "employee_utilization_rate": 0.69, "gross_billings": 19820466, "net_revenue": 17397418, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 22333 }, { "average_project_size": 81945, "billable_hours_per_employee": 85, "client_concentration": 0.39, "client_retention_rate": 0.78, "employee_utilization_rate": 0.69, "gross_billings": 22195024, "net_revenue": 17474520, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 22432 } ], "balance_sheet": [ { "assets": 25154177, "current_assets": 7740379, "current_liabilities": 6898798, "equity": 16146727, "fixed_assets": 17413798, "liabilities": 14161896, "long_term_liabilities": 7263098, "quarter": 1 }, { "assets": 25854094, "current_assets": 10062339, "current_liabilities": 6381864, "equity": 16525723, "fixed_assets": 15791755, "liabilities": 14483654, "long_term_liabilities": 8101790, "quarter": 2 }, { "assets": 26573487, "current_assets": 10593049, "current_liabilities": 8079341, "equity": 17165100, "fixed_assets": 15980438, "liabilities": 14812722, "long_term_liabilities": 6733381, "quarter": 3 }, { "assets": 27312897, "current_assets": 9822286, "current_liabilities": 6904791, "equity": 17579688, "fixed_assets": 17490611, "liabilities": 15149267, "long_term_liabilities": 8244476, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 74305, "financing_cash_flow": -130271, "investing_cash_flow": -462053, "net_cash_flow": 5537047, "operating_cash_flow": 5949511, "quarter": 1 }, { "change_in_working_capital": 33130, "financing_cash_flow": -166155, "investing_cash_flow": -424152, "net_cash_flow": 5584971, "operating_cash_flow": 6045905, "quarter": 2 }, { "change_in_working_capital": 87183, "financing_cash_flow": 9676, "investing_cash_flow": -152544, "net_cash_flow": 5648650, "operating_cash_flow": 6086543, "quarter": 3 }, { "change_in_working_capital": 72034, "financing_cash_flow": 37329, "investing_cash_flow": -418635, "net_cash_flow": 6018430, "operating_cash_flow": 6177870, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6855415305378506, "current_ratio": 1.121989511796113, "debt_to_equity_ratio": 0.8770753354534327, "profit_margin": 0.2989083944759967, "quarter": 1, "return_on_assets": 0.2049141182396864, "return_on_equity": 0.31922543807175285 }, { "asset_turnover_ratio": 0.6699386178452047, "current_ratio": 1.5767084663665663, "debt_to_equity_ratio": 0.8764308829332308, "profit_margin": 0.2976378608292896, "quarter": 2, "return_on_assets": 0.1993990971023777, "return_on_equity": 0.31195506544554813 }, { "asset_turnover_ratio": 0.6546908202149007, "current_ratio": 1.3111278506501953, "debt_to_equity_ratio": 0.8629557648950487, "profit_margin": 0.3106400616459293, "quarter": 3, "return_on_assets": 0.20337319675058077, "return_on_equity": 0.3148443644371428 }, { "asset_turnover_ratio": 0.6397900596190876, "current_ratio": 1.422531978158354, "debt_to_equity_ratio": 0.8617483427464697, "profit_margin": 0.3099403016506319, "quarter": 4, "return_on_assets": 0.1982967240714158, "return_on_equity": 0.3080861275808763 } ], "income_statement": [ { "depreciation": 795065, "expenses": 10514482, "income_tax": 1575305, "marketing_expense": 1052658, "net_income": 6729751, "net_profit": 5154446, "operational_expense": 5437572, "product_revenue": 6001186, "quarter": 1, "rd_expense": 1682394, "revenue": 17244233, "salaries_expense": 4182180, "service_revenue": 11243047 }, { "depreciation": 890622, "expenses": 10541026, "income_tax": 1624347, "marketing_expense": 2049568, "net_income": 6779630, "net_profit": 5155283, "operational_expense": 7026297, "product_revenue": 3972324, "quarter": 2, "rd_expense": 1164232, "revenue": 17320656, "salaries_expense": 3815336, "service_revenue": 13348332 }, { "depreciation": 682208, "expenses": 10567637, "income_tax": 1425446, "marketing_expense": 2061444, "net_income": 6829781, "net_profit": 5404335, "operational_expense": 7128070, "product_revenue": 6909201, "quarter": 3, "rd_expense": 1703047, "revenue": 17397418, "salaries_expense": 3954352, "service_revenue": 10488217 }, { "depreciation": 761812, "expenses": 10594316, "income_tax": 1464146, "marketing_expense": 1161144, "net_income": 6880204, "net_profit": 5416058, "operational_expense": 5860553, "product_revenue": 6391461, "quarter": 4, "rd_expense": 1403303, "revenue": 17474520, "salaries_expense": 4119907, "service_revenue": 11083059 } ], "market_conditions": { "gdp_growth": [ 0.02985757323159429, 0.02311811156913032, 0.02273843287488489, 0.029590189876345558 ], "inflation_rate": [ 0.010328372571356215, 0.012541962877409125, 0.008635206170121727, 0.00779559486946823 ], "interest_rate": [ 0.03876404457152839, 0.039820717937690535, 0.03407047856734524, 0.03612389669796963 ], "year": 2012 }, "random_event": { "description": "Rojas-Taylor Senior Leadership Change in 2012", "impact": -0.05, "type": "Senior Leadership Change" }, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 99840, "billable_hours_per_employee": 138, "client_concentration": 0.23, "client_retention_rate": 0.77, "employee_utilization_rate": 0.77, "gross_billings": 14095396, "net_revenue": 12681728, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 16279 }, { "average_project_size": 138154, "billable_hours_per_employee": 110, "client_concentration": 0.22, "client_retention_rate": 0.71, "employee_utilization_rate": 0.73, "gross_billings": 15983462, "net_revenue": 12881256, "new_client_acquisition": 4, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 16536 }, { "average_project_size": 91705, "billable_hours_per_employee": 141, "client_concentration": 0.28, "client_retention_rate": 0.9, "employee_utilization_rate": 0.68, "gross_billings": 16199001, "net_revenue": 13083923, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 16796 }, { "average_project_size": 170235, "billable_hours_per_employee": 129, "client_concentration": 0.2, "client_retention_rate": 0.8, "employee_utilization_rate": 0.63, "gross_billings": 15258833, "net_revenue": 13289779, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 17060 } ], "balance_sheet": [ { "assets": 15585970, "current_assets": 6871568, "current_liabilities": 3628815, "equity": 9725145, "fixed_assets": 8714402, "liabilities": 7980463, "long_term_liabilities": 4351648, "quarter": 1 }, { "assets": 15833667, "current_assets": 7749062, "current_liabilities": 4563468, "equity": 9773451, "fixed_assets": 8084605, "liabilities": 8088392, "long_term_liabilities": 3524924, "quarter": 2 }, { "assets": 16085300, "current_assets": 5069251, "current_liabilities": 3611090, "equity": 10185827, "fixed_assets": 11016049, "liabilities": 8197782, "long_term_liabilities": 4586692, "quarter": 3 }, { "assets": 16340931, "current_assets": 7955889, "current_liabilities": 3742388, "equity": 10403546, "fixed_assets": 8385042, "liabilities": 8308651, "long_term_liabilities": 4566263, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 1183, "financing_cash_flow": 157261, "investing_cash_flow": -191760, "net_cash_flow": 2384026, "operating_cash_flow": 2813666, "quarter": 1 }, { "change_in_working_capital": 78018, "financing_cash_flow": 135006, "investing_cash_flow": -448819, "net_cash_flow": 2014128, "operating_cash_flow": 2574660, "quarter": 2 }, { "change_in_working_capital": 5077, "financing_cash_flow": 192895, "investing_cash_flow": -498859, "net_cash_flow": 2468700, "operating_cash_flow": 2936080, "quarter": 3 }, { "change_in_working_capital": -1105, "financing_cash_flow": -181881, "investing_cash_flow": -274374, "net_cash_flow": 3184897, "operating_cash_flow": 3389728, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8136630572239008, "current_ratio": 1.8936121020222856, "debt_to_equity_ratio": 0.8206009267728142, "profit_margin": 0.167141102537446, "quarter": 1, "return_on_assets": 0.1359965404783918, "return_on_equity": 0.21795438525595248 }, { "asset_turnover_ratio": 0.8135358663283748, "current_ratio": 1.6980642791841642, "debt_to_equity_ratio": 0.8275881262411814, "profit_margin": 0.15745172675708022, "quarter": 2, "return_on_assets": 0.12809262693221982, "return_on_equity": 0.20751892038953282 }, { "asset_turnover_ratio": 0.8134087023555668, "current_ratio": 1.4038007914507808, "debt_to_equity_ratio": 0.804822426298817, "profit_margin": 0.17565901297340256, "quarter": 3, "return_on_assets": 0.14288256979975505, "return_on_equity": 0.22563793789154282 }, { "asset_turnover_ratio": 0.8132816300368688, "current_ratio": 2.1258856644474062, "debt_to_equity_ratio": 0.7986364456888065, "profit_margin": 0.17842779778354478, "quarter": 4, "return_on_assets": 0.1451120502252901, "return_on_equity": 0.2279286312570733 } ], "income_statement": [ { "depreciation": 694028, "expenses": 10017979, "income_tax": 544111, "marketing_expense": 1072931, "net_income": 2663749, "net_profit": 2119638, "operational_expense": 5779704, "product_revenue": 4239347, "quarter": 1, "rd_expense": 1795898, "revenue": 12681728, "salaries_expense": 3217064, "service_revenue": 8442381 }, { "depreciation": 546484, "expenses": 10113520, "income_tax": 739560, "marketing_expense": 1394156, "net_income": 2767736, "net_profit": 2028176, "operational_expense": 6612791, "product_revenue": 4126114, "quarter": 2, "rd_expense": 1685901, "revenue": 12881256, "salaries_expense": 4655458, "service_revenue": 8755142 }, { "depreciation": 637771, "expenses": 10209972, "income_tax": 575642, "marketing_expense": 1395233, "net_income": 2873951, "net_profit": 2298309, "operational_expense": 6894030, "product_revenue": 2713453, "quarter": 3, "rd_expense": 1094288, "revenue": 13083923, "salaries_expense": 4281542, "service_revenue": 10370470 }, { "depreciation": 1018462, "expenses": 10307345, "income_tax": 611168, "marketing_expense": 2057102, "net_income": 2982434, "net_profit": 2371266, "operational_expense": 6455749, "product_revenue": 3554076, "quarter": 4, "rd_expense": 1888627, "revenue": 13289779, "salaries_expense": 3310769, "service_revenue": 9735703 } ], "market_conditions": { "gdp_growth": [ 0.014792425491014003, 0.014674453124619811, 0.020325289316957974, 0.029583498108712074 ], "inflation_rate": [ 0.011005934210398784, 0.019126305619245988, 0.009448536036238736, 0.010131401985774818 ], "interest_rate": [ 0.025915668076692575, 0.02610844434903977, 0.02780977375135926, 0.02378617776459839 ], "year": 2013 }, "random_event": null, "year": 2013 }, { "advertising_kpis": [ { "average_project_size": 186211, "billable_hours_per_employee": 109, "client_concentration": 0.24, "client_retention_rate": 0.83, "employee_utilization_rate": 0.65, "gross_billings": 8915402, "net_revenue": 7848905, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 10076 }, { "average_project_size": 176179, "billable_hours_per_employee": 152, "client_concentration": 0.13, "client_retention_rate": 0.85, "employee_utilization_rate": 0.65, "gross_billings": 9765290, "net_revenue": 7724254, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 9916 }, { "average_project_size": 199921, "billable_hours_per_employee": 135, "client_concentration": 0.25, "client_retention_rate": 0.8, "employee_utilization_rate": 0.7, "gross_billings": 9168648, "net_revenue": 7601583, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 9758 }, { "average_project_size": 185257, "billable_hours_per_employee": 115, "client_concentration": 0.34, "client_retention_rate": 0.75, "employee_utilization_rate": 0.74, "gross_billings": 8943966, "net_revenue": 7480861, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 9603 } ], "balance_sheet": [ { "assets": 9458618, "current_assets": 4182740, "current_liabilities": 1883692, "equity": 7501553, "fixed_assets": 5275878, "liabilities": 4101232, "long_term_liabilities": 2217540, "quarter": 1 }, { "assets": 9781144, "current_assets": 2992873, "current_liabilities": 1958390, "equity": 7594521, "fixed_assets": 6788271, "liabilities": 4217948, "long_term_liabilities": 2259558, "quarter": 2 }, { "assets": 10114667, "current_assets": 4621860, "current_liabilities": 2120062, "equity": 7866380, "fixed_assets": 5492807, "liabilities": 4337986, "long_term_liabilities": 2217924, "quarter": 3 }, { "assets": 10459562, "current_assets": 4569810, "current_liabilities": 2109547, "equity": 8030639, "fixed_assets": 5889752, "liabilities": 4461440, "long_term_liabilities": 2351893, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -38891, "financing_cash_flow": -196013, "investing_cash_flow": -294317, "net_cash_flow": 2204574, "operating_cash_flow": 2423665, "quarter": 1 }, { "change_in_working_capital": -25258, "financing_cash_flow": 198215, "investing_cash_flow": -117048, "net_cash_flow": 2310696, "operating_cash_flow": 2381841, "quarter": 2 }, { "change_in_working_capital": -73615, "financing_cash_flow": -1037, "investing_cash_flow": -286375, "net_cash_flow": 1837133, "operating_cash_flow": 2441070, "quarter": 3 }, { "change_in_working_capital": -14647, "financing_cash_flow": -16638, "investing_cash_flow": -245379, "net_cash_flow": 2222477, "operating_cash_flow": 2331471, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8298152013327952, "current_ratio": 2.2205010160896794, "debt_to_equity_ratio": 0.5467177263161375, "profit_margin": 0.27318039904929414, "quarter": 1, "return_on_assets": 0.22668924783726332, "return_on_equity": 0.2858297475202801 }, { "asset_turnover_ratio": 0.7897086475774204, "current_ratio": 1.5282313533055214, "debt_to_equity_ratio": 0.5553935527994458, "profit_margin": 0.2629800884331354, "quarter": 2, "return_on_assets": 0.2076776499763218, "return_on_equity": 0.2674724317702196 }, { "asset_turnover_ratio": 0.7515406092953926, "current_ratio": 2.180058885070342, "debt_to_equity_ratio": 0.551458993844691, "profit_margin": 0.2749031353074748, "quarter": 3, "return_on_assets": 0.20660086980619333, "return_on_equity": 0.2656493838334787 }, { "asset_turnover_ratio": 0.7152174249743919, "current_ratio": 2.1662518066674976, "debt_to_equity_ratio": 0.5555523041192613, "profit_margin": 0.2716955976056767, "quarter": 4, "return_on_assets": 0.19432142569641062, "return_on_equity": 0.25309530163166344 } ], "income_statement": [ { "depreciation": 279498, "expenses": 5008118, "income_tax": 696620, "marketing_expense": 844856, "net_income": 2840787, "net_profit": 2144167, "operational_expense": 3453630, "product_revenue": 1709719, "quarter": 1, "rd_expense": 697614, "revenue": 7848905, "salaries_expense": 2190008, "service_revenue": 6139186 }, { "depreciation": 350516, "expenses": 4947950, "income_tax": 744979, "marketing_expense": 919656, "net_income": 2776304, "net_profit": 2031325, "operational_expense": 3110660, "product_revenue": 2363344, "quarter": 2, "rd_expense": 769377, "revenue": 7724254, "salaries_expense": 2400898, "service_revenue": 5360910 }, { "depreciation": 351371, "expenses": 4888505, "income_tax": 623379, "marketing_expense": 806868, "net_income": 2713078, "net_profit": 2089699, "operational_expense": 2756118, "product_revenue": 1905272, "quarter": 3, "rd_expense": 672836, "revenue": 7601583, "salaries_expense": 1612828, "service_revenue": 5696311 }, { "depreciation": 298954, "expenses": 4829775, "income_tax": 618569, "marketing_expense": 622303, "net_income": 2651086, "net_profit": 2032517, "operational_expense": 3375433, "product_revenue": 1714557, "quarter": 4, "rd_expense": 790541, "revenue": 7480861, "salaries_expense": 2088819, "service_revenue": 5766304 } ], "market_conditions": { "gdp_growth": [ 0.033659938492367175, 0.03045310864695134, 0.02102933699325532, 0.032120680588933026 ], "inflation_rate": [ 0.016859777312578435, 0.015894428445847854, 0.009705330012377927, 0.011109942787244193 ], "interest_rate": [ 0.03572067590955384, 0.03330964119715609, 0.03226703774528037, 0.027771026114671145 ], "year": 2014 }, "random_event": null, "year": 2014 }, { "advertising_kpis": [ { "average_project_size": 199485, "billable_hours_per_employee": 92, "client_concentration": 0.3, "client_retention_rate": 0.77, "employee_utilization_rate": 0.78, "gross_billings": 7001594, "net_revenue": 5774114, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 7412 }, { "average_project_size": 72598, "billable_hours_per_employee": 111, "client_concentration": 0.13, "client_retention_rate": 0.81, "employee_utilization_rate": 0.7, "gross_billings": 6542715, "net_revenue": 5839587, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 7496 }, { "average_project_size": 62303, "billable_hours_per_employee": 156, "client_concentration": 0.37, "client_retention_rate": 0.8, "employee_utilization_rate": 0.74, "gross_billings": 6553919, "net_revenue": 5905802, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 7581 }, { "average_project_size": 181890, "billable_hours_per_employee": 127, "client_concentration": 0.25, "client_retention_rate": 0.86, "employee_utilization_rate": 0.65, "gross_billings": 7651792, "net_revenue": 5972768, "new_client_acquisition": 2, "organic_growth": 0.15, "quarter": 4, "revenue_per_employee": 7667 } ], "balance_sheet": [ { "assets": 7204527, "current_assets": 3025239, "current_liabilities": 1954693, "equity": 4823555, "fixed_assets": 4179288, "liabilities": 3653165, "long_term_liabilities": 1698472, "quarter": 1 }, { "assets": 7313192, "current_assets": 2263052, "current_liabilities": 1832557, "equity": 4791960, "fixed_assets": 5050140, "liabilities": 3746511, "long_term_liabilities": 1913954, "quarter": 2 }, { "assets": 7423496, "current_assets": 3127963, "current_liabilities": 2129477, "equity": 4827577, "fixed_assets": 4295533, "liabilities": 3842243, "long_term_liabilities": 1712766, "quarter": 3 }, { "assets": 7535464, "current_assets": 2808203, "current_liabilities": 2265207, "equity": 4929813, "fixed_assets": 4727261, "liabilities": 3940420, "long_term_liabilities": 1675213, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 3589, "financing_cash_flow": 84577, "investing_cash_flow": -374035, "net_cash_flow": 1180028, "operating_cash_flow": 1579958, "quarter": 1 }, { "change_in_working_capital": -15799, "financing_cash_flow": 113531, "investing_cash_flow": -329853, "net_cash_flow": 1494251, "operating_cash_flow": 1490363, "quarter": 2 }, { "change_in_working_capital": 34720, "financing_cash_flow": -11681, "investing_cash_flow": -221875, "net_cash_flow": 1147238, "operating_cash_flow": 1516453, "quarter": 3 }, { "change_in_working_capital": 33109, "financing_cash_flow": -164859, "investing_cash_flow": -217215, "net_cash_flow": 1108129, "operating_cash_flow": 1588751, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8014563620901136, "current_ratio": 1.547679865840825, "debt_to_equity_ratio": 0.7573594579101928, "profit_margin": 0.22032696271670424, "quarter": 1, "return_on_assets": 0.17658244600929388, "return_on_equity": 0.2637459301282975 }, { "asset_turnover_ratio": 0.7985004359245593, "current_ratio": 1.2349149303405023, "debt_to_equity_ratio": 0.7818326947637293, "profit_margin": 0.20982288644727787, "quarter": 2, "return_on_assets": 0.1675436662951007, "return_on_equity": 0.2556947470346163 }, { "asset_turnover_ratio": 0.795555355589873, "current_ratio": 1.4688879006441489, "debt_to_equity_ratio": 0.7958947107420555, "profit_margin": 0.21103382741243273, "quarter": 3, "return_on_assets": 0.1678890916085898, "return_on_equity": 0.25816760664822125 }, { "asset_turnover_ratio": 0.7926211312269557, "current_ratio": 1.2397114259314932, "debt_to_equity_ratio": 0.7993041521047553, "profit_margin": 0.22347578208294713, "quarter": 4, "return_on_assets": 0.17713162719641418, "return_on_equity": 0.2707544890647982 } ], "income_statement": [ { "depreciation": 307765, "expenses": 4049851, "income_tax": 452070, "marketing_expense": 546193, "net_income": 1724263, "net_profit": 1272193, "operational_expense": 2038671, "product_revenue": 1567841, "quarter": 1, "rd_expense": 491464, "revenue": 5774114, "salaries_expense": 1730448, "service_revenue": 4206273 }, { "depreciation": 265084, "expenses": 4106040, "income_tax": 508268, "marketing_expense": 456933, "net_income": 1733547, "net_profit": 1225279, "operational_expense": 2434648, "product_revenue": 2098196, "quarter": 2, "rd_expense": 627264, "revenue": 5839587, "salaries_expense": 1332528, "service_revenue": 3741391 }, { "depreciation": 270129, "expenses": 4163010, "income_tax": 496468, "marketing_expense": 634401, "net_income": 1742792, "net_profit": 1246324, "operational_expense": 2159614, "product_revenue": 1834021, "quarter": 3, "rd_expense": 450008, "revenue": 5905802, "salaries_expense": 1860158, "service_revenue": 4071781 }, { "depreciation": 253982, "expenses": 4220770, "income_tax": 417229, "marketing_expense": 663492, "net_income": 1751998, "net_profit": 1334769, "operational_expense": 2149901, "product_revenue": 2275519, "quarter": 4, "rd_expense": 646807, "revenue": 5972768, "salaries_expense": 1820738, "service_revenue": 3697249 } ], "market_conditions": { "gdp_growth": [ 0.015774717091024168, 0.0009930438912629305, 0.008143462464417061, 0.007391299607761955 ], "inflation_rate": [ 0.014474242771756612, 0.012273347309032371, 0.008582522830107318, 0.014944881993342199 ], "interest_rate": [ 0.02943984331899584, 0.02099872543557912, 0.022982190172987988, 0.023113103317663326 ], "year": 2015 }, "random_event": null, "year": 2015 } ]

{ "advertising_type": "Event Marketing", "financial_health": "Excellent", "founding_year": 2010, "industry": "Advertising", "location": "Claudiachester", "name": "Carter Inc", "num_employees": 151, "region": "Asia-Pacific", "revenue_size": "Large", "website": "www.carterinc.com" }

[ { "advertising_kpis": [ { "average_project_size": 175863, "billable_hours_per_employee": 105, "client_concentration": 0.4, "client_retention_rate": 0.7, "employee_utilization_rate": 0.63, "gross_billings": 63181240, "net_revenue": 49525867, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 327986 }, { "average_project_size": 140179, "billable_hours_per_employee": 103, "client_concentration": 0.26, "client_retention_rate": 0.71, "employee_utilization_rate": 0.68, "gross_billings": 65114906, "net_revenue": 50423280, "new_client_acquisition": 5, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 333929 }, { "average_project_size": 156712, "billable_hours_per_employee": 121, "client_concentration": 0.29, "client_retention_rate": 0.83, "employee_utilization_rate": 0.74, "gross_billings": 64662136, "net_revenue": 51336955, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 339980 }, { "average_project_size": 132917, "billable_hours_per_employee": 91, "client_concentration": 0.18, "client_retention_rate": 0.61, "employee_utilization_rate": 0.69, "gross_billings": 62759584, "net_revenue": 52267186, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 346140 } ], "balance_sheet": [ { "assets": 72509192, "current_assets": 32023034, "current_liabilities": 19349884, "equity": 46638330, "fixed_assets": 40486158, "liabilities": 36609541, "long_term_liabilities": 17259657, "quarter": 1 }, { "assets": 74536416, "current_assets": 35393283, "current_liabilities": 20166568, "equity": 49501094, "fixed_assets": 39143133, "liabilities": 36891389, "long_term_liabilities": 16724821, "quarter": 2 }, { "assets": 76620317, "current_assets": 29982730, "current_liabilities": 15940776, "equity": 50610472, "fixed_assets": 46637587, "liabilities": 37175407, "long_term_liabilities": 21234631, "quarter": 3 }, { "assets": 78762480, "current_assets": 35626089, "current_liabilities": 22042754, "equity": 53274115, "fixed_assets": 43136391, "liabilities": 37461612, "long_term_liabilities": 15418858, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 32387, "financing_cash_flow": 137680, "investing_cash_flow": -125508, "net_cash_flow": 12552664, "operating_cash_flow": 12594613, "quarter": 1 }, { "change_in_working_capital": -62676, "financing_cash_flow": -172827, "investing_cash_flow": -490968, "net_cash_flow": 13529411, "operating_cash_flow": 13761655, "quarter": 2 }, { "change_in_working_capital": 78649, "financing_cash_flow": 72485, "investing_cash_flow": -315411, "net_cash_flow": 13334927, "operating_cash_flow": 13959876, "quarter": 3 }, { "change_in_working_capital": -9255, "financing_cash_flow": 47498, "investing_cash_flow": -160761, "net_cash_flow": 14550184, "operating_cash_flow": 14691497, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6830288082647508, "current_ratio": 1.6549470787525133, "debt_to_equity_ratio": 0.7849668073449456, "profit_margin": 0.21682970234524113, "quarter": 1, "return_on_assets": 0.14810093318927067, "return_on_equity": 0.23025436373901037 }, { "asset_turnover_ratio": 0.6764918774736902, "current_ratio": 1.7550474131245337, "debt_to_equity_ratio": 0.7452641147688575, "profit_margin": 0.2351308165593353, "quarter": 2, "return_on_assets": 0.15906408754614657, "return_on_equity": 0.23951121161079794 }, { "asset_turnover_ratio": 0.6700175228980063, "current_ratio": 1.8808827123597998, "debt_to_equity_ratio": 0.7345398201384093, "profit_margin": 0.21749560331344156, "quarter": 3, "return_on_assets": 0.14572586537327953, "return_on_equity": 0.22061762237664964 }, { "asset_turnover_ratio": 0.6636051327992719, "current_ratio": 1.6162267654940032, "debt_to_equity_ratio": 0.7031860031837225, "profit_margin": 0.22907770469984742, "quarter": 4, "return_on_assets": 0.15201714064869465, "return_on_equity": 0.22474792870796634 } ], "income_statement": [ { "depreciation": 1855934, "expenses": 34442308, "income_tax": 4344880, "marketing_expense": 6053161, "net_income": 15083559, "net_profit": 10738679, "operational_expense": 20635193, "product_revenue": 10228829, "quarter": 1, "rd_expense": 3895287, "revenue": 49525867, "salaries_expense": 13148437, "service_revenue": 39297038 }, { "depreciation": 1905588, "expenses": 35156697, "income_tax": 3410516, "marketing_expense": 5008552, "net_income": 15266583, "net_profit": 11856067, "operational_expense": 18619710, "product_revenue": 17414233, "quarter": 2, "rd_expense": 4335209, "revenue": 50423280, "salaries_expense": 11356425, "service_revenue": 33009047 }, { "depreciation": 2794314, "expenses": 35885903, "income_tax": 4285490, "marketing_expense": 5429339, "net_income": 15451052, "net_profit": 11165562, "operational_expense": 21592241, "product_revenue": 20146411, "quarter": 3, "rd_expense": 6149880, "revenue": 51336955, "salaries_expense": 11139893, "service_revenue": 31190544 }, { "depreciation": 2718250, "expenses": 36630235, "income_tax": 3663704, "marketing_expense": 6977048, "net_income": 15636951, "net_profit": 11973247, "operational_expense": 20733837, "product_revenue": 13031012, "quarter": 4, "rd_expense": 5811256, "revenue": 52267186, "salaries_expense": 18044675, "service_revenue": 39236174 } ], "market_conditions": { "gdp_growth": [ -0.010529040298594175, -0.022205714895785756, -0.010589528634543132, -0.023875427937187298 ], "inflation_rate": [ 0.028329301961606018, 0.03091324260450522, 0.026955020806451176, 0.026798084971365366 ], "interest_rate": [ 0.04372231046317447, 0.044386077565652694, 0.04535615670869804, 0.03973171304068628 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 173502, "billable_hours_per_employee": 93, "client_concentration": 0.35, "client_retention_rate": 0.75, "employee_utilization_rate": 0.8, "gross_billings": 74229725, "net_revenue": 58070216, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 384571 }, { "average_project_size": 169281, "billable_hours_per_employee": 154, "client_concentration": 0.37, "client_retention_rate": 0.88, "employee_utilization_rate": 0.75, "gross_billings": 74152318, "net_revenue": 59280507, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 392586 }, { "average_project_size": 93440, "billable_hours_per_employee": 135, "client_concentration": 0.21, "client_retention_rate": 0.71, "employee_utilization_rate": 0.7, "gross_billings": 73109185, "net_revenue": 60516024, "new_client_acquisition": 4, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 400768 }, { "average_project_size": 163180, "billable_hours_per_employee": 130, "client_concentration": 0.31, "client_retention_rate": 0.7, "employee_utilization_rate": 0.75, "gross_billings": 73455872, "net_revenue": 61777291, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 409121 } ], "balance_sheet": [ { "assets": 83280184, "current_assets": 26034001, "current_liabilities": 25878090, "equity": 44625096, "fixed_assets": 57246183, "liabilities": 47520699, "long_term_liabilities": 21642609, "quarter": 1 }, { "assets": 85521746, "current_assets": 36719970, "current_liabilities": 27781985, "equity": 46549670, "fixed_assets": 48801776, "liabilities": 48572192, "long_term_liabilities": 20790207, "quarter": 2 }, { "assets": 87823642, "current_assets": 39758449, "current_liabilities": 21221135, "equity": 47130219, "fixed_assets": 48065193, "liabilities": 49646951, "long_term_liabilities": 28425816, "quarter": 3 }, { "assets": 90187495, "current_assets": 28479608, "current_liabilities": 25209461, "equity": 49067041, "fixed_assets": 61707887, "liabilities": 50745491, "long_term_liabilities": 25536030, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 28760, "financing_cash_flow": 173271, "investing_cash_flow": -162211, "net_cash_flow": 10921295, "operating_cash_flow": 11256302, "quarter": 1 }, { "change_in_working_capital": -30570, "financing_cash_flow": -100069, "investing_cash_flow": -299719, "net_cash_flow": 13507140, "operating_cash_flow": 14000582, "quarter": 2 }, { "change_in_working_capital": 57269, "financing_cash_flow": 54777, "investing_cash_flow": -263784, "net_cash_flow": 13370207, "operating_cash_flow": 13679663, "quarter": 3 }, { "change_in_working_capital": -1093, "financing_cash_flow": 108371, "investing_cash_flow": -186896, "net_cash_flow": 11685912, "operating_cash_flow": 12312457, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6972873162720198, "current_ratio": 1.006024826407204, "debt_to_equity_ratio": 1.0648873225953397, "profit_margin": 0.15267053595943228, "quarter": 1, "return_on_assets": 0.10645522829296343, "return_on_equity": 0.19866872667343954 }, { "asset_turnover_ratio": 0.6931629646569657, "current_ratio": 1.3217187324807784, "debt_to_equity_ratio": 1.0434486861023935, "profit_margin": 0.16194389160673, "quarter": 2, "return_on_assets": 0.11225350801420729, "return_on_equity": 0.2062338143320887 }, { "asset_turnover_ratio": 0.6890630201831074, "current_ratio": 1.8735307513005313, "debt_to_equity_ratio": 1.053399539688114, "profit_margin": 0.14795301158582394, "quarter": 3, "return_on_assets": 0.10194894900851413, "return_on_equity": 0.18997424985442993 }, { "asset_turnover_ratio": 0.6849873255710229, "current_ratio": 1.1297190368330365, "debt_to_equity_ratio": 1.0342072797909294, "profit_margin": 0.15580218627585984, "quarter": 4, "return_on_assets": 0.10672252289521957, "return_on_equity": 0.1961609423319413 } ], "income_statement": [ { "depreciation": 2390691, "expenses": 46088725, "income_tax": 3115880, "marketing_expense": 5832031, "net_income": 11981491, "net_profit": 8865611, "operational_expense": 29902132, "product_revenue": 11906891, "quarter": 1, "rd_expense": 5004914, "revenue": 58070216, "salaries_expense": 15849403, "service_revenue": 46163325 }, { "depreciation": 4400466, "expenses": 47133177, "income_tax": 2547214, "marketing_expense": 4736746, "net_income": 12147330, "net_profit": 9600116, "operational_expense": 25783841, "product_revenue": 16097533, "quarter": 2, "rd_expense": 5110295, "revenue": 59280507, "salaries_expense": 17915349, "service_revenue": 43182974 }, { "depreciation": 4726135, "expenses": 48201298, "income_tax": 3361198, "marketing_expense": 5422296, "net_income": 12314726, "net_profit": 8953528, "operational_expense": 31733134, "product_revenue": 12859039, "quarter": 3, "rd_expense": 7343703, "revenue": 60516024, "salaries_expense": 19257908, "service_revenue": 47656985 }, { "depreciation": 2687420, "expenses": 49293626, "income_tax": 2858628, "marketing_expense": 8324332, "net_income": 12483665, "net_profit": 9625037, "operational_expense": 32533078, "product_revenue": 16605932, "quarter": 4, "rd_expense": 9641330, "revenue": 61777291, "salaries_expense": 24608207, "service_revenue": 45171359 } ], "market_conditions": { "gdp_growth": [ 0.007335533865408819, -0.0042167019866361476, -0.0016526398100836512, 0.0024308484932576077 ], "inflation_rate": [ 0.03538297050412431, 0.03762770967224031, 0.03725601629367123, 0.03787786451438143 ], "interest_rate": [ 0.059034129618363684, 0.05210258991466745, 0.0597471008478626, 0.06115122495550863 ], "year": 2011 }, "random_event": { "description": "Carter Inc New Ad Campaign Launch in 2011", "impact": -0.03, "type": "New Ad Campaign Launch" }, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 53848, "billable_hours_per_employee": 111, "client_concentration": 0.18, "client_retention_rate": 0.67, "employee_utilization_rate": 0.75, "gross_billings": 37685828, "net_revenue": 32553882, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 215589 }, { "average_project_size": 184630, "billable_hours_per_employee": 134, "client_concentration": 0.39, "client_retention_rate": 0.74, "employee_utilization_rate": 0.64, "gross_billings": 42481174, "net_revenue": 33277306, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 220380 }, { "average_project_size": 145825, "billable_hours_per_employee": 103, "client_concentration": 0.27, "client_retention_rate": 0.69, "employee_utilization_rate": 0.62, "gross_billings": 41303091, "net_revenue": 34016806, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 225277 }, { "average_project_size": 82211, "billable_hours_per_employee": 106, "client_concentration": 0.27, "client_retention_rate": 0.65, "employee_utilization_rate": 0.71, "gross_billings": 40376302, "net_revenue": 34772740, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 230283 } ], "balance_sheet": [ { "assets": 38359360, "current_assets": 14477052, "current_liabilities": 9657934, "equity": 25283002, "fixed_assets": 23882308, "liabilities": 22369017, "long_term_liabilities": 12711083, "quarter": 1 }, { "assets": 39015027, "current_assets": 14918126, "current_liabilities": 9889695, "equity": 26271581, "fixed_assets": 24096901, "liabilities": 22856435, "long_term_liabilities": 12966740, "quarter": 2 }, { "assets": 39681900, "current_assets": 14142182, "current_liabilities": 11460164, "equity": 26034175, "fixed_assets": 25539718, "liabilities": 23354473, "long_term_liabilities": 11894309, "quarter": 3 }, { "assets": 40360173, "current_assets": 15717548, "current_liabilities": 9824017, "equity": 27202312, "fixed_assets": 24642625, "liabilities": 23863363, "long_term_liabilities": 14039346, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 61109, "financing_cash_flow": -43879, "investing_cash_flow": -434916, "net_cash_flow": 9657757, "operating_cash_flow": 10317901, "quarter": 1 }, { "change_in_working_capital": 29422, "financing_cash_flow": 20900, "investing_cash_flow": -436346, "net_cash_flow": 11905637, "operating_cash_flow": 12088769, "quarter": 2 }, { "change_in_working_capital": -88153, "financing_cash_flow": -104877, "investing_cash_flow": -142122, "net_cash_flow": 10671558, "operating_cash_flow": 10961744, "quarter": 3 }, { "change_in_working_capital": -71793, "financing_cash_flow": 117393, "investing_cash_flow": -232328, "net_cash_flow": 12627698, "operating_cash_flow": 12714316, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8486555041585678, "current_ratio": 1.498980216679882, "debt_to_equity_ratio": 0.8847452925091728, "profit_margin": 0.28545471166848857, "quarter": 1, "return_on_assets": 0.24225271224545977, "return_on_equity": 0.36754571312378176 }, { "asset_turnover_ratio": 0.8529356137572326, "current_ratio": 1.508451575099131, "debt_to_equity_ratio": 0.8700060723410593, "profit_margin": 0.30390047199133247, "quarter": 2, "return_on_assets": 0.2592075355990398, "return_on_equity": 0.3849402515973439 }, { "asset_turnover_ratio": 0.8572373298657574, "current_ratio": 1.2340296351779958, "debt_to_equity_ratio": 0.8970698322493414, "profit_margin": 0.2853515406472906, "quarter": 3, "return_on_assets": 0.24461399277756357, "return_on_equity": 0.37284638364764777 }, { "asset_turnover_ratio": 0.8615607272050098, "current_ratio": 1.5999105050408606, "debt_to_equity_ratio": 0.8772549553876156, "profit_margin": 0.3078705330669944, "quarter": 4, "return_on_assets": 0.2652491603541937, "return_on_equity": 0.39355118050259846 } ], "income_statement": [ { "depreciation": 1025242, "expenses": 20072263, "income_tax": 3188960, "marketing_expense": 2564833, "net_income": 12481619, "net_profit": 9292659, "operational_expense": 12593118, "product_revenue": 9716996, "quarter": 1, "rd_expense": 2453226, "revenue": 32553882, "salaries_expense": 7062670, "service_revenue": 22836886 }, { "depreciation": 1975780, "expenses": 20417132, "income_tax": 2747185, "marketing_expense": 3140057, "net_income": 12860174, "net_profit": 10112989, "operational_expense": 14262928, "product_revenue": 6741848, "quarter": 2, "rd_expense": 3741587, "revenue": 33277306, "salaries_expense": 6972888, "service_revenue": 26535458 }, { "depreciation": 1254996, "expenses": 20767927, "income_tax": 3542131, "marketing_expense": 3236778, "net_income": 13248879, "net_profit": 9706748, "operational_expense": 11929402, "product_revenue": 9817511, "quarter": 3, "rd_expense": 2208868, "revenue": 34016806, "salaries_expense": 6607580, "service_revenue": 24199295 }, { "depreciation": 2008814, "expenses": 21124749, "income_tax": 2942489, "marketing_expense": 3291885, "net_income": 13647991, "net_profit": 10705502, "operational_expense": 11510922, "product_revenue": 7959562, "quarter": 4, "rd_expense": 2575261, "revenue": 34772740, "salaries_expense": 6584420, "service_revenue": 26813178 } ], "market_conditions": { "gdp_growth": [ -0.0018418751116674736, 0.014929704067875556, -0.0035821208417804, 0.0026538946220143935 ], "inflation_rate": [ 0.037309034505410996, 0.03562639571364827, 0.031030557450288522, 0.03576520431846091 ], "interest_rate": [ 0.05777390700236169, 0.05398734861465471, 0.0625223501482299, 0.05709428040701951 ], "year": 2012 }, "random_event": null, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 117402, "billable_hours_per_employee": 102, "client_concentration": 0.18, "client_retention_rate": 0.69, "employee_utilization_rate": 0.69, "gross_billings": 59351250, "net_revenue": 53581618, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 354845 }, { "average_project_size": 66342, "billable_hours_per_employee": 142, "client_concentration": 0.3, "client_retention_rate": 0.6, "employee_utilization_rate": 0.67, "gross_billings": 62223029, "net_revenue": 55165641, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 365335 }, { "average_project_size": 162341, "billable_hours_per_employee": 120, "client_concentration": 0.2, "client_retention_rate": 0.72, "employee_utilization_rate": 0.73, "gross_billings": 65589951, "net_revenue": 56796493, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 376136 }, { "average_project_size": 183417, "billable_hours_per_employee": 99, "client_concentration": 0.35, "client_retention_rate": 0.9, "employee_utilization_rate": 0.63, "gross_billings": 64809561, "net_revenue": 58475557, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 387255 } ], "balance_sheet": [ { "assets": 61957969, "current_assets": 28231965, "current_liabilities": 15260092, "equity": 49162549, "fixed_assets": 33726004, "liabilities": 27525782, "long_term_liabilities": 12265690, "quarter": 1 }, { "assets": 63716416, "current_assets": 21516208, "current_liabilities": 13327658, "equity": 51206295, "fixed_assets": 42200208, "liabilities": 28209684, "long_term_liabilities": 14882026, "quarter": 2 }, { "assets": 65524771, "current_assets": 25907994, "current_liabilities": 16742876, "equity": 52747188, "fixed_assets": 39616777, "liabilities": 28910578, "long_term_liabilities": 12167702, "quarter": 3 }, { "assets": 67384449, "current_assets": 32503638, "current_liabilities": 16279281, "equity": 53351825, "fixed_assets": 34880811, "liabilities": 29628887, "long_term_liabilities": 13349606, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 48477, "financing_cash_flow": 43396, "investing_cash_flow": -463045, "net_cash_flow": 16213110, "operating_cash_flow": 16412668, "quarter": 1 }, { "change_in_working_capital": 94831, "financing_cash_flow": -47840, "investing_cash_flow": -174842, "net_cash_flow": 18578809, "operating_cash_flow": 18901691, "quarter": 2 }, { "change_in_working_capital": 32399, "financing_cash_flow": -80576, "investing_cash_flow": -343472, "net_cash_flow": 19279790, "operating_cash_flow": 19695745, "quarter": 3 }, { "change_in_working_capital": 71106, "financing_cash_flow": -118486, "investing_cash_flow": -422274, "net_cash_flow": 17417985, "operating_cash_flow": 17956847, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8648059138284536, "current_ratio": 1.8500520835654202, "debt_to_equity_ratio": 0.5598933041490587, "profit_margin": 0.2749144678684395, "quarter": 1, "return_on_assets": 0.23774765760962888, "return_on_equity": 0.29962567644732985 }, { "asset_turnover_ratio": 0.865799498201531, "current_ratio": 1.61440277053928, "debt_to_equity_ratio": 0.550902657573644, "profit_margin": 0.2845895146944817, "quarter": 2, "return_on_assets": 0.24639745901589946, "return_on_equity": 0.30659439430249735 }, { "asset_turnover_ratio": 0.866794223515867, "current_ratio": 1.5474040421729218, "debt_to_equity_ratio": 0.548097047372459, "profit_margin": 0.28404914014673405, "quarter": 3, "return_on_assets": 0.24621215387383805, "return_on_equity": 0.30585507231210124 }, { "asset_turnover_ratio": 0.8677900890752999, "current_ratio": 1.9966261409210886, "debt_to_equity_ratio": 0.5553490813107143, "profit_margin": 0.2667142272796136, "quarter": 4, "return_on_assets": 0.23145196304862564, "return_on_equity": 0.2923285754517301 } ], "income_statement": [ { "depreciation": 1682306, "expenses": 33496107, "income_tax": 5355149, "marketing_expense": 4449265, "net_income": 20085511, "net_profit": 14730362, "operational_expense": 19518662, "product_revenue": 14684308, "quarter": 1, "rd_expense": 4352051, "revenue": 53581618, "salaries_expense": 16532456, "service_revenue": 38897310 }, { "depreciation": 3202128, "expenses": 34567530, "income_tax": 4898548, "marketing_expense": 4235675, "net_income": 20598111, "net_profit": 15699563, "operational_expense": 24035574, "product_revenue": 21072846, "quarter": 2, "rd_expense": 4189574, "revenue": 55165641, "salaries_expense": 14331758, "service_revenue": 34092795 }, { "depreciation": 3562750, "expenses": 35673225, "income_tax": 4990273, "marketing_expense": 5671172, "net_income": 21123268, "net_profit": 16132995, "operational_expense": 20275542, "product_revenue": 13355663, "quarter": 3, "rd_expense": 6194944, "revenue": 56796493, "salaries_expense": 16730076, "service_revenue": 43440830 }, { "depreciation": 2360584, "expenses": 36814287, "income_tax": 6065007, "marketing_expense": 6104913, "net_income": 21661270, "net_profit": 15596263, "operational_expense": 24541756, "product_revenue": 11923774, "quarter": 4, "rd_expense": 6681094, "revenue": 58475557, "salaries_expense": 12606899, "service_revenue": 46551783 } ], "market_conditions": { "gdp_growth": [ -0.017979856354820706, -0.011824786825771271, -0.006835667298432354, -0.006381345465200177 ], "inflation_rate": [ 0.024550953511304468, 0.02323699106710705, 0.023350021231114793, 0.020582683259778817 ], "interest_rate": [ 0.05006370986244944, 0.05606712079788445, 0.04994257516721851, 0.050761857538379945 ], "year": 2013 }, "random_event": null, "year": 2013 }, { "advertising_kpis": [ { "average_project_size": 115732, "billable_hours_per_employee": 138, "client_concentration": 0.34, "client_retention_rate": 0.65, "employee_utilization_rate": 0.62, "gross_billings": 58544476, "net_revenue": 50023727, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 331283 }, { "average_project_size": 166146, "billable_hours_per_employee": 126, "client_concentration": 0.27, "client_retention_rate": 0.61, "employee_utilization_rate": 0.64, "gross_billings": 62183931, "net_revenue": 52075119, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 344868 }, { "average_project_size": 51063, "billable_hours_per_employee": 109, "client_concentration": 0.31, "client_retention_rate": 0.6, "employee_utilization_rate": 0.61, "gross_billings": 69044243, "net_revenue": 54210635, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 359011 }, { "average_project_size": 189885, "billable_hours_per_employee": 159, "client_concentration": 0.25, "client_retention_rate": 0.66, "employee_utilization_rate": 0.77, "gross_billings": 71101353, "net_revenue": 56433725, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 373733 } ], "balance_sheet": [ { "assets": 55156675, "current_assets": 21506348, "current_liabilities": 17530187, "equity": 35492816, "fixed_assets": 33650327, "liabilities": 31021341, "long_term_liabilities": 13491154, "quarter": 1 }, { "assets": 56450065, "current_assets": 22925057, "current_liabilities": 14907728, "equity": 36775215, "fixed_assets": 33525008, "liabilities": 31300811, "long_term_liabilities": 16393083, "quarter": 2 }, { "assets": 57773784, "current_assets": 27290113, "current_liabilities": 13759306, "equity": 39788065, "fixed_assets": 30483671, "liabilities": 31582798, "long_term_liabilities": 17823492, "quarter": 3 }, { "assets": 59128543, "current_assets": 23998628, "current_liabilities": 16745605, "equity": 40828955, "fixed_assets": 35129915, "liabilities": 31867325, "long_term_liabilities": 15121720, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 40567, "financing_cash_flow": 169966, "investing_cash_flow": -488729, "net_cash_flow": 13035680, "operating_cash_flow": 13293954, "quarter": 1 }, { "change_in_working_capital": 20847, "financing_cash_flow": 30751, "investing_cash_flow": -268750, "net_cash_flow": 13414274, "operating_cash_flow": 13895237, "quarter": 2 }, { "change_in_working_capital": -6889, "financing_cash_flow": -158316, "investing_cash_flow": -329599, "net_cash_flow": 15453018, "operating_cash_flow": 15849864, "quarter": 3 }, { "change_in_working_capital": 56992, "financing_cash_flow": 63249, "investing_cash_flow": -169239, "net_cash_flow": 15525299, "operating_cash_flow": 15884149, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9069387703301549, "current_ratio": 1.226817945524483, "debt_to_equity_ratio": 0.874017463139583, "profit_margin": 0.22704189953699372, "quarter": 1, "return_on_assets": 0.20591310117950365, "return_on_equity": 0.31999382635629703 }, { "asset_turnover_ratio": 0.922498831489388, "current_ratio": 1.5377968393305808, "debt_to_equity_ratio": 0.8511387628869063, "profit_margin": 0.2232536616959051, "quarter": 2, "return_on_assets": 0.2059512420401996, "return_on_equity": 0.3161357724217248 }, { "asset_turnover_ratio": 0.9383258503545484, "current_ratio": 1.9833931304384103, "debt_to_equity_ratio": 0.7937756711717446, "profit_margin": 0.2508194010271232, "quarter": 3, "return_on_assets": 0.23535032775419384, "return_on_equity": 0.3417376291106391 }, { "asset_turnover_ratio": 0.9544244139416728, "current_ratio": 1.4331299466337586, "debt_to_equity_ratio": 0.7805079752837172, "profit_margin": 0.24041895161093832, "quarter": 4, "return_on_assets": 0.2294617169917412, "return_on_equity": 0.3323067416249081 } ], "income_statement": [ { "depreciation": 1936472, "expenses": 34147185, "income_tax": 4519060, "marketing_expense": 5794826, "net_income": 15876542, "net_profit": 11357482, "operational_expense": 20392445, "product_revenue": 12925459, "quarter": 1, "rd_expense": 5025913, "revenue": 50023727, "salaries_expense": 16689873, "service_revenue": 37098268 }, { "depreciation": 2269276, "expenses": 35474442, "income_tax": 4974716, "marketing_expense": 4036911, "net_income": 16600677, "net_profit": 11625961, "operational_expense": 18360750, "product_revenue": 16541726, "quarter": 2, "rd_expense": 6684071, "revenue": 52075119, "salaries_expense": 15796970, "service_revenue": 35533393 }, { "depreciation": 2252785, "expenses": 36853289, "income_tax": 3760267, "marketing_expense": 4617783, "net_income": 17357346, "net_profit": 13597079, "operational_expense": 19940627, "product_revenue": 13368694, "quarter": 3, "rd_expense": 7011722, "revenue": 54210635, "salaries_expense": 16959778, "service_revenue": 40841941 }, { "depreciation": 2316412, "expenses": 38285729, "income_tax": 4580259, "marketing_expense": 6884947, "net_income": 18147996, "net_profit": 13567737, "operational_expense": 19670002, "product_revenue": 21454810, "quarter": 4, "rd_expense": 7246965, "revenue": 56433725, "salaries_expense": 14519943, "service_revenue": 34978915 } ], "market_conditions": { "gdp_growth": [ -0.006561117270176291, 0.0014467222163657457, -0.0010622014609721134, -0.01426658028556485 ], "inflation_rate": [ 0.03382341992309293, 0.02656571462759759, 0.029456354418541948, 0.030350044891169273 ], "interest_rate": [ 0.052903834153133794, 0.044944967398520067, 0.047885586322723536, 0.04754144423744174 ], "year": 2014 }, "random_event": null, "year": 2014 }, { "advertising_kpis": [ { "average_project_size": 138151, "billable_hours_per_employee": 146, "client_concentration": 0.37, "client_retention_rate": 0.77, "employee_utilization_rate": 0.74, "gross_billings": 127323408, "net_revenue": 99352304, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 657962 }, { "average_project_size": 159523, "billable_hours_per_employee": 105, "client_concentration": 0.16, "client_retention_rate": 0.71, "employee_utilization_rate": 0.66, "gross_billings": 114226476, "net_revenue": 101530536, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 672388 }, { "average_project_size": 167369, "billable_hours_per_employee": 144, "client_concentration": 0.35, "client_retention_rate": 0.72, "employee_utilization_rate": 0.69, "gross_billings": 130841853, "net_revenue": 103756526, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 687129 }, { "average_project_size": 140403, "billable_hours_per_employee": 145, "client_concentration": 0.14, "client_retention_rate": 0.63, "employee_utilization_rate": 0.7, "gross_billings": 131450063, "net_revenue": 106031318, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 702194 } ], "balance_sheet": [ { "assets": 146236297, "current_assets": 63104990, "current_liabilities": 31448763, "equity": 90752397, "fixed_assets": 83131307, "liabilities": 75634088, "long_term_liabilities": 44185325, "quarter": 1 }, { "assets": 150757500, "current_assets": 64791950, "current_liabilities": 41291742, "equity": 93797013, "fixed_assets": 85965550, "liabilities": 77450536, "long_term_liabilities": 36158794, "quarter": 2 }, { "assets": 155418486, "current_assets": 51404885, "current_liabilities": 34785334, "equity": 96455740, "fixed_assets": 104013601, "liabilities": 79310609, "long_term_liabilities": 44525275, "quarter": 3 }, { "assets": 160223576, "current_assets": 75754740, "current_liabilities": 35723617, "equity": 100847025, "fixed_assets": 84468836, "liabilities": 81215354, "long_term_liabilities": 45491737, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -6103, "financing_cash_flow": -108954, "investing_cash_flow": -494327, "net_cash_flow": 25154250, "operating_cash_flow": 25440294, "quarter": 1 }, { "change_in_working_capital": 42673, "financing_cash_flow": -163409, "investing_cash_flow": -343342, "net_cash_flow": 25081214, "operating_cash_flow": 25232627, "quarter": 2 }, { "change_in_working_capital": 31797, "financing_cash_flow": 44709, "investing_cash_flow": -127676, "net_cash_flow": 25272213, "operating_cash_flow": 25464658, "quarter": 3 }, { "change_in_working_capital": 12502, "financing_cash_flow": 125083, "investing_cash_flow": -223002, "net_cash_flow": 28579394, "operating_cash_flow": 28999139, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6793956496313635, "current_ratio": 2.0065968890413908, "debt_to_equity_ratio": 0.8334114635010688, "profit_margin": 0.20281550793225692, "quarter": 1, "return_on_assets": 0.13779197376695063, "return_on_equity": 0.22203477446441441 }, { "asset_turnover_ratio": 0.6734692204367941, "current_ratio": 1.5691260979011252, "debt_to_equity_ratio": 0.8257249727131503, "profit_margin": 0.20181168944089883, "quarter": 2, "return_on_assets": 0.13591396116279456, "return_on_equity": 0.21845097561902105 }, { "asset_turnover_ratio": 0.6675944970921928, "current_ratio": 1.4777746564112335, "debt_to_equity_ratio": 0.822248722574727, "profit_margin": 0.19611164506413795, "quarter": 3, "return_on_assets": 0.13092305506051577, "return_on_equity": 0.21095543925120475 }, { "asset_turnover_ratio": 0.6617710117766938, "current_ratio": 2.120578663689066, "debt_to_equity_ratio": 0.8053321751434909, "profit_margin": 0.2059655902796568, "quarter": 4, "return_on_assets": 0.13630205707055246, "return_on_equity": 0.2165537654680443 } ], "income_statement": [ { "depreciation": 5290106, "expenses": 71376727, "income_tax": 7825389, "marketing_expense": 9781419, "net_income": 27975577, "net_profit": 20150188, "operational_expense": 41153537, "product_revenue": 34358795, "quarter": 1, "rd_expense": 12843652, "revenue": 99352304, "salaries_expense": 28945165, "service_revenue": 64993509 }, { "depreciation": 4742578, "expenses": 73271723, "income_tax": 7768764, "marketing_expense": 9593630, "net_income": 28258813, "net_profit": 20490049, "operational_expense": 39730352, "product_revenue": 27107550, "quarter": 2, "rd_expense": 10192783, "revenue": 101530536, "salaries_expense": 26023370, "service_revenue": 74422986 }, { "depreciation": 5116795, "expenses": 75217030, "income_tax": 8191633, "marketing_expense": 10293290, "net_income": 28539496, "net_profit": 20347863, "operational_expense": 39306305, "product_revenue": 34987198, "quarter": 3, "rd_expense": 9074342, "revenue": 103756526, "salaries_expense": 34369002, "service_revenue": 68769328 }, { "depreciation": 7160336, "expenses": 77213983, "income_tax": 6978532, "marketing_expense": 13053031, "net_income": 28817335, "net_profit": 21838803, "operational_expense": 40075472, "product_revenue": 37323651, "quarter": 4, "rd_expense": 8689516, "revenue": 106031318, "salaries_expense": 35104688, "service_revenue": 68707667 } ], "market_conditions": { "gdp_growth": [ -0.00023911302809053597, -0.0007531462073375288, -0.006608044253608167, -0.0031318367850193003 ], "inflation_rate": [ 0.030109483182860528, 0.030809022472884726, 0.03468031918779199, 0.031743715465362525 ], "interest_rate": [ 0.04445560731053923, 0.039490384413315316, 0.04175165425622178, 0.04903060766403917 ], "year": 2015 }, "random_event": { "description": "Carter Inc Introduction of New Service in 2015", "impact": 0.08, "type": "Introduction of New Service" }, "year": 2015 }, { "advertising_kpis": [ { "average_project_size": 179337, "billable_hours_per_employee": 113, "client_concentration": 0.18, "client_retention_rate": 0.71, "employee_utilization_rate": 0.75, "gross_billings": 23708363, "net_revenue": 20659652, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 136819 }, { "average_project_size": 189450, "billable_hours_per_employee": 101, "client_concentration": 0.18, "client_retention_rate": 0.88, "employee_utilization_rate": 0.72, "gross_billings": 24197325, "net_revenue": 21210297, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 140466 }, { "average_project_size": 190092, "billable_hours_per_employee": 108, "client_concentration": 0.36, "client_retention_rate": 0.89, "employee_utilization_rate": 0.77, "gross_billings": 24041507, "net_revenue": 21775620, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 144209 }, { "average_project_size": 174297, "billable_hours_per_employee": 111, "client_concentration": 0.21, "client_retention_rate": 0.8, "employee_utilization_rate": 0.62, "gross_billings": 28455101, "net_revenue": 22356010, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 148053 } ], "balance_sheet": [ { "assets": 28493293, "current_assets": 11307303, "current_liabilities": 7274046, "equity": 17272589, "fixed_assets": 17185990, "liabilities": 14356294, "long_term_liabilities": 7082248, "quarter": 1 }, { "assets": 29414598, "current_assets": 11613849, "current_liabilities": 6598482, "equity": 18271263, "fixed_assets": 17800749, "liabilities": 14604517, "long_term_liabilities": 8006035, "quarter": 2 }, { "assets": 30365693, "current_assets": 11671814, "current_liabilities": 7408486, "equity": 18792221, "fixed_assets": 18693879, "liabilities": 14857031, "long_term_liabilities": 7448545, "quarter": 3 }, { "assets": 31347540, "current_assets": 12940334, "current_liabilities": 8170328, "equity": 19874890, "fixed_assets": 18407206, "liabilities": 15113911, "long_term_liabilities": 6943583, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 82637, "financing_cash_flow": 158802, "investing_cash_flow": -300187, "net_cash_flow": 3915649, "operating_cash_flow": 4331551, "quarter": 1 }, { "change_in_working_capital": 86345, "financing_cash_flow": 184706, "investing_cash_flow": -137223, "net_cash_flow": 4463954, "operating_cash_flow": 4607743, "quarter": 2 }, { "change_in_working_capital": 87542, "financing_cash_flow": -74550, "investing_cash_flow": -279176, "net_cash_flow": 3960780, "operating_cash_flow": 4296580, "quarter": 3 }, { "change_in_working_capital": -7156, "financing_cash_flow": 162496, "investing_cash_flow": -111692, "net_cash_flow": 4270476, "operating_cash_flow": 4750642, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7250707034809911, "current_ratio": 1.5544722978105996, "debt_to_equity_ratio": 0.8311605168165583, "profit_margin": 0.15177361167555, "quarter": 1, "return_on_assets": 0.11004659938744181, "return_on_equity": 0.18153561113507652 }, { "asset_turnover_ratio": 0.7210806348602826, "current_ratio": 1.7600789090581743, "debt_to_equity_ratio": 0.7993162267983336, "profit_margin": 0.1631840421659348, "quarter": 2, "return_on_assets": 0.11766885272407938, "return_on_equity": 0.1894331004922867 }, { "asset_turnover_ratio": 0.7171125651570014, "current_ratio": 1.575465486470515, "debt_to_equity_ratio": 0.7905947359814468, "profit_margin": 0.15079060894707016, "quarter": 3, "return_on_assets": 0.10813384038361977, "return_on_equity": 0.1747296926744316 }, { "asset_turnover_ratio": 0.7131663282031062, "current_ratio": 1.5838206250716005, "debt_to_equity_ratio": 0.7604525609953061, "profit_margin": 0.16287615723914955, "quarter": 4, "return_on_assets": 0.11615779101007608, "return_on_equity": 0.1832091146164834 } ], "income_statement": [ { "depreciation": 1195961, "expenses": 16197221, "income_tax": 1326841, "marketing_expense": 2317742, "net_income": 4462431, "net_profit": 3135590, "operational_expense": 9899708, "product_revenue": 6721519, "quarter": 1, "rd_expense": 1854071, "revenue": 20659652, "salaries_expense": 5538367, "service_revenue": 13938133 }, { "depreciation": 1146561, "expenses": 16696218, "income_tax": 1052897, "marketing_expense": 2402786, "net_income": 4514079, "net_profit": 3461182, "operational_expense": 10274377, "product_revenue": 6464382, "quarter": 2, "rd_expense": 2947691, "revenue": 21210297, "salaries_expense": 6332234, "service_revenue": 14745915 }, { "depreciation": 1013021, "expenses": 17210589, "income_tax": 1281472, "marketing_expense": 2269391, "net_income": 4565031, "net_profit": 3283559, "operational_expense": 10096013, "product_revenue": 8012008, "quarter": 3, "rd_expense": 3221078, "revenue": 21775620, "salaries_expense": 6388789, "service_revenue": 13763612 }, { "depreciation": 1109381, "expenses": 17740807, "income_tax": 973942, "marketing_expense": 3446411, "net_income": 4615203, "net_profit": 3641261, "operational_expense": 10068099, "product_revenue": 7308113, "quarter": 4, "rd_expense": 2725542, "revenue": 22356010, "salaries_expense": 5491942, "service_revenue": 15047897 } ], "market_conditions": { "gdp_growth": [ -0.008831013543589426, -0.00608775310079045, -0.005372114513584006, 0.0016115565540804136 ], "inflation_rate": [ 0.025066135916870024, 0.027645309945297084, 0.026903117748502868, 0.02490900686834409 ], "interest_rate": [ 0.043500200637121664, 0.052074935903874194, 0.047100071956395886, 0.045484912614995036 ], "year": 2016 }, "random_event": { "description": "Carter Inc Data Privacy Regulation Impact in 2016", "impact": 0.01, "type": "Data Privacy Regulation Impact" }, "year": 2016 }, { "advertising_kpis": [ { "average_project_size": 152566, "billable_hours_per_employee": 97, "client_concentration": 0.15, "client_retention_rate": 0.74, "employee_utilization_rate": 0.77, "gross_billings": 64005892, "net_revenue": 56952617, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 377170 }, { "average_project_size": 57924, "billable_hours_per_employee": 148, "client_concentration": 0.24, "client_retention_rate": 0.81, "employee_utilization_rate": 0.6, "gross_billings": 69751982, "net_revenue": 57932100, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 383656 }, { "average_project_size": 154785, "billable_hours_per_employee": 106, "client_concentration": 0.39, "client_retention_rate": 0.76, "employee_utilization_rate": 0.66, "gross_billings": 66703356, "net_revenue": 58928429, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 390254 }, { "average_project_size": 53079, "billable_hours_per_employee": 143, "client_concentration": 0.2, "client_retention_rate": 0.69, "employee_utilization_rate": 0.78, "gross_billings": 70434993, "net_revenue": 59941894, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 396966 } ], "balance_sheet": [ { "assets": 70925520, "current_assets": 24705558, "current_liabilities": 16010631, "equity": 48092011, "fixed_assets": 46219962, "liabilities": 32895785, "long_term_liabilities": 16885154, "quarter": 1 }, { "assets": 71983949, "current_assets": 23662225, "current_liabilities": 20094448, "equity": 48535380, "fixed_assets": 48321724, "liabilities": 33755052, "long_term_liabilities": 13660604, "quarter": 2 }, { "assets": 73058173, "current_assets": 24148912, "current_liabilities": 14942695, "equity": 48966503, "fixed_assets": 48909261, "liabilities": 34636763, "long_term_liabilities": 19694068, "quarter": 3 }, { "assets": 74148427, "current_assets": 24022296, "current_liabilities": 14831510, "equity": 48626281, "fixed_assets": 50126131, "liabilities": 35541506, "long_term_liabilities": 20709996, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -68727, "financing_cash_flow": -9186, "investing_cash_flow": -478004, "net_cash_flow": 12363562, "operating_cash_flow": 12850622, "quarter": 1 }, { "change_in_working_capital": 54300, "financing_cash_flow": 169176, "investing_cash_flow": -169343, "net_cash_flow": 14002533, "operating_cash_flow": 14300040, "quarter": 2 }, { "change_in_working_capital": 51504, "financing_cash_flow": 82126, "investing_cash_flow": -282067, "net_cash_flow": 13741250, "operating_cash_flow": 13947095, "quarter": 3 }, { "change_in_working_capital": 69824, "financing_cash_flow": 176800, "investing_cash_flow": -488487, "net_cash_flow": 12851894, "operating_cash_flow": 13305371, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8029918850083863, "current_ratio": 1.5430721000315353, "debt_to_equity_ratio": 0.684017663557467, "profit_margin": 0.1766780269289469, "quarter": 1, "return_on_assets": 0.14187102188323752, "return_on_equity": 0.20922967850107163 }, { "asset_turnover_ratio": 0.8047919127082067, "current_ratio": 1.177550386056885, "debt_to_equity_ratio": 0.695473116724336, "profit_margin": 0.17790625577184324, "quarter": 2, "return_on_assets": 0.14317751586537716, "return_on_equity": 0.2123498981567673 }, { "asset_turnover_ratio": 0.8065959848188374, "current_ratio": 1.6161015131473941, "debt_to_equity_ratio": 0.7073562716945501, "profit_margin": 0.17894746523787355, "quarter": 3, "return_on_assets": 0.1443383069543773, "return_on_equity": 0.21535319767474512 }, { "asset_turnover_ratio": 0.808404121641043, "current_ratio": 1.619679722428802, "debt_to_equity_ratio": 0.7309114591757491, "profit_margin": 0.1671512081349982, "quarter": 4, "return_on_assets": 0.13512572559361238, "return_on_equity": 0.20604824786004095 } ], "income_statement": [ { "depreciation": 2788346, "expenses": 42617989, "income_tax": 4272352, "marketing_expense": 6944628, "net_income": 14334628, "net_profit": 10062276, "operational_expense": 28947159, "product_revenue": 18636104, "quarter": 1, "rd_expense": 6945923, "revenue": 56952617, "salaries_expense": 14094242, "service_revenue": 38316513 }, { "depreciation": 3993557, "expenses": 43713324, "income_tax": 3912293, "marketing_expense": 6804116, "net_income": 14218776, "net_profit": 10306483, "operational_expense": 28926852, "product_revenue": 12918545, "quarter": 2, "rd_expense": 5428479, "revenue": 57932100, "salaries_expense": 17853458, "service_revenue": 45013555 }, { "depreciation": 3402002, "expenses": 44836811, "income_tax": 3546525, "marketing_expense": 5431284, "net_income": 14091618, "net_profit": 10545093, "operational_expense": 24082698, "product_revenue": 21143789, "quarter": 3, "rd_expense": 8320589, "revenue": 58928429, "salaries_expense": 14866650, "service_revenue": 37784640 }, { "depreciation": 3286011, "expenses": 45989173, "income_tax": 3933361, "marketing_expense": 4817411, "net_income": 13952721, "net_profit": 10019360, "operational_expense": 30445057, "product_revenue": 19564708, "quarter": 4, "rd_expense": 7500367, "revenue": 59941894, "salaries_expense": 21410718, "service_revenue": 40377186 } ], "market_conditions": { "gdp_growth": [ -0.021773109171718277, -0.012621380431010848, -0.01833333741739998, -0.008030408322745477 ], "inflation_rate": [ 0.029776801766081714, 0.03479100632880655, 0.03194125081157132, 0.03515339786318148 ], "interest_rate": [ 0.04520428874688811, 0.04720919294167034, 0.039108558951117825, 0.04620113636966562 ], "year": 2017 }, "random_event": null, "year": 2017 }, { "advertising_kpis": [ { "average_project_size": 195249, "billable_hours_per_employee": 152, "client_concentration": 0.12, "client_retention_rate": 0.62, "employee_utilization_rate": 0.62, "gross_billings": 87566215, "net_revenue": 76287970, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 505218 }, { "average_project_size": 62744, "billable_hours_per_employee": 92, "client_concentration": 0.11, "client_retention_rate": 0.73, "employee_utilization_rate": 0.72, "gross_billings": 94072087, "net_revenue": 78816752, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 521965 }, { "average_project_size": 123723, "billable_hours_per_employee": 98, "client_concentration": 0.19, "client_retention_rate": 0.83, "employee_utilization_rate": 0.64, "gross_billings": 89831150, "net_revenue": 81429357, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 539267 }, { "average_project_size": 190642, "billable_hours_per_employee": 110, "client_concentration": 0.24, "client_retention_rate": 0.62, "employee_utilization_rate": 0.78, "gross_billings": 100238746, "net_revenue": 84128565, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 557143 } ], "balance_sheet": [ { "assets": 100255616, "current_assets": 30952572, "current_liabilities": 21207476, "equity": 70320678, "fixed_assets": 69303044, "liabilities": 51016406, "long_term_liabilities": 29808930, "quarter": 1 }, { "assets": 101883464, "current_assets": 45284704, "current_liabilities": 25611266, "equity": 71051575, "fixed_assets": 56598760, "liabilities": 52303449, "long_term_liabilities": 26692183, "quarter": 2 }, { "assets": 103537743, "current_assets": 36522365, "current_liabilities": 30439705, "equity": 71411773, "fixed_assets": 67015378, "liabilities": 53622962, "long_term_liabilities": 23183257, "quarter": 3 }, { "assets": 105218883, "current_assets": 48164665, "current_liabilities": 22038263, "equity": 72786652, "fixed_assets": 57054218, "liabilities": 54975763, "long_term_liabilities": 32937500, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -30862, "financing_cash_flow": -19931, "investing_cash_flow": -444864, "net_cash_flow": 24183329, "operating_cash_flow": 24399496, "quarter": 1 }, { "change_in_working_capital": 14209, "financing_cash_flow": -16887, "investing_cash_flow": -233544, "net_cash_flow": 25193463, "operating_cash_flow": 25629028, "quarter": 2 }, { "change_in_working_capital": -54639, "financing_cash_flow": -101713, "investing_cash_flow": -428055, "net_cash_flow": 24416679, "operating_cash_flow": 24813811, "quarter": 3 }, { "change_in_working_capital": -57702, "financing_cash_flow": -37684, "investing_cash_flow": -485997, "net_cash_flow": 27457208, "operating_cash_flow": 27687262, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7609346293378717, "current_ratio": 1.4595122965127958, "debt_to_equity_ratio": 0.7254822827504592, "profit_margin": 0.27634066026399706, "quarter": 1, "return_on_assets": 0.21027717788896733, "return_on_equity": 0.29979045423879447 }, { "asset_turnover_ratio": 0.7735970971697625, "current_ratio": 1.768155623388551, "debt_to_equity_ratio": 0.7361335621342665, "profit_margin": 0.27242381162826906, "quarter": 2, "return_on_assets": 0.21074626987555115, "return_on_equity": 0.3021968197045597 }, { "asset_turnover_ratio": 0.7864702729708914, "current_ratio": 1.1998265094881833, "debt_to_equity_ratio": 0.7508980627045907, "profit_margin": 0.26399560050560145, "quarter": 3, "return_on_assets": 0.20762469199275477, "return_on_equity": 0.3010286833236867 }, { "asset_turnover_ratio": 0.7995576706511891, "current_ratio": 2.1855018700884004, "debt_to_equity_ratio": 0.755300065182281, "profit_margin": 0.26796525056620185, "quarter": 4, "return_on_assets": 0.2142536715581746, "return_on_equity": 0.3097206888977391 } ], "income_statement": [ { "depreciation": 3318028, "expenses": 48924246, "income_tax": 6282256, "marketing_expense": 5900511, "net_income": 27363724, "net_profit": 21081468, "operational_expense": 25294901, "product_revenue": 25874777, "quarter": 1, "rd_expense": 6355977, "revenue": 76287970, "salaries_expense": 14949319, "service_revenue": 50413193 }, { "depreciation": 4157468, "expenses": 50805788, "income_tax": 6539404, "marketing_expense": 5342692, "net_income": 28010964, "net_profit": 21471560, "operational_expense": 32760020, "product_revenue": 18930169, "quarter": 2, "rd_expense": 8990433, "revenue": 78816752, "salaries_expense": 20595614, "service_revenue": 59886583 }, { "depreciation": 3316819, "expenses": 52759692, "income_tax": 7172673, "marketing_expense": 7219912, "net_income": 28669665, "net_profit": 21496992, "operational_expense": 34661955, "product_revenue": 21794559, "quarter": 3, "rd_expense": 5629933, "revenue": 81429357, "salaries_expense": 20527261, "service_revenue": 59634798 }, { "depreciation": 5143730, "expenses": 54788739, "income_tax": 6796294, "marketing_expense": 6264275, "net_income": 29339826, "net_profit": 22543532, "operational_expense": 36894703, "product_revenue": 30434218, "quarter": 4, "rd_expense": 8296193, "revenue": 84128565, "salaries_expense": 19896837, "service_revenue": 53694347 } ], "market_conditions": { "gdp_growth": [ 0.012183115572595335, 0.00980735134498052, 0.00130247235106154, 0.009713568514647055 ], "inflation_rate": [ 0.026117316958657873, 0.019575370622237562, 0.021968461917028476, 0.02808633901357103 ], "interest_rate": [ 0.04834546353196719, 0.04846663933082738, 0.05288917888624409, 0.055371359092560274 ], "year": 2018 }, "random_event": null, "year": 2018 }, { "advertising_kpis": [ { "average_project_size": 157544, "billable_hours_per_employee": 99, "client_concentration": 0.12, "client_retention_rate": 0.82, "employee_utilization_rate": 0.68, "gross_billings": 104634627, "net_revenue": 90927929, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 602172 }, { "average_project_size": 189020, "billable_hours_per_employee": 159, "client_concentration": 0.27, "client_retention_rate": 0.65, "employee_utilization_rate": 0.67, "gross_billings": 114413571, "net_revenue": 92934448, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 615460 }, { "average_project_size": 159531, "billable_hours_per_employee": 144, "client_concentration": 0.23, "client_retention_rate": 0.75, "employee_utilization_rate": 0.75, "gross_billings": 114075351, "net_revenue": 94985246, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 629041 }, { "average_project_size": 70196, "billable_hours_per_employee": 157, "client_concentration": 0.38, "client_retention_rate": 0.8, "employee_utilization_rate": 0.72, "gross_billings": 118941357, "net_revenue": 97081298, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 642923 } ], "balance_sheet": [ { "assets": 114014035, "current_assets": 38557957, "current_liabilities": 26567452, "equity": 70157853, "fixed_assets": 75456078, "liabilities": 63989440, "long_term_liabilities": 37421988, "quarter": 1 }, { "assets": 117724966, "current_assets": 58240637, "current_liabilities": 27378659, "equity": 73280314, "fixed_assets": 59484329, "liabilities": 65017291, "long_term_liabilities": 37638632, "quarter": 2 }, { "assets": 121556681, "current_assets": 36530257, "current_liabilities": 30983344, "equity": 76515322, "fixed_assets": 85026424, "liabilities": 66061652, "long_term_liabilities": 35078308, "quarter": 3 }, { "assets": 125513111, "current_assets": 45617162, "current_liabilities": 26903042, "equity": 81325577, "fixed_assets": 79895949, "liabilities": 67122789, "long_term_liabilities": 40219747, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 94899, "financing_cash_flow": -8055, "investing_cash_flow": -487207, "net_cash_flow": 26263450, "operating_cash_flow": 26537930, "quarter": 1 }, { "change_in_working_capital": 65444, "financing_cash_flow": -5996, "investing_cash_flow": -267030, "net_cash_flow": 26364520, "operating_cash_flow": 26567864, "quarter": 2 }, { "change_in_working_capital": -57971, "financing_cash_flow": -8199, "investing_cash_flow": -158555, "net_cash_flow": 25990321, "operating_cash_flow": 26557544, "quarter": 3 }, { "change_in_working_capital": -98026, "financing_cash_flow": 44403, "investing_cash_flow": -429986, "net_cash_flow": 27477598, "operating_cash_flow": 27785104, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7975152269630664, "current_ratio": 1.4513231076883097, "debt_to_equity_ratio": 0.912078081978934, "profit_margin": 0.22141995557822503, "quarter": 1, "return_on_assets": 0.17658578612712023, "return_on_equity": 0.2869708398858785 }, { "asset_turnover_ratio": 0.7894200453623406, "current_ratio": 2.1272275241822474, "debt_to_equity_ratio": 0.8872408898247898, "profit_margin": 0.2213672049787179, "quarter": 2, "return_on_assets": 0.17475170899603404, "return_on_equity": 0.2807389580781545 }, { "asset_turnover_ratio": 0.7814070375942561, "current_ratio": 1.1790288678975387, "debt_to_equity_ratio": 0.863378082627686, "profit_margin": 0.2213006112549311, "quarter": 3, "return_on_assets": 0.17292585505851382, "return_on_equity": 0.2747200488811901 }, { "asset_turnover_ratio": 0.7734753542998388, "current_ratio": 1.6956135295034667, "debt_to_equity_ratio": 0.8253589027717565, "profit_margin": 0.2362479228491568, "quarter": 4, "return_on_assets": 0.18273194582835253, "return_on_equity": 0.282017734715857 } ], "income_statement": [ { "depreciation": 6404672, "expenses": 65289268, "income_tax": 5505403, "marketing_expense": 11934815, "net_income": 25638661, "net_profit": 20133258, "operational_expense": 40225339, "product_revenue": 26732771, "quarter": 1, "rd_expense": 6676630, "revenue": 90927929, "salaries_expense": 20999481, "service_revenue": 64195158 }, { "depreciation": 5995225, "expenses": 66175601, "income_tax": 6186208, "marketing_expense": 7740527, "net_income": 26758847, "net_profit": 20572639, "operational_expense": 38653182, "product_revenue": 29101839, "quarter": 2, "rd_expense": 7331993, "revenue": 92934448, "salaries_expense": 30968157, "service_revenue": 63832609 }, { "depreciation": 5537251, "expenses": 67073966, "income_tax": 6890987, "marketing_expense": 9149149, "net_income": 27911280, "net_profit": 21020293, "operational_expense": 46593712, "product_revenue": 20140296, "quarter": 3, "rd_expense": 13000624, "revenue": 94985246, "salaries_expense": 23064407, "service_revenue": 74844950 }, { "depreciation": 4849849, "expenses": 67984527, "income_tax": 6161516, "marketing_expense": 9820333, "net_income": 29096771, "net_profit": 22935255, "operational_expense": 38436956, "product_revenue": 21954779, "quarter": 4, "rd_expense": 12311242, "revenue": 97081298, "salaries_expense": 27722991, "service_revenue": 75126519 } ], "market_conditions": { "gdp_growth": [ 0.007212255198825726, 0.013582078180907039, 0.011277011855137015, -0.0016701146632618156 ], "inflation_rate": [ 0.03219423155285854, 0.026830949901268518, 0.026989545008720937, 0.03634572760077805 ], "interest_rate": [ 0.04756128252498026, 0.04312469352769746, 0.043511121473444915, 0.038734631458058735 ], "year": 2019 }, "random_event": { "description": "Carter Inc Technology Adoption in 2019", "impact": 0, "type": "Technology Adoption" }, "year": 2019 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Average", "founding_year": 1996, "industry": "Advertising", "location": "West Traci", "name": "Gordon, Pope and Wright", "num_employees": 452, "region": "Latin America", "revenue_size": "Medium", "website": "www.gordon,popeandwright.com" }

[ { "advertising_kpis": [ { "average_project_size": 63075, "billable_hours_per_employee": 122, "client_concentration": 0.36, "client_retention_rate": 0.85, "employee_utilization_rate": 0.61, "gross_billings": 15535305, "net_revenue": 12986726, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 28732 }, { "average_project_size": 144147, "billable_hours_per_employee": 111, "client_concentration": 0.29, "client_retention_rate": 0.6, "employee_utilization_rate": 0.69, "gross_billings": 15083256, "net_revenue": 12758048, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 28226 }, { "average_project_size": 156508, "billable_hours_per_employee": 137, "client_concentration": 0.26, "client_retention_rate": 0.77, "employee_utilization_rate": 0.67, "gross_billings": 15843928, "net_revenue": 12533397, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 27729 }, { "average_project_size": 144345, "billable_hours_per_employee": 160, "client_concentration": 0.34, "client_retention_rate": 0.71, "employee_utilization_rate": 0.77, "gross_billings": 13791821, "net_revenue": 12312702, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 27240 } ], "balance_sheet": [ { "assets": 16940367, "current_assets": 7873559, "current_liabilities": 5036748, "equity": 9751145, "fixed_assets": 9066808, "liabilities": 9353465, "long_term_liabilities": 4316717, "quarter": 1 }, { "assets": 17453923, "current_assets": 5903714, "current_liabilities": 4626360, "equity": 9900079, "fixed_assets": 11550209, "liabilities": 9592717, "long_term_liabilities": 4966357, "quarter": 2 }, { "assets": 17983049, "current_assets": 5752943, "current_liabilities": 4898226, "equity": 10003993, "fixed_assets": 12230106, "liabilities": 9838090, "long_term_liabilities": 4939864, "quarter": 3 }, { "assets": 18528215, "current_assets": 7232619, "current_liabilities": 5008355, "equity": 10123729, "fixed_assets": 11295596, "liabilities": 10089738, "long_term_liabilities": 5081383, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 74904, "financing_cash_flow": 89170, "investing_cash_flow": -396056, "net_cash_flow": 2509690, "operating_cash_flow": 2774430, "quarter": 1 }, { "change_in_working_capital": -4805, "financing_cash_flow": -166578, "investing_cash_flow": -290120, "net_cash_flow": 2866741, "operating_cash_flow": 3018942, "quarter": 2 }, { "change_in_working_capital": 62291, "financing_cash_flow": -14616, "investing_cash_flow": -206076, "net_cash_flow": 2445581, "operating_cash_flow": 2780031, "quarter": 3 }, { "change_in_working_capital": 68642, "financing_cash_flow": -25436, "investing_cash_flow": -160521, "net_cash_flow": 1850012, "operating_cash_flow": 2230954, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7666142061739276, "current_ratio": 1.5632227381635928, "debt_to_equity_ratio": 0.9592170970691134, "profit_margin": 0.16665039364039866, "quarter": 1, "return_on_assets": 0.12775655922920678, "return_on_equity": 0.22194757641282126 }, { "asset_turnover_ratio": 0.7309559002867149, "current_ratio": 1.276103459307101, "debt_to_equity_ratio": 0.9689535810774843, "profit_margin": 0.15981073280175775, "quarter": 2, "return_on_assets": 0.11681459807058849, "return_on_equity": 0.20594512427628103 }, { "asset_turnover_ratio": 0.6969561724488433, "current_ratio": 1.174495215206485, "debt_to_equity_ratio": 0.9834163218626802, "profit_margin": 0.14832642738437155, "quarter": 3, "return_on_assets": 0.10337701910282289, "return_on_equity": 0.18582919840107845 }, { "asset_turnover_ratio": 0.6645379492843753, "current_ratio": 1.4441106910352801, "debt_to_equity_ratio": 0.996642442720464, "profit_margin": 0.1368710133648975, "quarter": 4, "return_on_assets": 0.09095598253798329, "return_on_equity": 0.16646553853822046 } ], "income_statement": [ { "depreciation": 610187, "expenses": 10263212, "income_tax": 559271, "marketing_expense": 1922884, "net_income": 2723514, "net_profit": 2164243, "operational_expense": 5750663, "product_revenue": 5091037, "quarter": 1, "rd_expense": 1996283, "revenue": 12986726, "salaries_expense": 3625235, "service_revenue": 7895689 }, { "depreciation": 980069, "expenses": 10178511, "income_tax": 540664, "marketing_expense": 1939007, "net_income": 2579537, "net_profit": 2038873, "operational_expense": 6832495, "product_revenue": 4723462, "quarter": 2, "rd_expense": 1459336, "revenue": 12758048, "salaries_expense": 4976060, "service_revenue": 8034586 }, { "depreciation": 920997, "expenses": 10094509, "income_tax": 579854, "marketing_expense": 1527738, "net_income": 2438888, "net_profit": 1859034, "operational_expense": 6362853, "product_revenue": 4011522, "quarter": 3, "rd_expense": 1833491, "revenue": 12533397, "salaries_expense": 3985742, "service_revenue": 8521875 }, { "depreciation": 545702, "expenses": 10011201, "income_tax": 616249, "marketing_expense": 1951795, "net_income": 2301501, "net_profit": 1685252, "operational_expense": 5772239, "product_revenue": 4859960, "quarter": 4, "rd_expense": 1772353, "revenue": 12312702, "salaries_expense": 4259151, "service_revenue": 7452742 } ], "market_conditions": { "gdp_growth": [ 0.04887206592406607, 0.0442597533933971, 0.05570949787296635, 0.05688184911288157 ], "inflation_rate": [ 0.010532655431474476, 0.002885905896231035, 0.006584735410909136, 0.001830160068298249 ], "interest_rate": [ 0.012040004900092206, 0.01568609156332571, 0.014301254735621802, 0.016448322015372795 ], "year": 1996 }, "random_event": null, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 96924, "billable_hours_per_employee": 115, "client_concentration": 0.38, "client_retention_rate": 0.8, "employee_utilization_rate": 0.76, "gross_billings": 12878927, "net_revenue": 10796696, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 23886 }, { "average_project_size": 78048, "billable_hours_per_employee": 111, "client_concentration": 0.38, "client_retention_rate": 0.63, "employee_utilization_rate": 0.65, "gross_billings": 13456777, "net_revenue": 10723579, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 23725 }, { "average_project_size": 114078, "billable_hours_per_employee": 129, "client_concentration": 0.27, "client_retention_rate": 0.79, "employee_utilization_rate": 0.69, "gross_billings": 12911501, "net_revenue": 10650958, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 23564 }, { "average_project_size": 159997, "billable_hours_per_employee": 95, "client_concentration": 0.32, "client_retention_rate": 0.67, "employee_utilization_rate": 0.63, "gross_billings": 13430726, "net_revenue": 10578828, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 23404 } ], "balance_sheet": [ { "assets": 11712281, "current_assets": 3522268, "current_liabilities": 2766469, "equity": 9062379, "fixed_assets": 8190013, "liabilities": 5153479, "long_term_liabilities": 2387010, "quarter": 1 }, { "assets": 11912202, "current_assets": 3889087, "current_liabilities": 2825962, "equity": 9422177, "fixed_assets": 8023115, "liabilities": 5260983, "long_term_liabilities": 2435021, "quarter": 2 }, { "assets": 12115537, "current_assets": 4313761, "current_liabilities": 2631564, "equity": 9367974, "fixed_assets": 7801776, "liabilities": 5370731, "long_term_liabilities": 2739167, "quarter": 3 }, { "assets": 12322342, "current_assets": 5522727, "current_liabilities": 2867987, "equity": 9418425, "fixed_assets": 6799615, "liabilities": 5482768, "long_term_liabilities": 2614781, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 29207, "financing_cash_flow": 154452, "investing_cash_flow": -404632, "net_cash_flow": 2351524, "operating_cash_flow": 2899578, "quarter": 1 }, { "change_in_working_capital": -35939, "financing_cash_flow": -149110, "investing_cash_flow": -427991, "net_cash_flow": 2771637, "operating_cash_flow": 3357608, "quarter": 2 }, { "change_in_working_capital": -84343, "financing_cash_flow": 91297, "investing_cash_flow": -301761, "net_cash_flow": 2917151, "operating_cash_flow": 3235317, "quarter": 3 }, { "change_in_working_capital": -26607, "financing_cash_flow": 24269, "investing_cash_flow": -404268, "net_cash_flow": 2888460, "operating_cash_flow": 3147216, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9218269267958991, "current_ratio": 1.2731998804251918, "debt_to_equity_ratio": 0.5686673444136467, "profit_margin": 0.23188362439768612, "quarter": 1, "return_on_assets": 0.21375656885281355, "return_on_equity": 0.27626046096725815 }, { "asset_turnover_ratio": 0.9002180285391399, "current_ratio": 1.376199326105588, "debt_to_equity_ratio": 0.5583617246842211, "profit_margin": 0.25839861859552676, "quarter": 2, "return_on_assets": 0.23261509500930222, "return_on_equity": 0.2940889350730728 }, { "asset_turnover_ratio": 0.8791156347423973, "current_ratio": 1.6392384908746283, "debt_to_equity_ratio": 0.5733076330058132, "profit_margin": 0.24628470039971992, "quarter": 3, "return_on_assets": 0.21651273071924093, "return_on_equity": 0.2800144406890967 }, { "asset_turnover_ratio": 0.8585079037734872, "current_ratio": 1.9256457578085255, "debt_to_equity_ratio": 0.5821321505453406, "profit_margin": 0.2437747357268688, "quarter": 4, "return_on_assets": 0.20928253736180996, "return_on_equity": 0.2738091559894568 } ], "income_statement": [ { "depreciation": 396001, "expenses": 7287417, "income_tax": 1005702, "marketing_expense": 1174465, "net_income": 3509279, "net_profit": 2503577, "operational_expense": 3755827, "product_revenue": 3007703, "quarter": 1, "rd_expense": 1116191, "revenue": 10796696, "salaries_expense": 3076980, "service_revenue": 7788993 }, { "depreciation": 586650, "expenses": 7173167, "income_tax": 779454, "marketing_expense": 775014, "net_income": 3550412, "net_profit": 2770958, "operational_expense": 3737685, "product_revenue": 2387963, "quarter": 2, "rd_expense": 1072729, "revenue": 10723579, "salaries_expense": 3441379, "service_revenue": 8335616 }, { "depreciation": 612149, "expenses": 7060708, "income_tax": 967082, "marketing_expense": 1299632, "net_income": 3590250, "net_profit": 2623168, "operational_expense": 4503466, "product_revenue": 2311545, "quarter": 3, "rd_expense": 863272, "revenue": 10650958, "salaries_expense": 2675051, "service_revenue": 8339413 }, { "depreciation": 568365, "expenses": 6950012, "income_tax": 1049965, "marketing_expense": 705596, "net_income": 3628816, "net_profit": 2578851, "operational_expense": 3893685, "product_revenue": 2847109, "quarter": 4, "rd_expense": 1310086, "revenue": 10578828, "salaries_expense": 3034291, "service_revenue": 7731719 } ], "market_conditions": { "gdp_growth": [ 0.03655033912751504, 0.02974080233554389, 0.03192067913703494, 0.03987306082126224 ], "inflation_rate": [ 0.008930587818725253, 0.00639787933692296, 0.005018571987436915, 0.005608401194851608 ], "interest_rate": [ 0.017805179811199806, 0.012121421706164662, 0.02127124876702635, 0.019640258817512874 ], "year": 1997 }, "random_event": null, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 87050, "billable_hours_per_employee": 133, "client_concentration": 0.17, "client_retention_rate": 0.83, "employee_utilization_rate": 0.76, "gross_billings": 17638959, "net_revenue": 14812587, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 32771 }, { "average_project_size": 145522, "billable_hours_per_employee": 130, "client_concentration": 0.38, "client_retention_rate": 0.88, "employee_utilization_rate": 0.65, "gross_billings": 18755664, "net_revenue": 14831218, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 32812 }, { "average_project_size": 107816, "billable_hours_per_employee": 159, "client_concentration": 0.29, "client_retention_rate": 0.71, "employee_utilization_rate": 0.64, "gross_billings": 18740596, "net_revenue": 14849873, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 32854 }, { "average_project_size": 165090, "billable_hours_per_employee": 139, "client_concentration": 0.34, "client_retention_rate": 0.6, "employee_utilization_rate": 0.75, "gross_billings": 17458435, "net_revenue": 14868552, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 32895 } ], "balance_sheet": [ { "assets": 19852584, "current_assets": 9077362, "current_liabilities": 4245119, "equity": 15222631, "fixed_assets": 10775222, "liabilities": 9044861, "long_term_liabilities": 4799742, "quarter": 1 }, { "assets": 20550502, "current_assets": 9657539, "current_liabilities": 3808330, "equity": 15430517, "fixed_assets": 10892963, "liabilities": 9208082, "long_term_liabilities": 5399752, "quarter": 2 }, { "assets": 21272956, "current_assets": 9987542, "current_liabilities": 4885407, "equity": 16370451, "fixed_assets": 11285414, "liabilities": 9374248, "long_term_liabilities": 4488841, "quarter": 3 }, { "assets": 22020807, "current_assets": 10996950, "current_liabilities": 4078815, "equity": 17002505, "fixed_assets": 11023857, "liabilities": 9543412, "long_term_liabilities": 5464597, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 9627, "financing_cash_flow": -63765, "investing_cash_flow": -139424, "net_cash_flow": 4633803, "operating_cash_flow": 5180532, "quarter": 1 }, { "change_in_working_capital": 83810, "financing_cash_flow": 114401, "investing_cash_flow": -161670, "net_cash_flow": 4419940, "operating_cash_flow": 4915389, "quarter": 2 }, { "change_in_working_capital": -27789, "financing_cash_flow": -137309, "investing_cash_flow": -309706, "net_cash_flow": 4740961, "operating_cash_flow": 5316920, "quarter": 3 }, { "change_in_working_capital": -93771, "financing_cash_flow": -69583, "investing_cash_flow": -187083, "net_cash_flow": 4905186, "operating_cash_flow": 5353024, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7461289170215827, "current_ratio": 2.1383056635161464, "debt_to_equity_ratio": 0.5941719930017354, "profit_margin": 0.2980511101808212, "quarter": 1, "return_on_assets": 0.22238455205629656, "return_on_equity": 0.290022664281884 }, { "asset_turnover_ratio": 0.7216961415346448, "current_ratio": 2.535898674747199, "debt_to_equity_ratio": 0.5967448789953053, "profit_margin": 0.27564135325905126, "quarter": 2, "return_on_assets": 0.1989293010944453, "return_on_equity": 0.2649358410998154 }, { "asset_turnover_ratio": 0.6980634473178058, "current_ratio": 2.044362322320331, "debt_to_equity_ratio": 0.572632238415423, "profit_margin": 0.3011300500684417, "quarter": 3, "return_on_assets": 0.21020788084175984, "return_on_equity": 0.273159426090338 }, { "asset_turnover_ratio": 0.6752046825531871, "current_ratio": 2.696113944858985, "debt_to_equity_ratio": 0.5612944680798506, "profit_margin": 0.30434100106049333, "quarter": 4, "return_on_assets": 0.20549246900896956, "return_on_equity": 0.26614372411594645 } ], "income_statement": [ { "depreciation": 765624, "expenses": 9017914, "income_tax": 1379765, "marketing_expense": 1584821, "net_income": 5794673, "net_profit": 4414908, "operational_expense": 6035036, "product_revenue": 4416108, "quarter": 1, "rd_expense": 970007, "revenue": 14812587, "salaries_expense": 4097499, "service_revenue": 10396479 }, { "depreciation": 827292, "expenses": 9075725, "income_tax": 1667396, "marketing_expense": 1469932, "net_income": 5755493, "net_profit": 4088097, "operational_expense": 6260818, "product_revenue": 5276871, "quarter": 2, "rd_expense": 1527816, "revenue": 14831218, "salaries_expense": 3924699, "service_revenue": 9554347 }, { "depreciation": 845177, "expenses": 9133908, "income_tax": 1244222, "marketing_expense": 1312187, "net_income": 5715965, "net_profit": 4471743, "operational_expense": 4966334, "product_revenue": 4297983, "quarter": 3, "rd_expense": 1603861, "revenue": 14849873, "salaries_expense": 3268805, "service_revenue": 10551890 }, { "depreciation": 827914, "expenses": 9192463, "income_tax": 1150979, "marketing_expense": 1786061, "net_income": 5676089, "net_profit": 4525110, "operational_expense": 5409180, "product_revenue": 5367125, "quarter": 4, "rd_expense": 1678973, "revenue": 14868552, "salaries_expense": 2966299, "service_revenue": 9501427 } ], "market_conditions": { "gdp_growth": [ 0.059771118355003185, 0.043571273024224325, 0.05753507925694949, 0.051396868566307784 ], "inflation_rate": [ 0.008078585389199602, 0.003230647794714288, 0.005983871601535819, 0.007602013068343193 ], "interest_rate": [ 0.008505902475677049, 0.011557840550312292, 0.01182435112218937, 0.00988539344175388 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 78078, "billable_hours_per_employee": 128, "client_concentration": 0.25, "client_retention_rate": 0.7, "employee_utilization_rate": 0.78, "gross_billings": 17156010, "net_revenue": 13435771, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 29725 }, { "average_project_size": 124034, "billable_hours_per_employee": 133, "client_concentration": 0.33, "client_retention_rate": 0.84, "employee_utilization_rate": 0.7, "gross_billings": 16299456, "net_revenue": 13362071, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 29562 }, { "average_project_size": 132790, "billable_hours_per_employee": 106, "client_concentration": 0.36, "client_retention_rate": 0.7, "employee_utilization_rate": 0.75, "gross_billings": 15807201, "net_revenue": 13288775, "new_client_acquisition": 3, "organic_growth": 0.15, "quarter": 3, "revenue_per_employee": 29400 }, { "average_project_size": 115264, "billable_hours_per_employee": 146, "client_concentration": 0.15, "client_retention_rate": 0.76, "employee_utilization_rate": 0.64, "gross_billings": 16844943, "net_revenue": 13215882, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 29239 } ], "balance_sheet": [ { "assets": 15507179, "current_assets": 5500589, "current_liabilities": 2848911, "equity": 11167898, "fixed_assets": 10006590, "liabilities": 6484417, "long_term_liabilities": 3635506, "quarter": 1 }, { "assets": 15733363, "current_assets": 7843114, "current_liabilities": 3266749, "equity": 11359807, "fixed_assets": 7890249, "liabilities": 6579804, "long_term_liabilities": 3313055, "quarter": 2 }, { "assets": 15962847, "current_assets": 6600334, "current_liabilities": 3868786, "equity": 11574876, "fixed_assets": 9362513, "liabilities": 6676594, "long_term_liabilities": 2807808, "quarter": 3 }, { "assets": 16195677, "current_assets": 7252924, "current_liabilities": 3278032, "equity": 11777418, "fixed_assets": 8942753, "liabilities": 6774808, "long_term_liabilities": 3496776, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 77179, "financing_cash_flow": 24196, "investing_cash_flow": -332591, "net_cash_flow": 2568801, "operating_cash_flow": 2909933, "quarter": 1 }, { "change_in_working_capital": -89229, "financing_cash_flow": 164040, "investing_cash_flow": -342547, "net_cash_flow": 2341087, "operating_cash_flow": 2879883, "quarter": 2 }, { "change_in_working_capital": 94842, "financing_cash_flow": 186490, "investing_cash_flow": -161173, "net_cash_flow": 2771779, "operating_cash_flow": 2898021, "quarter": 3 }, { "change_in_working_capital": -34429, "financing_cash_flow": -147667, "investing_cash_flow": -401276, "net_cash_flow": 3014016, "operating_cash_flow": 3306372, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8664226420550121, "current_ratio": 1.9307689850613095, "debt_to_equity_ratio": 0.5806300344075492, "profit_margin": 0.1596585711381952, "quarter": 1, "return_on_assets": 0.13833180103228318, "return_on_equity": 0.1920805508789568 }, { "asset_turnover_ratio": 0.849282572327353, "current_ratio": 2.400892753009184, "debt_to_equity_ratio": 0.579217939178016, "profit_margin": 0.16511272840864263, "quarter": 2, "return_on_assets": 0.14022736270687963, "return_on_equity": 0.1942152714390306 }, { "asset_turnover_ratio": 0.8324815116000297, "current_ratio": 1.7060478403302741, "debt_to_equity_ratio": 0.5768177559742325, "profit_margin": 0.17222227029955733, "quarter": 3, "return_on_assets": 0.1433718559101644, "return_on_equity": 0.19772332766243025 }, { "asset_turnover_ratio": 0.8160129397492923, "current_ratio": 2.212584867993967, "debt_to_equity_ratio": 0.5752371190357682, "profit_margin": 0.17831189776058837, "quarter": 4, "return_on_assets": 0.14550481588389297, "return_on_equity": 0.2000904612539013 } ], "income_statement": [ { "depreciation": 764797, "expenses": 10678777, "income_tax": 611858, "marketing_expense": 1433278, "net_income": 2756994, "net_profit": 2145136, "operational_expense": 5441706, "product_revenue": 3639825, "quarter": 1, "rd_expense": 1773535, "revenue": 13435771, "salaries_expense": 5321076, "service_revenue": 9795946 }, { "depreciation": 673635, "expenses": 10527513, "income_tax": 628310, "marketing_expense": 1508914, "net_income": 2834558, "net_profit": 2206248, "operational_expense": 6086503, "product_revenue": 5126665, "quarter": 2, "rd_expense": 1651364, "revenue": 13362071, "salaries_expense": 4562791, "service_revenue": 8235406 }, { "depreciation": 609398, "expenses": 10378392, "income_tax": 621760, "marketing_expense": 1448601, "net_income": 2910383, "net_profit": 2288623, "operational_expense": 6945470, "product_revenue": 4019042, "quarter": 3, "rd_expense": 1415181, "revenue": 13288775, "salaries_expense": 3979035, "service_revenue": 9269733 }, { "depreciation": 949823, "expenses": 10231383, "income_tax": 627950, "marketing_expense": 1634511, "net_income": 2984499, "net_profit": 2356549, "operational_expense": 6135836, "product_revenue": 3929563, "quarter": 4, "rd_expense": 1292221, "revenue": 13215882, "salaries_expense": 3611049, "service_revenue": 9286319 } ], "market_conditions": { "gdp_growth": [ 0.0333776690278064, 0.03420050939380237, 0.0404170905581, 0.031207207999658947 ], "inflation_rate": [ 0.011530668915911639, 0.006025077244050302, 0.006171310137816538, 0.010911648509647105 ], "interest_rate": [ 0.010888772662064533, 0.012608011339258877, 0.020420855169287218, 0.020139487351478566 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 59224, "billable_hours_per_employee": 121, "client_concentration": 0.18, "client_retention_rate": 0.62, "employee_utilization_rate": 0.63, "gross_billings": 16067851, "net_revenue": 13861468, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 30667 }, { "average_project_size": 129802, "billable_hours_per_employee": 103, "client_concentration": 0.39, "client_retention_rate": 0.76, "employee_utilization_rate": 0.68, "gross_billings": 17360210, "net_revenue": 13435959, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 29726 }, { "average_project_size": 138160, "billable_hours_per_employee": 111, "client_concentration": 0.1, "client_retention_rate": 0.67, "employee_utilization_rate": 0.73, "gross_billings": 15776947, "net_revenue": 13023513, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 28813 }, { "average_project_size": 74062, "billable_hours_per_employee": 95, "client_concentration": 0.11, "client_retention_rate": 0.62, "employee_utilization_rate": 0.65, "gross_billings": 14017491, "net_revenue": 12623727, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 27929 } ], "balance_sheet": [ { "assets": 17631945, "current_assets": 6347884, "current_liabilities": 4791996, "equity": 9712146, "fixed_assets": 11284061, "liabilities": 10434873, "long_term_liabilities": 5642877, "quarter": 1 }, { "assets": 18035629, "current_assets": 8792282, "current_liabilities": 5831807, "equity": 9791243, "fixed_assets": 9243347, "liabilities": 10579711, "long_term_liabilities": 4747904, "quarter": 2 }, { "assets": 18448556, "current_assets": 7573396, "current_liabilities": 4814136, "equity": 9885899, "fixed_assets": 10875160, "liabilities": 10726560, "long_term_liabilities": 5912424, "quarter": 3 }, { "assets": 18870936, "current_assets": 8366157, "current_liabilities": 6093352, "equity": 9959664, "fixed_assets": 10504779, "liabilities": 10875447, "long_term_liabilities": 4782095, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 14575, "financing_cash_flow": 40335, "investing_cash_flow": -364914, "net_cash_flow": 2886086, "operating_cash_flow": 3222261, "quarter": 1 }, { "change_in_working_capital": -20023, "financing_cash_flow": -24932, "investing_cash_flow": -416893, "net_cash_flow": 2280347, "operating_cash_flow": 2880926, "quarter": 2 }, { "change_in_working_capital": 63840, "financing_cash_flow": 160871, "investing_cash_flow": -335348, "net_cash_flow": 2488485, "operating_cash_flow": 2848679, "quarter": 3 }, { "change_in_working_capital": -8357, "financing_cash_flow": -41943, "investing_cash_flow": -441308, "net_cash_flow": 2495631, "operating_cash_flow": 2913865, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7861564903928636, "current_ratio": 1.324684745145864, "debt_to_equity_ratio": 1.0744147585919734, "profit_margin": 0.18144355273193286, "quarter": 1, "return_on_assets": 0.14264302662014883, "return_on_equity": 0.25896171659692924 }, { "asset_turnover_ratio": 0.7449675861041497, "current_ratio": 1.5076428283720638, "debt_to_equity_ratio": 1.0805278757763441, "profit_margin": 0.17381156045504456, "quarter": 2, "return_on_assets": 0.12948397862919003, "return_on_equity": 0.23851159653580245 }, { "asset_turnover_ratio": 0.7059367139628706, "current_ratio": 1.573157883366818, "debt_to_equity_ratio": 1.0850363735255641, "profit_margin": 0.16615355626396658, "quarter": 3, "return_on_assets": 0.11729389552222949, "return_on_equity": 0.21888783205250226 }, { "asset_turnover_ratio": 0.6689507611069212, "current_ratio": 1.3729974897232262, "debt_to_equity_ratio": 1.091949186237608, "profit_margin": 0.15559390661727712, "quarter": 4, "return_on_assets": 0.10408466225522676, "return_on_equity": 0.19721297826914644 } ], "income_statement": [ { "depreciation": 707187, "expenses": 10620455, "income_tax": 725939, "marketing_expense": 1189866, "net_income": 3241013, "net_profit": 2515074, "operational_expense": 5842225, "product_revenue": 3848128, "quarter": 1, "rd_expense": 1078260, "revenue": 13861468, "salaries_expense": 3449717, "service_revenue": 10013340 }, { "depreciation": 545601, "expenses": 10356118, "income_tax": 744516, "marketing_expense": 1620396, "net_income": 3079841, "net_profit": 2335325, "operational_expense": 5417078, "product_revenue": 3374686, "quarter": 2, "rd_expense": 1169387, "revenue": 13435959, "salaries_expense": 4888387, "service_revenue": 10061273 }, { "depreciation": 684776, "expenses": 10098360, "income_tax": 761250, "marketing_expense": 1469329, "net_income": 2925153, "net_profit": 2163903, "operational_expense": 6992019, "product_revenue": 5199798, "quarter": 3, "rd_expense": 1126860, "revenue": 13023513, "salaries_expense": 3278486, "service_revenue": 7823715 }, { "depreciation": 949690, "expenses": 9847018, "income_tax": 812534, "marketing_expense": 1729452, "net_income": 2776709, "net_profit": 1964175, "operational_expense": 6686629, "product_revenue": 3910666, "quarter": 4, "rd_expense": 1803463, "revenue": 12623727, "salaries_expense": 4582935, "service_revenue": 8713061 } ], "market_conditions": { "gdp_growth": [ 0.05517287573028278, 0.046877890902249274, 0.05901576620521887, 0.05188071393804732 ], "inflation_rate": [ 0.004842107276020434, 0.010550503271190882, 0.012001589010189224, 0.008804481577538895 ], "interest_rate": [ 0.016617187164482378, 0.012250378082413402, 0.0121112721821947, 0.01932043755290532 ], "year": 2000 }, "random_event": { "description": "Gordon, Pope and Wright Expansion to New Market in 2000", "impact": -0.08, "type": "Expansion to New Market" }, "year": 2000 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Poor", "founding_year": 2009, "industry": "Advertising", "location": "West Kevin", "name": "Robinson, Stewart and Norman", "num_employees": 221, "region": "Middle East & Africa", "revenue_size": "Large", "website": "www.robinson,stewartandnorman.com" }

[ { "advertising_kpis": [ { "average_project_size": 183223, "billable_hours_per_employee": 130, "client_concentration": 0.14, "client_retention_rate": 0.74, "employee_utilization_rate": 0.71, "gross_billings": 35859543, "net_revenue": 27768832, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 125651 }, { "average_project_size": 184099, "billable_hours_per_employee": 123, "client_concentration": 0.23, "client_retention_rate": 0.86, "employee_utilization_rate": 0.8, "gross_billings": 31196992, "net_revenue": 27775545, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 125681 }, { "average_project_size": 115637, "billable_hours_per_employee": 152, "client_concentration": 0.16, "client_retention_rate": 0.65, "employee_utilization_rate": 0.76, "gross_billings": 34904729, "net_revenue": 27782260, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 125712 }, { "average_project_size": 137201, "billable_hours_per_employee": 145, "client_concentration": 0.2, "client_retention_rate": 0.62, "employee_utilization_rate": 0.67, "gross_billings": 32552426, "net_revenue": 27788976, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 125742 } ], "balance_sheet": [ { "assets": 31978319, "current_assets": 12585612, "current_liabilities": 6564562, "equity": 24188292, "fixed_assets": 19392707, "liabilities": 15229154, "long_term_liabilities": 8664592, "quarter": 1 }, { "assets": 32568799, "current_assets": 10742055, "current_liabilities": 7043190, "equity": 23813891, "fixed_assets": 21826744, "liabilities": 15657029, "long_term_liabilities": 8613839, "quarter": 2 }, { "assets": 33170182, "current_assets": 13959847, "current_liabilities": 7720958, "equity": 24147715, "fixed_assets": 19210335, "liabilities": 16096926, "long_term_liabilities": 8375968, "quarter": 3 }, { "assets": 33782670, "current_assets": 13251752, "current_liabilities": 7077508, "equity": 24543787, "fixed_assets": 20530918, "liabilities": 16549183, "long_term_liabilities": 9471675, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 75407, "financing_cash_flow": 96132, "investing_cash_flow": -438487, "net_cash_flow": 8321018, "operating_cash_flow": 8777745, "quarter": 1 }, { "change_in_working_capital": 91175, "financing_cash_flow": -186992, "investing_cash_flow": -454803, "net_cash_flow": 8240960, "operating_cash_flow": 8620469, "quarter": 2 }, { "change_in_working_capital": -52601, "financing_cash_flow": -111313, "investing_cash_flow": -155025, "net_cash_flow": 7902113, "operating_cash_flow": 8307490, "quarter": 3 }, { "change_in_working_capital": 80739, "financing_cash_flow": -56989, "investing_cash_flow": -368220, "net_cash_flow": 8269888, "operating_cash_flow": 8371736, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8683643439794319, "current_ratio": 1.917205138743453, "debt_to_equity_ratio": 0.6296084899256219, "profit_margin": 0.2678948469996866, "quarter": 1, "return_on_assets": 0.23263033307035308, "return_on_equity": 0.3075507357030418 }, { "asset_turnover_ratio": 0.8528268113294568, "current_ratio": 1.5251689930273071, "debt_to_equity_ratio": 0.657474622689757, "profit_margin": 0.24849633013501626, "quarter": 2, "return_on_assets": 0.21192433285611792, "return_on_equity": 0.28983591971593387 }, { "asset_turnover_ratio": 0.8375673066852632, "current_ratio": 1.8080459704611784, "debt_to_equity_ratio": 0.6666024507908926, "profit_margin": 0.254639435380707, "quarter": 3, "return_on_assets": 0.21327766606767487, "return_on_equity": 0.292965980425063 }, { "asset_turnover_ratio": 0.8225808084440928, "current_ratio": 1.8723754180143632, "debt_to_equity_ratio": 0.6742717821011077, "profit_margin": 0.263064749129295, "quarter": 4, "return_on_assets": 0.21639201401191793, "return_on_equity": 0.2978472718981794 } ], "income_statement": [ { "depreciation": 1338618, "expenses": 17915013, "income_tax": 2414692, "marketing_expense": 3129404, "net_income": 9853819, "net_profit": 7439127, "operational_expense": 11528912, "product_revenue": 7859051, "quarter": 1, "rd_expense": 3529471, "revenue": 27768832, "salaries_expense": 6506896, "service_revenue": 19909781 }, { "depreciation": 1718348, "expenses": 18002729, "income_tax": 2870695, "marketing_expense": 2849768, "net_income": 9772816, "net_profit": 6902121, "operational_expense": 10368214, "product_revenue": 7711453, "quarter": 2, "rd_expense": 2450139, "revenue": 27775545, "salaries_expense": 6406133, "service_revenue": 20064092 }, { "depreciation": 1233031, "expenses": 18090875, "income_tax": 2616926, "marketing_expense": 3210094, "net_income": 9691385, "net_profit": 7074459, "operational_expense": 11638185, "product_revenue": 10611869, "quarter": 3, "rd_expense": 2285790, "revenue": 27782260, "salaries_expense": 7478706, "service_revenue": 17170391 }, { "depreciation": 1061436, "expenses": 18179453, "income_tax": 2299223, "marketing_expense": 2390368, "net_income": 9609523, "net_profit": 7310300, "operational_expense": 9941821, "product_revenue": 5727983, "quarter": 4, "rd_expense": 2527049, "revenue": 27788976, "salaries_expense": 8767788, "service_revenue": 22060993 } ], "market_conditions": { "gdp_growth": [ -0.012847411593681515, -0.013970150623953834, -0.004419912139497644, -0.004880226697374843 ], "inflation_rate": [ 0.02735098719182537, 0.030052878767097127, 0.031947023589505644, 0.03464204427367322 ], "interest_rate": [ 0.05532828547808325, 0.049236372284672175, 0.053930245959167816, 0.05078143988907773 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 146287, "billable_hours_per_employee": 80, "client_concentration": 0.23, "client_retention_rate": 0.8, "employee_utilization_rate": 0.79, "gross_billings": 40137729, "net_revenue": 36131851, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 163493 }, { "average_project_size": 54592, "billable_hours_per_employee": 159, "client_concentration": 0.18, "client_retention_rate": 0.9, "employee_utilization_rate": 0.64, "gross_billings": 44297470, "net_revenue": 35784804, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 161922 }, { "average_project_size": 161688, "billable_hours_per_employee": 112, "client_concentration": 0.31, "client_retention_rate": 0.75, "employee_utilization_rate": 0.72, "gross_billings": 40427314, "net_revenue": 35441091, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 160367 }, { "average_project_size": 62127, "billable_hours_per_employee": 120, "client_concentration": 0.13, "client_retention_rate": 0.61, "employee_utilization_rate": 0.73, "gross_billings": 44665547, "net_revenue": 35100679, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 158827 } ], "balance_sheet": [ { "assets": 50676642, "current_assets": 18714708, "current_liabilities": 12322295, "equity": 28273107, "fixed_assets": 31961934, "liabilities": 28327627, "long_term_liabilities": 16005332, "quarter": 1 }, { "assets": 51451554, "current_assets": 17948888, "current_liabilities": 14506872, "equity": 28370617, "fixed_assets": 33502666, "liabilities": 28951400, "long_term_liabilities": 14444528, "quarter": 2 }, { "assets": 52238315, "current_assets": 16960337, "current_liabilities": 13018175, "equity": 28452566, "fixed_assets": 35277978, "liabilities": 29588907, "long_term_liabilities": 16570732, "quarter": 3 }, { "assets": 53037107, "current_assets": 26334926, "current_liabilities": 12966282, "equity": 28917180, "fixed_assets": 26702181, "liabilities": 30240453, "long_term_liabilities": 17274171, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 15322, "financing_cash_flow": 190310, "investing_cash_flow": -112488, "net_cash_flow": 7963606, "operating_cash_flow": 8370657, "quarter": 1 }, { "change_in_working_capital": -85471, "financing_cash_flow": -91627, "investing_cash_flow": -196481, "net_cash_flow": 7807852, "operating_cash_flow": 8310861, "quarter": 2 }, { "change_in_working_capital": -12730, "financing_cash_flow": 85082, "investing_cash_flow": -433432, "net_cash_flow": 6849515, "operating_cash_flow": 7295234, "quarter": 3 }, { "change_in_working_capital": -35267, "financing_cash_flow": 112123, "investing_cash_flow": -144357, "net_cash_flow": 8531713, "operating_cash_flow": 8491059, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7129882639027266, "current_ratio": 1.5187680541652346, "debt_to_equity_ratio": 1.0019283342294145, "profit_margin": 0.16395761180350268, "quarter": 1, "return_on_assets": 0.11689985299341657, "return_on_equity": 0.20953098646003074 }, { "asset_turnover_ratio": 0.6955048238193156, "current_ratio": 1.2372679651409346, "debt_to_equity_ratio": 1.0204712854852611, "profit_margin": 0.16404904718773924, "quarter": 2, "return_on_assets": 0.11409690366203516, "return_on_equity": 0.2069205262613781 }, { "asset_turnover_ratio": 0.6784501184618991, "current_ratio": 1.3028198653037004, "debt_to_equity_ratio": 1.0399380850219273, "profit_margin": 0.1637409525570192, "quarter": 3, "return_on_assets": 0.11109006865937388, "return_on_equity": 0.2039590383517606 }, { "asset_turnover_ratio": 0.6618136053310751, "current_ratio": 2.031031409003753, "debt_to_equity_ratio": 1.0457607899525472, "profit_margin": 0.17437058696214966, "quarter": 4, "return_on_assets": 0.11540082682111602, "return_on_equity": 0.21165708412784373 } ], "income_statement": [ { "depreciation": 2446565, "expenses": 28301885, "income_tax": 1905874, "marketing_expense": 3734424, "net_income": 7829966, "net_profit": 5924092, "operational_expense": 17862149, "product_revenue": 13111926, "quarter": 1, "rd_expense": 4209568, "revenue": 36131851, "salaries_expense": 12904650, "service_revenue": 23019925 }, { "depreciation": 2440398, "expenses": 27871912, "income_tax": 2042429, "marketing_expense": 2949995, "net_income": 7912892, "net_profit": 5870463, "operational_expense": 15733742, "product_revenue": 10176353, "quarter": 2, "rd_expense": 3746138, "revenue": 35784804, "salaries_expense": 10191815, "service_revenue": 25608451 }, { "depreciation": 1492076, "expenses": 27448472, "income_tax": 2189461, "marketing_expense": 4786194, "net_income": 7992619, "net_profit": 5803158, "operational_expense": 15958301, "product_revenue": 7100083, "quarter": 3, "rd_expense": 2816581, "revenue": 35441091, "salaries_expense": 8354932, "service_revenue": 28341008 }, { "depreciation": 2370533, "expenses": 27031466, "income_tax": 1948687, "marketing_expense": 4437828, "net_income": 8069213, "net_profit": 6120526, "operational_expense": 13704033, "product_revenue": 11547798, "quarter": 4, "rd_expense": 5146123, "revenue": 35100679, "salaries_expense": 8883587, "service_revenue": 23552881 } ], "market_conditions": { "gdp_growth": [ 0.008362297478208514, -0.003938680516362843, -0.0026652361894915827, 0.010627689930487258 ], "inflation_rate": [ 0.04153852133171972, 0.03801525966662994, 0.041664236330288214, 0.041580539862652394 ], "interest_rate": [ 0.0409207252243364, 0.04504180184423223, 0.039318808664654044, 0.04070554090592404 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 165131, "billable_hours_per_employee": 101, "client_concentration": 0.1, "client_retention_rate": 0.73, "employee_utilization_rate": 0.73, "gross_billings": 46050599, "net_revenue": 36633622, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 165763 }, { "average_project_size": 107536, "billable_hours_per_employee": 92, "client_concentration": 0.19, "client_retention_rate": 0.61, "employee_utilization_rate": 0.65, "gross_billings": 42867156, "net_revenue": 36963511, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 167256 }, { "average_project_size": 133239, "billable_hours_per_employee": 132, "client_concentration": 0.34, "client_retention_rate": 0.88, "employee_utilization_rate": 0.63, "gross_billings": 48007456, "net_revenue": 37296371, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 168762 }, { "average_project_size": 187766, "billable_hours_per_employee": 109, "client_concentration": 0.34, "client_retention_rate": 0.65, "employee_utilization_rate": 0.72, "gross_billings": 47762681, "net_revenue": 37632229, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 170282 } ], "balance_sheet": [ { "assets": 41875446, "current_assets": 14201562, "current_liabilities": 11115921, "equity": 23875167, "fixed_assets": 27673884, "liabilities": 24172829, "long_term_liabilities": 13056908, "quarter": 1 }, { "assets": 43092520, "current_assets": 15783486, "current_liabilities": 12941669, "equity": 24549953, "fixed_assets": 27309034, "liabilities": 24667620, "long_term_liabilities": 11725951, "quarter": 2 }, { "assets": 44344967, "current_assets": 13966726, "current_liabilities": 12032640, "equity": 25675419, "fixed_assets": 30378241, "liabilities": 25172538, "long_term_liabilities": 13139898, "quarter": 3 }, { "assets": 45633816, "current_assets": 22100805, "current_liabilities": 11557292, "equity": 25922580, "fixed_assets": 23533011, "liabilities": 25687792, "long_term_liabilities": 14130500, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -39846, "financing_cash_flow": -144952, "investing_cash_flow": -147855, "net_cash_flow": 8400213, "operating_cash_flow": 8704893, "quarter": 1 }, { "change_in_working_capital": -98531, "financing_cash_flow": 191804, "investing_cash_flow": -469490, "net_cash_flow": 7378344, "operating_cash_flow": 7566569, "quarter": 2 }, { "change_in_working_capital": 78842, "financing_cash_flow": -109013, "investing_cash_flow": -214528, "net_cash_flow": 7564793, "operating_cash_flow": 8015892, "quarter": 3 }, { "change_in_working_capital": -92435, "financing_cash_flow": 85730, "investing_cash_flow": -161836, "net_cash_flow": 8211166, "operating_cash_flow": 8597432, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8748234466565442, "current_ratio": 1.2775875251362439, "debt_to_equity_ratio": 1.012467431117864, "profit_margin": 0.16849412269417421, "quarter": 1, "return_on_assets": 0.14740260915668815, "return_on_equity": 0.2585343172678122 }, { "asset_turnover_ratio": 0.8577709310107647, "current_ratio": 1.2195865927339047, "debt_to_equity_ratio": 1.004792962332759, "profit_margin": 0.16570538983702063, "quarter": 2, "return_on_assets": 0.1421372665140029, "return_on_equity": 0.24949347153536303 }, { "asset_turnover_ratio": 0.8410508231971399, "current_ratio": 1.160736629700548, "debt_to_equity_ratio": 0.9804139126220297, "profit_margin": 0.1743598593010564, "quarter": 3, "return_on_assets": 0.14664550319769096, "return_on_equity": 0.2532768793373927 }, { "asset_turnover_ratio": 0.8246566318275903, "current_ratio": 1.9122823062703616, "debt_to_equity_ratio": 0.990942722522218, "profit_margin": 0.1588148286406314, "quarter": 4, "return_on_assets": 0.13096770167105903, "return_on_equity": 0.2305540575050786 } ], "income_statement": [ { "depreciation": 2532343, "expenses": 27959678, "income_tax": 2501394, "marketing_expense": 5018170, "net_income": 8673944, "net_profit": 6172550, "operational_expense": 16842032, "product_revenue": 11926007, "quarter": 1, "rd_expense": 4837736, "revenue": 36633622, "salaries_expense": 12565356, "service_revenue": 24707615 }, { "depreciation": 1441516, "expenses": 28404752, "income_tax": 2433706, "marketing_expense": 4095744, "net_income": 8558759, "net_profit": 6125053, "operational_expense": 15925936, "product_revenue": 9785450, "quarter": 2, "rd_expense": 5538293, "revenue": 36963511, "salaries_expense": 11009813, "service_revenue": 27178061 }, { "depreciation": 1512902, "expenses": 28856912, "income_tax": 1936469, "marketing_expense": 4674928, "net_income": 8439459, "net_profit": 6502990, "operational_expense": 17010163, "product_revenue": 7509860, "quarter": 3, "rd_expense": 5084298, "revenue": 37296371, "salaries_expense": 10230042, "service_revenue": 29786511 }, { "depreciation": 2620876, "expenses": 29316270, "income_tax": 2339403, "marketing_expense": 3637687, "net_income": 8315959, "net_profit": 5976556, "operational_expense": 16884955, "product_revenue": 9925108, "quarter": 4, "rd_expense": 5386958, "revenue": 37632229, "salaries_expense": 13311012, "service_revenue": 27707121 } ], "market_conditions": { "gdp_growth": [ -0.017007434445681965, -0.012470520537245445, -0.016979057214507792, -0.006366199577077692 ], "inflation_rate": [ 0.02935316801383192, 0.029533212503455808, 0.031369475042171066, 0.03074952588227753 ], "interest_rate": [ 0.04969064198906599, 0.0509935981575194, 0.05202224310110291, 0.04653685471646498 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 193171, "billable_hours_per_employee": 114, "client_concentration": 0.18, "client_retention_rate": 0.7, "employee_utilization_rate": 0.69, "gross_billings": 108622875, "net_revenue": 83800063, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 379186 }, { "average_project_size": 160675, "billable_hours_per_employee": 132, "client_concentration": 0.16, "client_retention_rate": 0.71, "employee_utilization_rate": 0.67, "gross_billings": 103975488, "net_revenue": 82878619, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 375016 }, { "average_project_size": 156881, "billable_hours_per_employee": 100, "client_concentration": 0.1, "client_retention_rate": 0.68, "employee_utilization_rate": 0.71, "gross_billings": 91885248, "net_revenue": 81967308, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 370893 }, { "average_project_size": 152684, "billable_hours_per_employee": 113, "client_concentration": 0.29, "client_retention_rate": 0.71, "employee_utilization_rate": 0.75, "gross_billings": 99743733, "net_revenue": 81066017, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 366815 } ], "balance_sheet": [ { "assets": 83865985, "current_assets": 31164308, "current_liabilities": 20921692, "equity": 58158966, "fixed_assets": 52701677, "liabilities": 44196533, "long_term_liabilities": 23274841, "quarter": 1 }, { "assets": 86797633, "current_assets": 35648363, "current_liabilities": 23863178, "equity": 61129145, "fixed_assets": 51149270, "liabilities": 44548091, "long_term_liabilities": 20684913, "quarter": 2 }, { "assets": 89831760, "current_assets": 40610044, "current_liabilities": 26803063, "equity": 64347809, "fixed_assets": 49221716, "liabilities": 44902445, "long_term_liabilities": 18099382, "quarter": 3 }, { "assets": 92971949, "current_assets": 36566966, "current_liabilities": 24759637, "equity": 64916560, "fixed_assets": 56404983, "liabilities": 45259618, "long_term_liabilities": 20499981, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 73244, "financing_cash_flow": 120640, "investing_cash_flow": -220715, "net_cash_flow": 22753619, "operating_cash_flow": 23042074, "quarter": 1 }, { "change_in_working_capital": 84299, "financing_cash_flow": 167219, "investing_cash_flow": -488883, "net_cash_flow": 22643684, "operating_cash_flow": 23077517, "quarter": 2 }, { "change_in_working_capital": -31925, "financing_cash_flow": -138499, "investing_cash_flow": -263658, "net_cash_flow": 23727410, "operating_cash_flow": 23798390, "quarter": 3 }, { "change_in_working_capital": 23440, "financing_cash_flow": -116487, "investing_cash_flow": -367916, "net_cash_flow": 20233607, "operating_cash_flow": 20613247, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9992139602247562, "current_ratio": 1.489569199278911, "debt_to_equity_ratio": 0.759926388650032, "profit_margin": 0.2206384260116845, "quarter": 1, "return_on_assets": 0.22046499543289214, "return_on_equity": 0.31791338931300805 }, { "asset_turnover_ratio": 0.954848837870959, "current_ratio": 1.4938648573966133, "debt_to_equity_ratio": 0.7287537065993643, "profit_margin": 0.22779823346236017, "quarter": 2, "return_on_assets": 0.21751287849059203, "return_on_equity": 0.3088478171909651 }, { "asset_turnover_ratio": 0.9124535464962503, "current_ratio": 1.5151269838077834, "debt_to_equity_ratio": 0.6978084521883254, "profit_margin": 0.23690535255836387, "quarter": 3, "return_on_assets": 0.21616512912582364, "return_on_equity": 0.3017739733764673 }, { "asset_turnover_ratio": 0.8719406000620682, "current_ratio": 1.4768781141662133, "debt_to_equity_ratio": 0.6971968015557202, "profit_margin": 0.21222492033869136, "quarter": 4, "return_on_assets": 0.18504752438824318, "return_on_equity": 0.265020651125075 } ], "income_statement": [ { "depreciation": 4552560, "expenses": 58906117, "income_tax": 6404432, "marketing_expense": 7922726, "net_income": 24893946, "net_profit": 18489514, "operational_expense": 30259269, "product_revenue": 16760880, "quarter": 1, "rd_expense": 7642430, "revenue": 83800063, "salaries_expense": 24095097, "service_revenue": 67039183 }, { "depreciation": 4197914, "expenses": 58274163, "income_tax": 5724853, "marketing_expense": 9760636, "net_income": 24604456, "net_profit": 18879603, "operational_expense": 35643289, "product_revenue": 29417309, "quarter": 2, "rd_expense": 6732989, "revenue": 82878619, "salaries_expense": 27894720, "service_revenue": 53461310 }, { "depreciation": 4379896, "expenses": 57648989, "income_tax": 4899825, "marketing_expense": 7379948, "net_income": 24318319, "net_profit": 19418494, "operational_expense": 37041512, "product_revenue": 24178194, "quarter": 3, "rd_expense": 7297970, "revenue": 81967308, "salaries_expense": 21208907, "service_revenue": 57789114 }, { "depreciation": 3409018, "expenses": 57030522, "income_tax": 6831266, "marketing_expense": 7800446, "net_income": 24035495, "net_profit": 17204229, "operational_expense": 38564535, "product_revenue": 24119943, "quarter": 4, "rd_expense": 11062849, "revenue": 81066017, "salaries_expense": 19615998, "service_revenue": 56946074 } ], "market_conditions": { "gdp_growth": [ 0.006140009940048716, -0.0017034108091067372, -0.0038497829844341153, -0.006057431364444689 ], "inflation_rate": [ 0.0275681174026384, 0.023167364640308993, 0.02363483520799012, 0.023029119285411022 ], "interest_rate": [ 0.05239956620846501, 0.04522187132917615, 0.05226135601223754, 0.04937103998904595 ], "year": 2012 }, "random_event": null, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 181423, "billable_hours_per_employee": 80, "client_concentration": 0.27, "client_retention_rate": 0.81, "employee_utilization_rate": 0.78, "gross_billings": 97959007, "net_revenue": 82341950, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 372588 }, { "average_project_size": 53064, "billable_hours_per_employee": 110, "client_concentration": 0.15, "client_retention_rate": 0.83, "employee_utilization_rate": 0.75, "gross_billings": 97011034, "net_revenue": 81605806, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 369257 }, { "average_project_size": 52575, "billable_hours_per_employee": 154, "client_concentration": 0.31, "client_retention_rate": 0.84, "employee_utilization_rate": 0.74, "gross_billings": 102992754, "net_revenue": 80876245, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 365956 }, { "average_project_size": 178378, "billable_hours_per_employee": 128, "client_concentration": 0.16, "client_retention_rate": 0.86, "employee_utilization_rate": 0.79, "gross_billings": 103666072, "net_revenue": 80153205, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 362684 } ], "balance_sheet": [ { "assets": 117514697, "current_assets": 36600437, "current_liabilities": 29473725, "equity": 91544952, "fixed_assets": 80914260, "liabilities": 51232144, "long_term_liabilities": 21758419, "quarter": 1 }, { "assets": 121081065, "current_assets": 50434391, "current_liabilities": 22430290, "equity": 94241811, "fixed_assets": 70646674, "liabilities": 52098490, "long_term_liabilities": 29668200, "quarter": 2 }, { "assets": 124755665, "current_assets": 51554907, "current_liabilities": 27456789, "equity": 95643653, "fixed_assets": 73200758, "liabilities": 52979487, "long_term_liabilities": 25522698, "quarter": 3 }, { "assets": 128541783, "current_assets": 46976488, "current_liabilities": 31175044, "equity": 99101324, "fixed_assets": 81565295, "liabilities": 53875381, "long_term_liabilities": 22700337, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 28829, "financing_cash_flow": -142085, "investing_cash_flow": -409748, "net_cash_flow": 28080455, "operating_cash_flow": 28618538, "quarter": 1 }, { "change_in_working_capital": 99576, "financing_cash_flow": 68782, "investing_cash_flow": -139673, "net_cash_flow": 29598082, "operating_cash_flow": 30107477, "quarter": 2 }, { "change_in_working_capital": -22594, "financing_cash_flow": 34798, "investing_cash_flow": -360318, "net_cash_flow": 27768797, "operating_cash_flow": 27809597, "quarter": 3 }, { "change_in_working_capital": 92648, "financing_cash_flow": -149134, "investing_cash_flow": -366211, "net_cash_flow": 27305036, "operating_cash_flow": 27327464, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.700694909675851, "current_ratio": 1.241798822510558, "debt_to_equity_ratio": 0.5596392032626769, "profit_margin": 0.30679864880537805, "quarter": 1, "return_on_assets": 0.21497225151335753, "return_on_equity": 0.27595622093941347 }, { "asset_turnover_ratio": 0.673976612280376, "current_ratio": 2.2484948255238786, "debt_to_equity_ratio": 0.5528171567076529, "profit_margin": 0.30952743730023324, "quarter": 2, "return_on_assets": 0.2086142535994377, "return_on_equity": 0.2680257916520726 }, { "asset_turnover_ratio": 0.6482771343489693, "current_ratio": 1.8776742976026803, "debt_to_equity_ratio": 0.5539257999691836, "profit_margin": 0.29511106753287075, "quarter": 3, "return_on_assets": 0.1913137571748746, "return_on_equity": 0.24954583238262554 }, { "asset_turnover_ratio": 0.6235575944982807, "current_ratio": 1.5068619630496753, "debt_to_equity_ratio": 0.543639366513408, "profit_margin": 0.30485271300130795, "quarter": 4, "return_on_assets": 0.19009322439537032, "return_on_equity": 0.24656504084647748 } ], "income_statement": [ { "depreciation": 3356139, "expenses": 49939662, "income_tax": 7139889, "marketing_expense": 7535378, "net_income": 32402288, "net_profit": 25262399, "operational_expense": 34719716, "product_revenue": 30847010, "quarter": 1, "rd_expense": 6653186, "revenue": 82341950, "salaries_expense": 20058227, "service_revenue": 51494940 }, { "depreciation": 4848241, "expenses": 49535850, "income_tax": 6810720, "marketing_expense": 6427326, "net_income": 32069956, "net_profit": 25259236, "operational_expense": 31860685, "product_revenue": 16625168, "quarter": 2, "rd_expense": 5103912, "revenue": 81605806, "salaries_expense": 23515891, "service_revenue": 64980638 }, { "depreciation": 3942122, "expenses": 49135304, "income_tax": 7873466, "marketing_expense": 5959368, "net_income": 31740941, "net_profit": 23867475, "operational_expense": 28252576, "product_revenue": 32056550, "quarter": 3, "rd_expense": 7491509, "revenue": 80876245, "salaries_expense": 19756954, "service_revenue": 48819695 }, { "depreciation": 2892542, "expenses": 48737997, "income_tax": 6980286, "marketing_expense": 5869146, "net_income": 31415208, "net_profit": 24434922, "operational_expense": 27139252, "product_revenue": 20419704, "quarter": 4, "rd_expense": 7360705, "revenue": 80153205, "salaries_expense": 20002051, "service_revenue": 59733501 } ], "market_conditions": { "gdp_growth": [ 0.0039471684575081815, 0.0068799265364201095, 0.007279530224134646, -0.007010766023779305 ], "inflation_rate": [ 0.028292933026602317, 0.034811366706509785, 0.03241393781288503, 0.033799387980785675 ], "interest_rate": [ 0.053389615049313124, 0.05350437444994663, 0.05592225388824147, 0.05122384438570091 ], "year": 2013 }, "random_event": null, "year": 2013 }, { "advertising_kpis": [ { "average_project_size": 135925, "billable_hours_per_employee": 90, "client_concentration": 0.24, "client_retention_rate": 0.8, "employee_utilization_rate": 0.64, "gross_billings": 38481406, "net_revenue": 33292025, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 150643 }, { "average_project_size": 126717, "billable_hours_per_employee": 91, "client_concentration": 0.29, "client_retention_rate": 0.74, "employee_utilization_rate": 0.76, "gross_billings": 39299732, "net_revenue": 32969296, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 149182 }, { "average_project_size": 149535, "billable_hours_per_employee": 118, "client_concentration": 0.37, "client_retention_rate": 0.61, "employee_utilization_rate": 0.73, "gross_billings": 40732545, "net_revenue": 32649696, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 147736 }, { "average_project_size": 76815, "billable_hours_per_employee": 155, "client_concentration": 0.22, "client_retention_rate": 0.74, "employee_utilization_rate": 0.62, "gross_billings": 41814822, "net_revenue": 32333194, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 146304 } ], "balance_sheet": [ { "assets": 43934357, "current_assets": 19326174, "current_liabilities": 9330644, "equity": 30423508, "fixed_assets": 24608183, "liabilities": 18777008, "long_term_liabilities": 9446364, "quarter": 1 }, { "assets": 44692386, "current_assets": 15594855, "current_liabilities": 8668052, "equity": 31306774, "fixed_assets": 29097531, "liabilities": 19186448, "long_term_liabilities": 10518396, "quarter": 2 }, { "assets": 45463494, "current_assets": 20587889, "current_liabilities": 11337055, "equity": 30972287, "fixed_assets": 24875605, "liabilities": 19604817, "long_term_liabilities": 8267762, "quarter": 3 }, { "assets": 46247907, "current_assets": 21367177, "current_liabilities": 10774985, "equity": 31586003, "fixed_assets": 24880730, "liabilities": 20032308, "long_term_liabilities": 9257323, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 96224, "financing_cash_flow": -101362, "investing_cash_flow": -169967, "net_cash_flow": 7282064, "operating_cash_flow": 7368721, "quarter": 1 }, { "change_in_working_capital": 1055, "financing_cash_flow": 111612, "investing_cash_flow": -302757, "net_cash_flow": 7549206, "operating_cash_flow": 8048520, "quarter": 2 }, { "change_in_working_capital": -24543, "financing_cash_flow": -145933, "investing_cash_flow": -375019, "net_cash_flow": 6872857, "operating_cash_flow": 7465418, "quarter": 3 }, { "change_in_working_capital": -72352, "financing_cash_flow": 128016, "investing_cash_flow": -263356, "net_cash_flow": 6912225, "operating_cash_flow": 6815050, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7577674347208495, "current_ratio": 2.071258318289713, "debt_to_equity_ratio": 0.6171874722665118, "profit_margin": 0.15818079555088643, "quarter": 1, "return_on_assets": 0.1198642556666984, "return_on_equity": 0.1730950618843823 }, { "asset_turnover_ratio": 0.7376937986707623, "current_ratio": 1.799118763939118, "debt_to_equity_ratio": 0.6128529244182106, "profit_margin": 0.1759466140860272, "quarter": 2, "return_on_assets": 0.12979472610838008, "return_on_equity": 0.18529012283411891 }, { "asset_turnover_ratio": 0.7181519308656743, "current_ratio": 1.8159821047000302, "debt_to_equity_ratio": 0.6329793147015589, "profit_margin": 0.15662044755332485, "quarter": 3, "return_on_assets": 0.11247727682346632, "return_on_equity": 0.16510275782992712 }, { "asset_turnover_ratio": 0.6991277248503376, "current_ratio": 1.9830354288196226, "debt_to_equity_ratio": 0.6342147184624785, "profit_margin": 0.1660956848247037, "quarter": 4, "return_on_assets": 0.11612209823895382, "return_on_equity": 0.17002480497453254 } ], "income_statement": [ { "depreciation": 2102562, "expenses": 25852161, "income_tax": 2173705, "marketing_expense": 5156800, "net_income": 7439864, "net_profit": 5266159, "operational_expense": 15325093, "product_revenue": 8832105, "quarter": 1, "rd_expense": 5140084, "revenue": 33292025, "salaries_expense": 8278212, "service_revenue": 24459920 }, { "depreciation": 2247684, "expenses": 25676709, "income_tax": 1491751, "marketing_expense": 4879141, "net_income": 7292587, "net_profit": 5800836, "operational_expense": 16050818, "product_revenue": 12370827, "quarter": 2, "rd_expense": 3266054, "revenue": 32969296, "salaries_expense": 9608069, "service_revenue": 20598469 }, { "depreciation": 2351808, "expenses": 25502447, "income_tax": 2033639, "marketing_expense": 3388301, "net_income": 7147249, "net_profit": 5113610, "operational_expense": 16165188, "product_revenue": 9283111, "quarter": 3, "rd_expense": 4556133, "revenue": 32649696, "salaries_expense": 8047034, "service_revenue": 23366585 }, { "depreciation": 1444646, "expenses": 25329369, "income_tax": 1633421, "marketing_expense": 4204672, "net_income": 7003825, "net_profit": 5370404, "operational_expense": 15449265, "product_revenue": 11045637, "quarter": 4, "rd_expense": 3060250, "revenue": 32333194, "salaries_expense": 10788563, "service_revenue": 21287557 } ], "market_conditions": { "gdp_growth": [ 0.006490518972453771, 0.00468261134166883, 0.005198626047438952, 0.011042408619258053 ], "inflation_rate": [ 0.024694385947022057, 0.018215682581888618, 0.02497357557701516, 0.024410301735666648 ], "interest_rate": [ 0.05622696840306525, 0.05810980466337572, 0.05837193936765789, 0.054156965019741946 ], "year": 2014 }, "random_event": null, "year": 2014 } ]

{ "advertising_type": "Branding Services", "financial_health": "Excellent", "founding_year": 1992, "industry": "Advertising", "location": "North Tim", "name": "Richards-Stevens", "num_employees": 911, "region": "Latin America", "revenue_size": "Medium", "website": "www.richards-stevens.com" }

[ { "advertising_kpis": [ { "average_project_size": 166832, "billable_hours_per_employee": 139, "client_concentration": 0.22, "client_retention_rate": 0.81, "employee_utilization_rate": 0.62, "gross_billings": 8630347, "net_revenue": 6855728, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 7525 }, { "average_project_size": 160145, "billable_hours_per_employee": 139, "client_concentration": 0.35, "client_retention_rate": 0.62, "employee_utilization_rate": 0.62, "gross_billings": 8794880, "net_revenue": 6981781, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 7664 }, { "average_project_size": 106187, "billable_hours_per_employee": 109, "client_concentration": 0.16, "client_retention_rate": 0.75, "employee_utilization_rate": 0.68, "gross_billings": 9207805, "net_revenue": 7110152, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 7805 }, { "average_project_size": 175208, "billable_hours_per_employee": 81, "client_concentration": 0.13, "client_retention_rate": 0.73, "employee_utilization_rate": 0.68, "gross_billings": 8763752, "net_revenue": 7240884, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 7948 } ], "balance_sheet": [ { "assets": 9667850, "current_assets": 4257998, "current_liabilities": 1918487, "equity": 7541318, "fixed_assets": 5409852, "liabilities": 4085675, "long_term_liabilities": 2167188, "quarter": 1 }, { "assets": 9886570, "current_assets": 4185498, "current_liabilities": 1939198, "equity": 7696092, "fixed_assets": 5701072, "liabilities": 4172450, "long_term_liabilities": 2233252, "quarter": 2 }, { "assets": 10110237, "current_assets": 5044504, "current_liabilities": 2211851, "equity": 7745059, "fixed_assets": 5065733, "liabilities": 4261068, "long_term_liabilities": 2049217, "quarter": 3 }, { "assets": 10338964, "current_assets": 3709233, "current_liabilities": 2563827, "equity": 8092841, "fixed_assets": 6629731, "liabilities": 4351568, "long_term_liabilities": 1787741, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 47031, "financing_cash_flow": -191930, "investing_cash_flow": -360908, "net_cash_flow": 1728248, "operating_cash_flow": 2179799, "quarter": 1 }, { "change_in_working_capital": 42626, "financing_cash_flow": 72962, "investing_cash_flow": -257528, "net_cash_flow": 2023491, "operating_cash_flow": 2293716, "quarter": 2 }, { "change_in_working_capital": -19964, "financing_cash_flow": 55552, "investing_cash_flow": -366449, "net_cash_flow": 2167092, "operating_cash_flow": 2299691, "quarter": 3 }, { "change_in_working_capital": -71273, "financing_cash_flow": 73981, "investing_cash_flow": -418355, "net_cash_flow": 2214005, "operating_cash_flow": 2549087, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7091264345226705, "current_ratio": 2.2194562694456623, "debt_to_equity_ratio": 0.541772008553412, "profit_margin": 0.2857673174898421, "quarter": 1, "return_on_assets": 0.2026451589546797, "return_on_equity": 0.25978787792796965 }, { "asset_turnover_ratio": 0.7061883949640775, "current_ratio": 2.1583654686112506, "debt_to_equity_ratio": 0.5421517830088309, "profit_margin": 0.2838777097133239, "quarter": 2, "return_on_assets": 0.20047114418853051, "return_on_equity": 0.25752966570565944 }, { "asset_turnover_ratio": 0.703262643595793, "current_ratio": 2.280670804678977, "debt_to_equity_ratio": 0.5501659832417028, "profit_margin": 0.2666454950611464, "quarter": 3, "return_on_assets": 0.18752181575961077, "return_on_equity": 0.2447870313189351 }, { "asset_turnover_ratio": 0.7003490872006132, "current_ratio": 1.4467563529052467, "debt_to_equity_ratio": 0.5377058563241265, "profit_margin": 0.29077181736373625, "quarter": 4, "return_on_assets": 0.20364177687435608, "return_on_equity": 0.26016141920989183 } ], "income_statement": [ { "depreciation": 220656, "expenses": 4307349, "income_tax": 589236, "marketing_expense": 465634, "net_income": 2548379, "net_profit": 1959143, "operational_expense": 2618707, "product_revenue": 2182094, "quarter": 1, "rd_expense": 715082, "revenue": 6855728, "salaries_expense": 1989784, "service_revenue": 4673634 }, { "depreciation": 311744, "expenses": 4359086, "income_tax": 640723, "marketing_expense": 499639, "net_income": 2622695, "net_profit": 1981972, "operational_expense": 2752240, "product_revenue": 1401080, "quarter": 2, "rd_expense": 695615, "revenue": 6981781, "salaries_expense": 1552082, "service_revenue": 5580701 }, { "depreciation": 403801, "expenses": 4411446, "income_tax": 802816, "marketing_expense": 531216, "net_income": 2698706, "net_profit": 1895890, "operational_expense": 2973820, "product_revenue": 1809194, "quarter": 3, "rd_expense": 450672, "revenue": 7110152, "salaries_expense": 1812345, "service_revenue": 5300958 }, { "depreciation": 443642, "expenses": 4464434, "income_tax": 671005, "marketing_expense": 682937, "net_income": 2776450, "net_profit": 2105445, "operational_expense": 2348488, "product_revenue": 2110696, "quarter": 4, "rd_expense": 668567, "revenue": 7240884, "salaries_expense": 1598312, "service_revenue": 5130188 } ], "market_conditions": { "gdp_growth": [ 0.031130216528727286, 0.04721202330374091, 0.029012129409551047, 0.04278856251098045 ], "inflation_rate": [ 0.0035576225006445144, 0.0061019474143887455, 0.005103999214118244, 0.0034757322048675193 ], "interest_rate": [ 0.012178916679488973, 0.008155691693649936, 0.01377268918679974, 0.01070362727726853 ], "year": 1992 }, "random_event": null, "year": 1992 }, { "advertising_kpis": [ { "average_project_size": 141602, "billable_hours_per_employee": 133, "client_concentration": 0.17, "client_retention_rate": 0.84, "employee_utilization_rate": 0.73, "gross_billings": 11845319, "net_revenue": 9195021, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 10093 }, { "average_project_size": 162832, "billable_hours_per_employee": 112, "client_concentration": 0.23, "client_retention_rate": 0.79, "employee_utilization_rate": 0.66, "gross_billings": 12059098, "net_revenue": 9414628, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 10334 }, { "average_project_size": 130239, "billable_hours_per_employee": 126, "client_concentration": 0.39, "client_retention_rate": 0.9, "employee_utilization_rate": 0.63, "gross_billings": 12003460, "net_revenue": 9639480, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 10581 }, { "average_project_size": 171181, "billable_hours_per_employee": 114, "client_concentration": 0.24, "client_retention_rate": 0.77, "employee_utilization_rate": 0.73, "gross_billings": 12015841, "net_revenue": 9869703, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 10834 } ], "balance_sheet": [ { "assets": 9507177, "current_assets": 3656468, "current_liabilities": 2667362, "equity": 7546280, "fixed_assets": 5850709, "liabilities": 4746619, "long_term_liabilities": 2079257, "quarter": 1 }, { "assets": 9840101, "current_assets": 3248158, "current_liabilities": 2020064, "equity": 7933385, "fixed_assets": 6591943, "liabilities": 4841366, "long_term_liabilities": 2821302, "quarter": 2 }, { "assets": 10184684, "current_assets": 3777198, "current_liabilities": 2645087, "equity": 7950678, "fixed_assets": 6407486, "liabilities": 4938004, "long_term_liabilities": 2292917, "quarter": 3 }, { "assets": 10541333, "current_assets": 3502049, "current_liabilities": 2022663, "equity": 8450572, "fixed_assets": 7039284, "liabilities": 5036570, "long_term_liabilities": 3013907, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -97871, "financing_cash_flow": -163956, "investing_cash_flow": -299448, "net_cash_flow": 2968089, "operating_cash_flow": 3259070, "quarter": 1 }, { "change_in_working_capital": 61342, "financing_cash_flow": 13583, "investing_cash_flow": -417129, "net_cash_flow": 3221595, "operating_cash_flow": 3332294, "quarter": 2 }, { "change_in_working_capital": 5847, "financing_cash_flow": 86338, "investing_cash_flow": -105735, "net_cash_flow": 3037291, "operating_cash_flow": 3249290, "quarter": 3 }, { "change_in_working_capital": 87215, "financing_cash_flow": -106298, "investing_cash_flow": -194201, "net_cash_flow": 2601737, "operating_cash_flow": 3310694, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.96716627869661, "current_ratio": 1.370818059191066, "debt_to_equity_ratio": 0.6290011767387375, "profit_margin": 0.3029598301080552, "quarter": 1, "return_on_assets": 0.29301253148016493, "return_on_equity": 0.3691516879840133 }, { "asset_turnover_ratio": 0.956761317795417, "current_ratio": 1.6079480650118017, "debt_to_equity_ratio": 0.6102522441555528, "profit_margin": 0.3117117319983328, "quarter": 2, "return_on_assets": 0.2982337274790167, "return_on_equity": 0.36991145645900203 }, { "asset_turnover_ratio": 0.9464682458483739, "current_ratio": 1.4280052036095598, "debt_to_equity_ratio": 0.6210796110721627, "profit_margin": 0.2805128492408304, "quarter": 3, "return_on_assets": 0.2654965043588981, "return_on_equity": 0.34009653013239877 }, { "asset_turnover_ratio": 0.9362860465559716, "current_ratio": 1.7314050832986019, "debt_to_equity_ratio": 0.5960034421338579, "profit_margin": 0.29846987290296373, "quarter": 4, "return_on_assets": 0.27945317731637925, "return_on_equity": 0.34859285264950113 } ], "income_statement": [ { "depreciation": 473348, "expenses": 5576920, "income_tax": 832379, "marketing_expense": 622184, "net_income": 3618101, "net_profit": 2785722, "operational_expense": 3211113, "product_revenue": 1934375, "quarter": 1, "rd_expense": 572762, "revenue": 9195021, "salaries_expense": 2552347, "service_revenue": 7260646 }, { "depreciation": 397644, "expenses": 5683875, "income_tax": 796103, "marketing_expense": 946677, "net_income": 3730753, "net_profit": 2934650, "operational_expense": 3520846, "product_revenue": 3369747, "quarter": 2, "rd_expense": 629151, "revenue": 9414628, "salaries_expense": 2185973, "service_revenue": 6044881 }, { "depreciation": 545292, "expenses": 5792881, "income_tax": 1142601, "marketing_expense": 1089913, "net_income": 3846599, "net_profit": 2703998, "operational_expense": 3171384, "product_revenue": 3372604, "quarter": 3, "rd_expense": 983130, "revenue": 9639480, "salaries_expense": 2650329, "service_revenue": 6266876 }, { "depreciation": 364885, "expenses": 5903979, "income_tax": 1019915, "marketing_expense": 980800, "net_income": 3965724, "net_profit": 2945809, "operational_expense": 2955682, "product_revenue": 3526543, "quarter": 4, "rd_expense": 1024420, "revenue": 9869703, "salaries_expense": 1823963, "service_revenue": 6343160 } ], "market_conditions": { "gdp_growth": [ 0.057109867924128685, 0.040182039346623746, 0.04496262659497561, 0.03996650390642827 ], "inflation_rate": [ 0.007211892962354018, 0.009119296939916203, 0.007679339268289222, 0.003594921062445077 ], "interest_rate": [ 0.009341613494042708, 0.008856975190824727, 0.018668378346945513, 0.012412982943131236 ], "year": 1993 }, "random_event": { "description": "Richards-Stevens Economic Slowdown Impact in 1993", "impact": -0.01, "type": "Economic Slowdown Impact" }, "year": 1993 }, { "advertising_kpis": [ { "average_project_size": 120278, "billable_hours_per_employee": 158, "client_concentration": 0.35, "client_retention_rate": 0.62, "employee_utilization_rate": 0.68, "gross_billings": 8491175, "net_revenue": 7634168, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 8380 }, { "average_project_size": 77572, "billable_hours_per_employee": 101, "client_concentration": 0.21, "client_retention_rate": 0.89, "employee_utilization_rate": 0.72, "gross_billings": 8752446, "net_revenue": 7774290, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 8534 }, { "average_project_size": 76208, "billable_hours_per_employee": 117, "client_concentration": 0.24, "client_retention_rate": 0.85, "employee_utilization_rate": 0.62, "gross_billings": 8975094, "net_revenue": 7916984, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 8690 }, { "average_project_size": 96744, "billable_hours_per_employee": 130, "client_concentration": 0.11, "client_retention_rate": 0.68, "employee_utilization_rate": 0.63, "gross_billings": 9673958, "net_revenue": 8062297, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 8850 } ], "balance_sheet": [ { "assets": 8783123, "current_assets": 3581628, "current_liabilities": 1860308, "equity": 6918256, "fixed_assets": 5201495, "liabilities": 3945432, "long_term_liabilities": 2085124, "quarter": 1 }, { "assets": 8956313, "current_assets": 3054618, "current_liabilities": 1993687, "equity": 7077825, "fixed_assets": 5901695, "liabilities": 3997125, "long_term_liabilities": 2003438, "quarter": 2 }, { "assets": 9132917, "current_assets": 3227434, "current_liabilities": 2058583, "equity": 7320161, "fixed_assets": 5905483, "liabilities": 4049495, "long_term_liabilities": 1990912, "quarter": 3 }, { "assets": 9313005, "current_assets": 3439708, "current_liabilities": 2110976, "equity": 7451297, "fixed_assets": 5873297, "liabilities": 4102551, "long_term_liabilities": 1991575, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -68792, "financing_cash_flow": -6030, "investing_cash_flow": -134778, "net_cash_flow": 2654941, "operating_cash_flow": 2559844, "quarter": 1 }, { "change_in_working_capital": -96774, "financing_cash_flow": -113948, "investing_cash_flow": -150952, "net_cash_flow": 2096948, "operating_cash_flow": 2477131, "quarter": 2 }, { "change_in_working_capital": -70850, "financing_cash_flow": -10680, "investing_cash_flow": -201625, "net_cash_flow": 1977013, "operating_cash_flow": 2521240, "quarter": 3 }, { "change_in_working_capital": -54235, "financing_cash_flow": 143748, "investing_cash_flow": -373472, "net_cash_flow": 2439709, "operating_cash_flow": 2516427, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8691860514762232, "current_ratio": 1.9252876405412438, "debt_to_equity_ratio": 0.5702928599346425, "profit_margin": 0.27253330028891165, "quarter": 1, "return_on_assets": 0.23688214317390294, "return_on_equity": 0.3007354743738884 }, { "asset_turnover_ratio": 0.8680234824307725, "current_ratio": 1.5321452163754892, "debt_to_equity_ratio": 0.5647391677528054, "profit_margin": 0.2725183907469364, "quarter": 2, "return_on_assets": 0.23655236256258574, "return_on_equity": 0.29933447068838237 }, { "asset_turnover_ratio": 0.8668625807066899, "current_ratio": 1.5677939631290068, "debt_to_equity_ratio": 0.5531975321307824, "profit_margin": 0.28252412787495845, "quarter": 3, "return_on_assets": 0.24490959460159334, "return_on_equity": 0.3055587165364259 }, { "asset_turnover_ratio": 0.8657030679141695, "current_ratio": 1.6294396525588164, "debt_to_equity_ratio": 0.5505821335533935, "profit_margin": 0.2779410135845901, "quarter": 4, "return_on_assets": 0.24061438815935351, "return_on_equity": 0.3007319396878154 } ], "income_statement": [ { "depreciation": 479279, "expenses": 4799164, "income_tax": 754439, "marketing_expense": 912192, "net_income": 2835004, "net_profit": 2080565, "operational_expense": 3345494, "product_revenue": 2922097, "quarter": 1, "rd_expense": 566686, "revenue": 7634168, "salaries_expense": 1593430, "service_revenue": 4712071 }, { "depreciation": 358494, "expenses": 4894120, "income_tax": 761533, "marketing_expense": 882518, "net_income": 2880170, "net_profit": 2118637, "operational_expense": 2507691, "product_revenue": 2935869, "quarter": 2, "rd_expense": 616870, "revenue": 7774290, "salaries_expense": 1895862, "service_revenue": 4838421 }, { "depreciation": 284501, "expenses": 4990955, "income_tax": 689290, "marketing_expense": 552500, "net_income": 2926029, "net_profit": 2236739, "operational_expense": 3175271, "product_revenue": 2103699, "quarter": 3, "rd_expense": 748617, "revenue": 7916984, "salaries_expense": 2025983, "service_revenue": 5813285 }, { "depreciation": 275584, "expenses": 5089706, "income_tax": 731748, "marketing_expense": 790482, "net_income": 2972591, "net_profit": 2240843, "operational_expense": 3462138, "product_revenue": 3132464, "quarter": 4, "rd_expense": 713631, "revenue": 8062297, "salaries_expense": 1837926, "service_revenue": 4929833 } ], "market_conditions": { "gdp_growth": [ 0.04726399210059664, 0.04933808135749072, 0.05767588917478791, 0.057360369127027785 ], "inflation_rate": [ 0.007085752261661583, 0.00805346430836058, 0.0049816000277732725, 0.005263230353762102 ], "interest_rate": [ 0.015368310869880521, 0.019536437011578603, 0.013214426666523966, 0.017396942139995528 ], "year": 1994 }, "random_event": { "description": "Richards-Stevens Award Nomination in 1994", "impact": 0, "type": "Award Nomination" }, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 85559, "billable_hours_per_employee": 106, "client_concentration": 0.28, "client_retention_rate": 0.7, "employee_utilization_rate": 0.72, "gross_billings": 11092683, "net_revenue": 9969636, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 10944 }, { "average_project_size": 163809, "billable_hours_per_employee": 158, "client_concentration": 0.18, "client_retention_rate": 0.66, "employee_utilization_rate": 0.68, "gross_billings": 12357367, "net_revenue": 10441355, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 11461 }, { "average_project_size": 180081, "billable_hours_per_employee": 142, "client_concentration": 0.23, "client_retention_rate": 0.87, "employee_utilization_rate": 0.76, "gross_billings": 13793987, "net_revenue": 10935395, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 12004 }, { "average_project_size": 51117, "billable_hours_per_employee": 104, "client_concentration": 0.31, "client_retention_rate": 0.68, "employee_utilization_rate": 0.79, "gross_billings": 13615097, "net_revenue": 11452810, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 12572 } ], "balance_sheet": [ { "assets": 11091966, "current_assets": 4264202, "current_liabilities": 2451497, "equity": 8167028, "fixed_assets": 6827764, "liabilities": 4469046, "long_term_liabilities": 2017549, "quarter": 1 }, { "assets": 11368741, "current_assets": 5545114, "current_liabilities": 2588007, "equity": 8637600, "fixed_assets": 5823627, "liabilities": 4504240, "long_term_liabilities": 1916233, "quarter": 2 }, { "assets": 11652423, "current_assets": 4203439, "current_liabilities": 2254655, "equity": 9007944, "fixed_assets": 7448984, "liabilities": 4539711, "long_term_liabilities": 2285056, "quarter": 3 }, { "assets": 11943183, "current_assets": 4784766, "current_liabilities": 2496191, "equity": 9302208, "fixed_assets": 7158417, "liabilities": 4575461, "long_term_liabilities": 2079270, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -75386, "financing_cash_flow": 165047, "investing_cash_flow": -416449, "net_cash_flow": 1822585, "operating_cash_flow": 2221398, "quarter": 1 }, { "change_in_working_capital": 23464, "financing_cash_flow": 7372, "investing_cash_flow": -413074, "net_cash_flow": 2225762, "operating_cash_flow": 2477642, "quarter": 2 }, { "change_in_working_capital": 29943, "financing_cash_flow": -25767, "investing_cash_flow": -200726, "net_cash_flow": 2116640, "operating_cash_flow": 2364872, "quarter": 3 }, { "change_in_working_capital": 17615, "financing_cash_flow": 115338, "investing_cash_flow": -218648, "net_cash_flow": 2060455, "operating_cash_flow": 2623218, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8988159538173845, "current_ratio": 1.7394277863689003, "debt_to_equity_ratio": 0.547205911379268, "profit_margin": 0.15488108091408753, "quarter": 1, "return_on_assets": 0.1392095864700631, "return_on_equity": 0.1890660837700079 }, { "asset_turnover_ratio": 0.9184266753900014, "current_ratio": 2.1426193978609795, "debt_to_equity_ratio": 0.5214689265536723, "profit_margin": 0.16981502879654986, "quarter": 2, "return_on_assets": 0.15596265232887266, "return_on_equity": 0.2052768130036121 }, { "asset_turnover_ratio": 0.9384653303437406, "current_ratio": 1.8643380029317125, "debt_to_equity_ratio": 0.5039674980217461, "profit_margin": 0.1733117093621218, "quarter": 3, "return_on_assets": 0.162647030578962, "return_on_equity": 0.21039562412910204 }, { "asset_turnover_ratio": 0.9589411800857444, "current_ratio": 1.916826877430453, "debt_to_equity_ratio": 0.4918682747149924, "profit_margin": 0.16890928951060918, "quarter": 4, "return_on_assets": 0.1619740734107482, "return_on_equity": 0.20795987361280246 } ], "income_statement": [ { "depreciation": 677290, "expenses": 7809435, "income_tax": 616093, "marketing_expense": 1259676, "net_income": 2160201, "net_profit": 1544108, "operational_expense": 4397714, "product_revenue": 3590656, "quarter": 1, "rd_expense": 1117534, "revenue": 9969636, "salaries_expense": 3584430, "service_revenue": 6378980 }, { "depreciation": 704543, "expenses": 8118402, "income_tax": 549854, "marketing_expense": 1438296, "net_income": 2322953, "net_profit": 1773099, "operational_expense": 5625125, "product_revenue": 2957247, "quarter": 2, "rd_expense": 868605, "revenue": 10441355, "salaries_expense": 3313447, "service_revenue": 7484108 }, { "depreciation": 469640, "expenses": 8439594, "income_tax": 600569, "marketing_expense": 882352, "net_income": 2495801, "net_profit": 1895232, "operational_expense": 4339628, "product_revenue": 2314287, "quarter": 3, "rd_expense": 1055989, "revenue": 10935395, "salaries_expense": 3836589, "service_revenue": 8621108 }, { "depreciation": 688732, "expenses": 8773493, "income_tax": 744831, "marketing_expense": 1556612, "net_income": 2679317, "net_profit": 1934486, "operational_expense": 4507221, "product_revenue": 2957938, "quarter": 4, "rd_expense": 968484, "revenue": 11452810, "salaries_expense": 3952943, "service_revenue": 8494872 } ], "market_conditions": { "gdp_growth": [ 0.045867369349089845, 0.03311453578918225, 0.05027308900813967, 0.03636109598001278 ], "inflation_rate": [ 0.005805124268932295, 0.010975024138566884, 0.0032009109831925234, 0.009617613418602938 ], "interest_rate": [ 0.010618006822349453, 0.010890888565649192, 0.009636298971131232, 0.009900777974315766 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 145108, "billable_hours_per_employee": 105, "client_concentration": 0.22, "client_retention_rate": 0.73, "employee_utilization_rate": 0.79, "gross_billings": 22150415, "net_revenue": 19941261, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 21889 }, { "average_project_size": 109669, "billable_hours_per_employee": 150, "client_concentration": 0.38, "client_retention_rate": 0.85, "employee_utilization_rate": 0.67, "gross_billings": 24515201, "net_revenue": 20297289, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 22280 }, { "average_project_size": 65993, "billable_hours_per_employee": 87, "client_concentration": 0.31, "client_retention_rate": 0.81, "employee_utilization_rate": 0.72, "gross_billings": 24686015, "net_revenue": 20659674, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 22678 }, { "average_project_size": 97571, "billable_hours_per_employee": 118, "client_concentration": 0.29, "client_retention_rate": 0.88, "employee_utilization_rate": 0.67, "gross_billings": 26791096, "net_revenue": 21028529, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 23083 } ], "balance_sheet": [ { "assets": 21179754, "current_assets": 8090780, "current_liabilities": 4639055, "equity": 16590754, "fixed_assets": 13088974, "liabilities": 8934311, "long_term_liabilities": 4295256, "quarter": 1 }, { "assets": 21472815, "current_assets": 9718016, "current_liabilities": 4601231, "equity": 16796418, "fixed_assets": 11754799, "liabilities": 9179169, "long_term_liabilities": 4577938, "quarter": 2 }, { "assets": 21769932, "current_assets": 8750141, "current_liabilities": 5091618, "equity": 16910230, "fixed_assets": 13019791, "liabilities": 9430737, "long_term_liabilities": 4339119, "quarter": 3 }, { "assets": 22071159, "current_assets": 8729612, "current_liabilities": 5240293, "equity": 16866972, "fixed_assets": 13341547, "liabilities": 9689200, "long_term_liabilities": 4448907, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -5412, "financing_cash_flow": 8409, "investing_cash_flow": -149364, "net_cash_flow": 5147154, "operating_cash_flow": 5653998, "quarter": 1 }, { "change_in_working_capital": 45944, "financing_cash_flow": -27995, "investing_cash_flow": -323097, "net_cash_flow": 5144789, "operating_cash_flow": 5827987, "quarter": 2 }, { "change_in_working_capital": 7704, "financing_cash_flow": 196922, "investing_cash_flow": -268120, "net_cash_flow": 4908412, "operating_cash_flow": 5314846, "quarter": 3 }, { "change_in_working_capital": 44795, "financing_cash_flow": 4419, "investing_cash_flow": -132299, "net_cash_flow": 5623133, "operating_cash_flow": 5897232, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.941524674932485, "current_ratio": 1.7440577876313172, "debt_to_equity_ratio": 0.5385114504138871, "profit_margin": 0.21790552763940055, "quarter": 1, "return_on_assets": 0.20516343107667823, "return_on_equity": 0.2619116044997111 }, { "asset_turnover_ratio": 0.9452551516883092, "current_ratio": 2.11204697177777, "debt_to_equity_ratio": 0.5464956278177883, "profit_margin": 0.2218410547339598, "quarter": 2, "return_on_assets": 0.20969639984324365, "return_on_equity": 0.2680793011938617 }, { "asset_turnover_ratio": 0.9490003919167042, "current_ratio": 1.7185383899577698, "debt_to_equity_ratio": 0.5576941886656775, "profit_margin": 0.22125397525633753, "quarter": 3, "return_on_assets": 0.2099701092313931, "return_on_equity": 0.2703118171662952 }, { "asset_turnover_ratio": 0.9527605233599196, "current_ratio": 1.6658633400842282, "debt_to_equity_ratio": 0.5744480989237428, "profit_margin": 0.21328229853833333, "quarter": 4, "return_on_assets": 0.20320695437878908, "return_on_equity": 0.2659050480430038 } ], "income_statement": [ { "depreciation": 1308687, "expenses": 14049884, "income_tax": 1546066, "marketing_expense": 2611115, "net_income": 5891377, "net_profit": 4345311, "operational_expense": 8466941, "product_revenue": 5972936, "quarter": 1, "rd_expense": 1816677, "revenue": 19941261, "salaries_expense": 6583307, "service_revenue": 13968325 }, { "depreciation": 1325215, "expenses": 14291877, "income_tax": 1502640, "marketing_expense": 2516837, "net_income": 6005412, "net_profit": 4502772, "operational_expense": 8254848, "product_revenue": 7964438, "quarter": 2, "rd_expense": 2343742, "revenue": 20297289, "salaries_expense": 5075176, "service_revenue": 12332851 }, { "depreciation": 743811, "expenses": 14538038, "income_tax": 1550601, "marketing_expense": 1803218, "net_income": 6121636, "net_profit": 4571035, "operational_expense": 8759620, "product_revenue": 7217964, "quarter": 3, "rd_expense": 1807587, "revenue": 20659674, "salaries_expense": 6783102, "service_revenue": 13441710 }, { "depreciation": 1412219, "expenses": 14788439, "income_tax": 1755077, "marketing_expense": 1505538, "net_income": 6240090, "net_profit": 4485013, "operational_expense": 7499891, "product_revenue": 5052196, "quarter": 4, "rd_expense": 2721856, "revenue": 21028529, "salaries_expense": 5873684, "service_revenue": 15976333 } ], "market_conditions": { "gdp_growth": [ 0.039122353165519076, 0.03132656555633817, 0.027987056093644144, 0.027199022170392495 ], "inflation_rate": [ 0.006694392262302669, 0.009605076339247946, 0.006190301578571554, 0.009554911945369171 ], "interest_rate": [ 0.012963094806305551, 0.016284787012778433, 0.016628920234504862, 0.019309633979582828 ], "year": 1996 }, "random_event": null, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 120615, "billable_hours_per_employee": 119, "client_concentration": 0.13, "client_retention_rate": 0.9, "employee_utilization_rate": 0.78, "gross_billings": 11776945, "net_revenue": 9832440, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 10793 }, { "average_project_size": 114098, "billable_hours_per_employee": 99, "client_concentration": 0.28, "client_retention_rate": 0.78, "employee_utilization_rate": 0.73, "gross_billings": 11932217, "net_revenue": 10256808, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 11259 }, { "average_project_size": 187882, "billable_hours_per_employee": 157, "client_concentration": 0.18, "client_retention_rate": 0.84, "employee_utilization_rate": 0.75, "gross_billings": 11966739, "net_revenue": 10699491, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 11745 }, { "average_project_size": 121265, "billable_hours_per_employee": 121, "client_concentration": 0.27, "client_retention_rate": 0.82, "employee_utilization_rate": 0.75, "gross_billings": 12552865, "net_revenue": 11161281, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 12252 } ], "balance_sheet": [ { "assets": 13790128, "current_assets": 4658888, "current_liabilities": 4352536, "equity": 7624499, "fixed_assets": 9131240, "liabilities": 8247264, "long_term_liabilities": 3894728, "quarter": 1 }, { "assets": 14260375, "current_assets": 5135397, "current_liabilities": 4958776, "equity": 8171630, "fixed_assets": 9124978, "liabilities": 8317234, "long_term_liabilities": 3358458, "quarter": 2 }, { "assets": 14746658, "current_assets": 5928432, "current_liabilities": 5013796, "equity": 8835584, "fixed_assets": 8818226, "liabilities": 8387797, "long_term_liabilities": 3374001, "quarter": 3 }, { "assets": 15249523, "current_assets": 5052162, "current_liabilities": 3776517, "equity": 9086247, "fixed_assets": 10197361, "liabilities": 8458958, "long_term_liabilities": 4682441, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -60520, "financing_cash_flow": 183333, "investing_cash_flow": -406695, "net_cash_flow": 2260722, "operating_cash_flow": 2645312, "quarter": 1 }, { "change_in_working_capital": 63441, "financing_cash_flow": 156992, "investing_cash_flow": -424153, "net_cash_flow": 2478132, "operating_cash_flow": 2661491, "quarter": 2 }, { "change_in_working_capital": -14414, "financing_cash_flow": 159820, "investing_cash_flow": -459462, "net_cash_flow": 2485706, "operating_cash_flow": 2922767, "quarter": 3 }, { "change_in_working_capital": -35129, "financing_cash_flow": 10382, "investing_cash_flow": -413316, "net_cash_flow": 2637681, "operating_cash_flow": 3043793, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7130057095916731, "current_ratio": 1.0703847136474, "debt_to_equity_ratio": 1.0816794651032153, "profit_margin": 0.2117109283148435, "quarter": 1, "return_on_assets": 0.15095110067143686, "return_on_equity": 0.2730192501828645 }, { "asset_turnover_ratio": 0.7192523338271258, "current_ratio": 1.035617862149853, "debt_to_equity_ratio": 1.0178182321030198, "profit_margin": 0.21726925179841525, "quarter": 2, "return_on_assets": 0.15627141642488362, "return_on_equity": 0.27271046290642137 }, { "asset_turnover_ratio": 0.7255536135712919, "current_ratio": 1.1824238560962592, "debt_to_equity_ratio": 0.9493200449455294, "profit_margin": 0.23148045079901464, "quarter": 3, "return_on_assets": 0.16795147754833673, "return_on_equity": 0.28031231438691545 }, { "asset_turnover_ratio": 0.7319101718788188, "current_ratio": 1.3377834655583438, "debt_to_equity_ratio": 0.9309628056556244, "profit_margin": 0.20568266312800476, "quarter": 4, "return_on_assets": 0.15054123332251113, "return_on_equity": 0.2526545888528014 } ], "income_statement": [ { "depreciation": 563677, "expenses": 7013392, "income_tax": 737413, "marketing_expense": 1319460, "net_income": 2819048, "net_profit": 2081635, "operational_expense": 3530080, "product_revenue": 2226185, "quarter": 1, "rd_expense": 1055844, "revenue": 9832440, "salaries_expense": 2397603, "service_revenue": 7606255 }, { "depreciation": 433002, "expenses": 7298982, "income_tax": 729337, "marketing_expense": 1386942, "net_income": 2957826, "net_profit": 2228489, "operational_expense": 4772644, "product_revenue": 3877287, "quarter": 2, "rd_expense": 1027125, "revenue": 10256808, "salaries_expense": 3179562, "service_revenue": 6379521 }, { "depreciation": 446044, "expenses": 7596202, "income_tax": 626566, "marketing_expense": 1295989, "net_income": 3103289, "net_profit": 2476723, "operational_expense": 4895637, "product_revenue": 2474265, "quarter": 3, "rd_expense": 1472351, "revenue": 10699491, "salaries_expense": 3119493, "service_revenue": 8225226 }, { "depreciation": 748111, "expenses": 7905525, "income_tax": 960074, "marketing_expense": 991164, "net_income": 3255756, "net_profit": 2295682, "operational_expense": 4381286, "product_revenue": 2332530, "quarter": 4, "rd_expense": 905623, "revenue": 11161281, "salaries_expense": 2814410, "service_revenue": 8828751 } ], "market_conditions": { "gdp_growth": [ 0.050267401377349086, 0.051665358818129274, 0.05702636838322749, 0.03953244562611606 ], "inflation_rate": [ 0.0035763291007445213, 0.00874864104958343, 0.009099000810386426, 0.0040383949906236255 ], "interest_rate": [ 0.016552178670737706, 0.011147281650462087, 0.010305128565375523, 0.008384735734842661 ], "year": 1997 }, "random_event": null, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 166538, "billable_hours_per_employee": 122, "client_concentration": 0.21, "client_retention_rate": 0.67, "employee_utilization_rate": 0.67, "gross_billings": 9615851, "net_revenue": 8543074, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 9378 }, { "average_project_size": 157435, "billable_hours_per_employee": 96, "client_concentration": 0.37, "client_retention_rate": 0.73, "employee_utilization_rate": 0.62, "gross_billings": 9748798, "net_revenue": 8786191, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 9645 }, { "average_project_size": 141714, "billable_hours_per_employee": 141, "client_concentration": 0.23, "client_retention_rate": 0.85, "employee_utilization_rate": 0.75, "gross_billings": 10248779, "net_revenue": 9036226, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 9919 }, { "average_project_size": 112632, "billable_hours_per_employee": 153, "client_concentration": 0.33, "client_retention_rate": 0.71, "employee_utilization_rate": 0.65, "gross_billings": 10607687, "net_revenue": 9293377, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 10201 } ], "balance_sheet": [ { "assets": 12257551, "current_assets": 5495594, "current_liabilities": 3044430, "equity": 6834246, "fixed_assets": 6761957, "liabilities": 7115026, "long_term_liabilities": 4070596, "quarter": 1 }, { "assets": 12621103, "current_assets": 5638583, "current_liabilities": 4243937, "equity": 6953394, "fixed_assets": 6982520, "liabilities": 7220957, "long_term_liabilities": 2977020, "quarter": 2 }, { "assets": 12995437, "current_assets": 5463700, "current_liabilities": 3693569, "equity": 7294878, "fixed_assets": 7531737, "liabilities": 7328464, "long_term_liabilities": 3634895, "quarter": 3 }, { "assets": 13380875, "current_assets": 5362052, "current_liabilities": 3402653, "equity": 7564546, "fixed_assets": 8018823, "liabilities": 7437572, "long_term_liabilities": 4034919, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -53343, "financing_cash_flow": -153188, "investing_cash_flow": -181735, "net_cash_flow": 2319095, "operating_cash_flow": 2306424, "quarter": 1 }, { "change_in_working_capital": 12082, "financing_cash_flow": -27411, "investing_cash_flow": -108097, "net_cash_flow": 2193202, "operating_cash_flow": 2202305, "quarter": 2 }, { "change_in_working_capital": -60713, "financing_cash_flow": -194722, "investing_cash_flow": -153836, "net_cash_flow": 1893705, "operating_cash_flow": 2149507, "quarter": 3 }, { "change_in_working_capital": 14349, "financing_cash_flow": -8806, "investing_cash_flow": -470663, "net_cash_flow": 1745066, "operating_cash_flow": 2113727, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6969641815073827, "current_ratio": 1.805130681276955, "debt_to_equity_ratio": 1.0410842688425321, "profit_margin": 0.19802251508063726, "quarter": 1, "return_on_assets": 0.13801460014320968, "return_on_equity": 0.24753586569754732 }, { "asset_turnover_ratio": 0.6961508039352821, "current_ratio": 1.328620806576535, "debt_to_equity_ratio": 1.0384794821061485, "profit_margin": 0.17678286301766033, "quarter": 2, "return_on_assets": 0.12306753221172508, "return_on_equity": 0.2233798343657788 }, { "asset_turnover_ratio": 0.6953383714606904, "current_ratio": 1.4792467664743776, "debt_to_equity_ratio": 1.0046040523227393, "profit_margin": 0.18015319669959562, "quarter": 3, "return_on_assets": 0.12526743040653424, "return_on_equity": 0.223157261848656 }, { "asset_turnover_ratio": 0.6945268526908741, "current_ratio": 1.5758444954569273, "debt_to_equity_ratio": 0.9832145908029378, "profit_margin": 0.17445143998785373, "quarter": 4, "return_on_assets": 0.12116120956215494, "return_on_equity": 0.2143212560277907 } ], "income_statement": [ { "depreciation": 614703, "expenses": 6372446, "income_tax": 478907, "marketing_expense": 1233320, "net_income": 2170628, "net_profit": 1691721, "operational_expense": 4064617, "product_revenue": 2070489, "quarter": 1, "rd_expense": 1115561, "revenue": 8543074, "salaries_expense": 3043840, "service_revenue": 6472585 }, { "depreciation": 649057, "expenses": 6587141, "income_tax": 645802, "marketing_expense": 1242254, "net_income": 2199050, "net_profit": 1553248, "operational_expense": 4072047, "product_revenue": 2629332, "quarter": 2, "rd_expense": 1185040, "revenue": 8786191, "salaries_expense": 3193776, "service_revenue": 6156859 }, { "depreciation": 521602, "expenses": 6809070, "income_tax": 599251, "marketing_expense": 776264, "net_income": 2227156, "net_profit": 1627905, "operational_expense": 3703944, "product_revenue": 3164946, "quarter": 3, "rd_expense": 1326011, "revenue": 9036226, "salaries_expense": 2881436, "service_revenue": 5871280 }, { "depreciation": 492484, "expenses": 7038476, "income_tax": 633658, "marketing_expense": 1312220, "net_income": 2254901, "net_profit": 1621243, "operational_expense": 4882212, "product_revenue": 2002829, "quarter": 4, "rd_expense": 1306599, "revenue": 9293377, "salaries_expense": 2599462, "service_revenue": 7290548 } ], "market_conditions": { "gdp_growth": [ 0.04976593965195656, 0.047128011022276685, 0.04639626789398908, 0.0513221100523375 ], "inflation_rate": [ 0.009681274090900171, 0.007367936739863072, 0.005064702538803223, 0.010042587028245672 ], "interest_rate": [ 0.0202595984284796, 0.023306740739627647, 0.016041031990067758, 0.021143708260348434 ], "year": 1998 }, "random_event": null, "year": 1998 } ]

{ "advertising_type": "Branding Services", "financial_health": "Excellent", "founding_year": 1997, "industry": "Advertising", "location": "Port Glenport", "name": "Guzman-Guerrero", "num_employees": 183, "region": "Middle East & Africa", "revenue_size": "Small", "website": "www.guzman-guerrero.com" }

[ { "advertising_kpis": [ { "average_project_size": 159819, "billable_hours_per_employee": 137, "client_concentration": 0.37, "client_retention_rate": 0.89, "employee_utilization_rate": 0.67, "gross_billings": 3447982, "net_revenue": 2697516, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 14741 }, { "average_project_size": 143949, "billable_hours_per_employee": 109, "client_concentration": 0.15, "client_retention_rate": 0.77, "employee_utilization_rate": 0.74, "gross_billings": 3206759, "net_revenue": 2739688, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 14971 }, { "average_project_size": 169734, "billable_hours_per_employee": 154, "client_concentration": 0.2, "client_retention_rate": 0.84, "employee_utilization_rate": 0.66, "gross_billings": 3354799, "net_revenue": 2782520, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 15205 }, { "average_project_size": 50864, "billable_hours_per_employee": 96, "client_concentration": 0.31, "client_retention_rate": 0.78, "employee_utilization_rate": 0.63, "gross_billings": 3394367, "net_revenue": 2826021, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 15443 } ], "balance_sheet": [ { "assets": 3435031, "current_assets": 1705013, "current_liabilities": 962305, "equity": 2387565, "fixed_assets": 1730018, "liabilities": 1661235, "long_term_liabilities": 698930, "quarter": 1 }, { "assets": 3508184, "current_assets": 1748292, "current_liabilities": 815686, "equity": 2429872, "fixed_assets": 1759892, "liabilities": 1674454, "long_term_liabilities": 858768, "quarter": 2 }, { "assets": 3582895, "current_assets": 1141718, "current_liabilities": 821257, "equity": 2488234, "fixed_assets": 2441177, "liabilities": 1687778, "long_term_liabilities": 866521, "quarter": 3 }, { "assets": 3659197, "current_assets": 1307575, "current_liabilities": 798425, "equity": 2603568, "fixed_assets": 2351622, "liabilities": 1701209, "long_term_liabilities": 902784, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -34286, "financing_cash_flow": 78830, "investing_cash_flow": -392026, "net_cash_flow": 336422, "operating_cash_flow": 739536, "quarter": 1 }, { "change_in_working_capital": 9052, "financing_cash_flow": 54619, "investing_cash_flow": -149918, "net_cash_flow": 97014, "operating_cash_flow": 706053, "quarter": 2 }, { "change_in_working_capital": -98075, "financing_cash_flow": 150745, "investing_cash_flow": -441708, "net_cash_flow": 480072, "operating_cash_flow": 722315, "quarter": 3 }, { "change_in_working_capital": -89245, "financing_cash_flow": 106583, "investing_cash_flow": -188264, "net_cash_flow": 404329, "operating_cash_flow": 774161, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7852959696724716, "current_ratio": 1.771801040210744, "debt_to_equity_ratio": 0.6957862927292032, "profit_margin": 0.22753118053794677, "quarter": 1, "return_on_assets": 0.1786793190512691, "return_on_equity": 0.25706902220463107 }, { "asset_turnover_ratio": 0.7809419346305667, "current_ratio": 2.1433394713161684, "debt_to_equity_ratio": 0.6891120190693172, "profit_margin": 0.217594850216521, "quarter": 2, "return_on_assets": 0.1699289432937383, "return_on_equity": 0.24533884912456294 }, { "asset_turnover_ratio": 0.776612208842291, "current_ratio": 1.3902079373448264, "debt_to_equity_ratio": 0.6783035679120212, "profit_margin": 0.21315821629314435, "quarter": 3, "return_on_assets": 0.16554127318830164, "return_on_equity": 0.2383686582532029 }, { "asset_turnover_ratio": 0.7723063284103042, "current_ratio": 1.6376929580110844, "debt_to_equity_ratio": 0.653414468145253, "profit_margin": 0.2284413314692283, "quarter": 4, "return_on_assets": 0.176426685964161, "return_on_equity": 0.24795972296479293 } ], "income_statement": [ { "depreciation": 125767, "expenses": 1902323, "income_tax": 181424, "marketing_expense": 193450, "net_income": 795193, "net_profit": 613769, "operational_expense": 1089905, "product_revenue": 807909, "quarter": 1, "rd_expense": 211691, "revenue": 2697516, "salaries_expense": 933648, "service_revenue": 1889607 }, { "depreciation": 109911, "expenses": 1934812, "income_tax": 208734, "marketing_expense": 270952, "net_income": 804876, "net_profit": 596142, "operational_expense": 1288035, "product_revenue": 868051, "quarter": 2, "rd_expense": 383553, "revenue": 2739688, "salaries_expense": 682174, "service_revenue": 1871637 }, { "depreciation": 129198, "expenses": 1967856, "income_tax": 221547, "marketing_expense": 257207, "net_income": 814664, "net_profit": 593117, "operational_expense": 1288653, "product_revenue": 732414, "quarter": 3, "rd_expense": 368805, "revenue": 2782520, "salaries_expense": 889989, "service_revenue": 2050106 }, { "depreciation": 128581, "expenses": 2001465, "income_tax": 178976, "marketing_expense": 398032, "net_income": 824556, "net_profit": 645580, "operational_expense": 1235656, "product_revenue": 767793, "quarter": 4, "rd_expense": 292734, "revenue": 2826021, "salaries_expense": 843943, "service_revenue": 2058228 } ], "market_conditions": { "gdp_growth": [ 0.012472377889445711, 0.005785644013218046, 0.011355006361742583, 0.007470045492496724 ], "inflation_rate": [ 0.018805852184001715, 0.019921752950878144, 0.020111022267959633, 0.01700253300743932 ], "interest_rate": [ 0.03737562259811729, 0.03267512014742561, 0.031113149015966603, 0.03491580011495392 ], "year": 1997 }, "random_event": null, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 186901, "billable_hours_per_employee": 160, "client_concentration": 0.11, "client_retention_rate": 0.85, "employee_utilization_rate": 0.6, "gross_billings": 586421, "net_revenue": 502272, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 2745 }, { "average_project_size": 60043, "billable_hours_per_employee": 94, "client_concentration": 0.32, "client_retention_rate": 0.67, "employee_utilization_rate": 0.68, "gross_billings": 596311, "net_revenue": 526202, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 2875 }, { "average_project_size": 81380, "billable_hours_per_employee": 99, "client_concentration": 0.25, "client_retention_rate": 0.66, "employee_utilization_rate": 0.61, "gross_billings": 685525, "net_revenue": 551273, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 3012 }, { "average_project_size": 141082, "billable_hours_per_employee": 125, "client_concentration": 0.15, "client_retention_rate": 0.87, "employee_utilization_rate": 0.66, "gross_billings": 671682, "net_revenue": 577539, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 3156 } ], "balance_sheet": [ { "assets": 577953, "current_assets": 284330, "current_liabilities": 190644, "equity": 371691, "fixed_assets": 293623, "liabilities": 335452, "long_term_liabilities": 144808, "quarter": 1 }, { "assets": 593141, "current_assets": 208321, "current_liabilities": 196896, "equity": 394193, "fixed_assets": 384820, "liabilities": 341219, "long_term_liabilities": 144323, "quarter": 2 }, { "assets": 608729, "current_assets": 186540, "current_liabilities": 190442, "equity": 420335, "fixed_assets": 422189, "liabilities": 347084, "long_term_liabilities": 156642, "quarter": 3 }, { "assets": 624727, "current_assets": 243931, "current_liabilities": 210189, "equity": 434733, "fixed_assets": 380796, "liabilities": 353050, "long_term_liabilities": 142861, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -82030, "financing_cash_flow": -59704, "investing_cash_flow": -197389, "net_cash_flow": 112020, "operating_cash_flow": 158111, "quarter": 1 }, { "change_in_working_capital": 59063, "financing_cash_flow": 100569, "investing_cash_flow": -454294, "net_cash_flow": 290676, "operating_cash_flow": 174938, "quarter": 2 }, { "change_in_working_capital": -50312, "financing_cash_flow": -83386, "investing_cash_flow": -212796, "net_cash_flow": 152636, "operating_cash_flow": 183823, "quarter": 3 }, { "change_in_working_capital": -40401, "financing_cash_flow": 160386, "investing_cash_flow": -274901, "net_cash_flow": 148501, "operating_cash_flow": 184769, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8690533659311397, "current_ratio": 1.4914185602484211, "debt_to_equity_ratio": 0.9025023473799473, "profit_margin": 0.2572112321610601, "quarter": 1, "return_on_assets": 0.22353028706486514, "return_on_equity": 0.3475736566126164 }, { "asset_turnover_ratio": 0.8871448778620935, "current_ratio": 1.058025556639038, "debt_to_equity_ratio": 0.8656140519999087, "profit_margin": 0.2703733547192903, "quarter": 2, "return_on_assets": 0.23986033674960927, "return_on_equity": 0.360917114205478 }, { "asset_turnover_ratio": 0.9056131710498432, "current_ratio": 0.9795108221925836, "debt_to_equity_ratio": 0.8257318567333198, "profit_margin": 0.2878610053458087, "quarter": 3, "return_on_assets": 0.26069071787281367, "return_on_equity": 0.3775322064543757 }, { "asset_turnover_ratio": 0.9244662068391474, "current_ratio": 1.1605317119354486, "debt_to_equity_ratio": 0.8121076614841753, "profit_margin": 0.28232898557500014, "quarter": 4, "return_on_assets": 0.2610036063752647, "return_on_equity": 0.37507159566906584 } ], "income_statement": [ { "depreciation": 28921, "expenses": 319235, "income_tax": 53847, "marketing_expense": 37581, "net_income": 183037, "net_profit": 129190, "operational_expense": 222438, "product_revenue": 177268, "quarter": 1, "rd_expense": 50499, "revenue": 502272, "salaries_expense": 151136, "service_revenue": 325004 }, { "depreciation": 32667, "expenses": 333854, "income_tax": 50077, "marketing_expense": 45123, "net_income": 192348, "net_profit": 142271, "operational_expense": 204360, "product_revenue": 135312, "quarter": 2, "rd_expense": 57709, "revenue": 526202, "salaries_expense": 144078, "service_revenue": 390890 }, { "depreciation": 25133, "expenses": 349143, "income_tax": 43440, "marketing_expense": 68609, "net_income": 202130, "net_profit": 158690, "operational_expense": 222913, "product_revenue": 152231, "quarter": 3, "rd_expense": 56630, "revenue": 551273, "salaries_expense": 115905, "service_revenue": 399042 }, { "depreciation": 21713, "expenses": 365132, "income_tax": 49351, "marketing_expense": 39271, "net_income": 212407, "net_profit": 163056, "operational_expense": 248090, "product_revenue": 206586, "quarter": 4, "rd_expense": 54401, "revenue": 577539, "salaries_expense": 121233, "service_revenue": 370953 } ], "market_conditions": { "gdp_growth": [ 0.019053893665485953, 0.016474869043110775, 0.03152501864350053, 0.03106646780541337 ], "inflation_rate": [ 0.017505244645264754, 0.017553358398052134, 0.01069070476937317, 0.01648139329508713 ], "interest_rate": [ 0.03470156135696815, 0.04086651996696136, 0.034907155278647614, 0.03576031025974526 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 112675, "billable_hours_per_employee": 105, "client_concentration": 0.13, "client_retention_rate": 0.63, "employee_utilization_rate": 0.8, "gross_billings": 5374662, "net_revenue": 4306179, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 23531 }, { "average_project_size": 110417, "billable_hours_per_employee": 105, "client_concentration": 0.25, "client_retention_rate": 0.84, "employee_utilization_rate": 0.68, "gross_billings": 5048485, "net_revenue": 4486725, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 24518 }, { "average_project_size": 173256, "billable_hours_per_employee": 88, "client_concentration": 0.22, "client_retention_rate": 0.83, "employee_utilization_rate": 0.77, "gross_billings": 6064972, "net_revenue": 4674841, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 25546 }, { "average_project_size": 149221, "billable_hours_per_employee": 156, "client_concentration": 0.3, "client_retention_rate": 0.64, "employee_utilization_rate": 0.78, "gross_billings": 5917904, "net_revenue": 4870844, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 26617 } ], "balance_sheet": [ { "assets": 4501006, "current_assets": 1751795, "current_liabilities": 1144583, "equity": 3045483, "fixed_assets": 2749211, "liabilities": 2311542, "long_term_liabilities": 1166959, "quarter": 1 }, { "assets": 4585715, "current_assets": 1512945, "current_liabilities": 1397788, "equity": 3091473, "fixed_assets": 3072770, "liabilities": 2361113, "long_term_liabilities": 963325, "quarter": 2 }, { "assets": 4672018, "current_assets": 2205250, "current_liabilities": 1167991, "equity": 3167293, "fixed_assets": 2466768, "liabilities": 2411747, "long_term_liabilities": 1243756, "quarter": 3 }, { "assets": 4759945, "current_assets": 1430368, "current_liabilities": 1301279, "equity": 3318646, "fixed_assets": 3329577, "liabilities": 2463466, "long_term_liabilities": 1162187, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -49227, "financing_cash_flow": 9037, "investing_cash_flow": -119907, "net_cash_flow": 614479, "operating_cash_flow": 1015024, "quarter": 1 }, { "change_in_working_capital": -67422, "financing_cash_flow": 172826, "investing_cash_flow": -339496, "net_cash_flow": 832129, "operating_cash_flow": 1093218, "quarter": 2 }, { "change_in_working_capital": -71400, "financing_cash_flow": -16114, "investing_cash_flow": -481568, "net_cash_flow": 912271, "operating_cash_flow": 1196350, "quarter": 3 }, { "change_in_working_capital": 89858, "financing_cash_flow": 33781, "investing_cash_flow": -469294, "net_cash_flow": 839198, "operating_cash_flow": 1257833, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9567147877607806, "current_ratio": 1.5305093645458652, "debt_to_equity_ratio": 0.7590066994299426, "profit_margin": 0.19878853154966386, "quarter": 1, "return_on_assets": 0.19018392777081392, "return_on_equity": 0.2810782394779416 }, { "asset_turnover_ratio": 0.9784133990010282, "current_ratio": 1.0823851685663348, "debt_to_equity_ratio": 0.7637501605221847, "profit_margin": 0.1932079634923023, "quarter": 2, "return_on_assets": 0.18903726027457005, "return_on_equity": 0.2804071069034082 }, { "asset_turnover_ratio": 1.0006042356857359, "current_ratio": 1.8880710553420361, "debt_to_equity_ratio": 0.7614537082612818, "profit_margin": 0.19402199989261668, "quarter": 3, "return_on_assets": 0.1941392349087696, "return_on_equity": 0.2863713587596727 }, { "asset_turnover_ratio": 1.0232983784476501, "current_ratio": 1.0992016316255007, "debt_to_equity_ratio": 0.7423105688283715, "profit_margin": 0.2098541854348035, "quarter": 4, "return_on_assets": 0.2147434476658869, "return_on_equity": 0.3080072415075305 } ], "income_statement": [ { "depreciation": 159005, "expenses": 3176838, "income_tax": 273322, "marketing_expense": 462998, "net_income": 1129341, "net_profit": 856019, "operational_expense": 1788260, "product_revenue": 1275197, "quarter": 1, "rd_expense": 383251, "revenue": 4306179, "salaries_expense": 1192254, "service_revenue": 3030982 }, { "depreciation": 226347, "expenses": 3306441, "income_tax": 313413, "marketing_expense": 602030, "net_income": 1180284, "net_profit": 866871, "operational_expense": 1978251, "product_revenue": 1459947, "quarter": 2, "rd_expense": 481327, "revenue": 4486725, "salaries_expense": 1393347, "service_revenue": 3026778 }, { "depreciation": 289328, "expenses": 3441332, "income_tax": 326487, "marketing_expense": 493833, "net_income": 1233509, "net_profit": 907022, "operational_expense": 1973700, "product_revenue": 1098822, "quarter": 3, "rd_expense": 370202, "revenue": 4674841, "salaries_expense": 1480529, "service_revenue": 3576019 }, { "depreciation": 235666, "expenses": 3581726, "income_tax": 266951, "marketing_expense": 550686, "net_income": 1289118, "net_profit": 1022167, "operational_expense": 1960049, "product_revenue": 1275543, "quarter": 4, "rd_expense": 665198, "revenue": 4870844, "salaries_expense": 1136914, "service_revenue": 3595301 } ], "market_conditions": { "gdp_growth": [ 0.02440714019481134, 0.0218033198252353, 0.011794716265510447, 0.010788604011843714 ], "inflation_rate": [ 0.013217076642639186, 0.01860422870927566, 0.01926281083953412, 0.02023116378838294 ], "interest_rate": [ 0.02942036470705876, 0.032973067329036564, 0.02973537680716216, 0.03769774359505899 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 162445, "billable_hours_per_employee": 85, "client_concentration": 0.34, "client_retention_rate": 0.83, "employee_utilization_rate": 0.61, "gross_billings": 2624812, "net_revenue": 2060036, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 11257 }, { "average_project_size": 122649, "billable_hours_per_employee": 129, "client_concentration": 0.37, "client_retention_rate": 0.81, "employee_utilization_rate": 0.79, "gross_billings": 2334669, "net_revenue": 2099865, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 11475 }, { "average_project_size": 108740, "billable_hours_per_employee": 157, "client_concentration": 0.12, "client_retention_rate": 0.72, "employee_utilization_rate": 0.72, "gross_billings": 2712405, "net_revenue": 2140464, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 11697 }, { "average_project_size": 60379, "billable_hours_per_employee": 115, "client_concentration": 0.28, "client_retention_rate": 0.85, "employee_utilization_rate": 0.6, "gross_billings": 2786173, "net_revenue": 2181848, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 11923 } ], "balance_sheet": [ { "assets": 2679565, "current_assets": 1058537, "current_liabilities": 551019, "equity": 2072312, "fixed_assets": 1621028, "liabilities": 1094156, "long_term_liabilities": 543137, "quarter": 1 }, { "assets": 2755402, "current_assets": 905759, "current_liabilities": 533343, "equity": 2123959, "fixed_assets": 1849643, "liabilities": 1113946, "long_term_liabilities": 580603, "quarter": 2 }, { "assets": 2833386, "current_assets": 1044256, "current_liabilities": 668143, "equity": 2143009, "fixed_assets": 1789130, "liabilities": 1134094, "long_term_liabilities": 465951, "quarter": 3 }, { "assets": 2913576, "current_assets": 875063, "current_liabilities": 600252, "equity": 2228672, "fixed_assets": 2038513, "liabilities": 1154607, "long_term_liabilities": 554355, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -52838, "financing_cash_flow": -32570, "investing_cash_flow": -121643, "net_cash_flow": 250937, "operating_cash_flow": 601772, "quarter": 1 }, { "change_in_working_capital": 32630, "financing_cash_flow": -83077, "investing_cash_flow": -490517, "net_cash_flow": 516026, "operating_cash_flow": 599323, "quarter": 2 }, { "change_in_working_capital": 75807, "financing_cash_flow": -137012, "investing_cash_flow": -457493, "net_cash_flow": 124590, "operating_cash_flow": 586826, "quarter": 3 }, { "change_in_working_capital": -67074, "financing_cash_flow": 18475, "investing_cash_flow": -493189, "net_cash_flow": 190871, "operating_cash_flow": 595293, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7687949349987778, "current_ratio": 1.9210535389886738, "debt_to_equity_ratio": 0.5279880635734387, "profit_margin": 0.23635654910885054, "quarter": 1, "return_on_assets": 0.18170971780867418, "return_on_equity": 0.23495641582927668 }, { "asset_turnover_ratio": 0.7620902503518543, "current_ratio": 1.6982673439043918, "debt_to_equity_ratio": 0.5244668093875635, "profit_margin": 0.2297781047829265, "quarter": 2, "return_on_assets": 0.17511165339939508, "return_on_equity": 0.2271715226141371 }, { "asset_turnover_ratio": 0.755443839985092, "current_ratio": 1.562922907221957, "debt_to_equity_ratio": 0.5292063635757013, "profit_margin": 0.20729944535390457, "quarter": 3, "return_on_assets": 0.15660308902493342, "return_on_equity": 0.20705326015896341 }, { "asset_turnover_ratio": 0.7488557017218703, "current_ratio": 1.457826046393848, "debt_to_equity_ratio": 0.5180695050684893, "profit_margin": 0.21527759953947295, "quarter": 4, "return_on_assets": 0.1612118578681318, "return_on_equity": 0.2107546556873331 } ], "income_statement": [ { "depreciation": 114869, "expenses": 1439839, "income_tax": 133294, "marketing_expense": 261232, "net_income": 620197, "net_profit": 486903, "operational_expense": 822300, "product_revenue": 416555, "quarter": 1, "rd_expense": 220842, "revenue": 2060036, "salaries_expense": 695093, "service_revenue": 1643481 }, { "depreciation": 116820, "expenses": 1476914, "income_tax": 140448, "marketing_expense": 225505, "net_income": 622951, "net_profit": 482503, "operational_expense": 816044, "product_revenue": 779775, "quarter": 2, "rd_expense": 217616, "revenue": 2099865, "salaries_expense": 684340, "service_revenue": 1320090 }, { "depreciation": 143109, "expenses": 1514944, "income_tax": 181803, "marketing_expense": 232677, "net_income": 625520, "net_profit": 443717, "operational_expense": 862813, "product_revenue": 529694, "quarter": 3, "rd_expense": 205441, "revenue": 2140464, "salaries_expense": 638112, "service_revenue": 1610770 }, { "depreciation": 125590, "expenses": 1553953, "income_tax": 158192, "marketing_expense": 187026, "net_income": 627895, "net_profit": 469703, "operational_expense": 999677, "product_revenue": 643889, "quarter": 4, "rd_expense": 216693, "revenue": 2181848, "salaries_expense": 509411, "service_revenue": 1537959 } ], "market_conditions": { "gdp_growth": [ 0.02231800443374076, 0.030656481189414116, 0.03007307873110951, 0.022049851687517098 ], "inflation_rate": [ 0.020566887009186144, 0.023076234100237212, 0.015473392238828243, 0.02292694104380107 ], "interest_rate": [ 0.031046692672532756, 0.03583728230720381, 0.034892400715161725, 0.03499416545360795 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 162213, "billable_hours_per_employee": 88, "client_concentration": 0.25, "client_retention_rate": 0.63, "employee_utilization_rate": 0.62, "gross_billings": 792331, "net_revenue": 624646, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 3413 }, { "average_project_size": 103815, "billable_hours_per_employee": 152, "client_concentration": 0.26, "client_retention_rate": 0.77, "employee_utilization_rate": 0.71, "gross_billings": 766147, "net_revenue": 650735, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 3556 }, { "average_project_size": 61340, "billable_hours_per_employee": 128, "client_concentration": 0.11, "client_retention_rate": 0.77, "employee_utilization_rate": 0.67, "gross_billings": 818948, "net_revenue": 677914, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 3704 }, { "average_project_size": 126670, "billable_hours_per_employee": 109, "client_concentration": 0.14, "client_retention_rate": 0.65, "employee_utilization_rate": 0.62, "gross_billings": 904118, "net_revenue": 706228, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 3859 } ], "balance_sheet": [ { "assets": 781931, "current_assets": 257551, "current_liabilities": 208204, "equity": 478465, "fixed_assets": 524380, "liabilities": 443018, "long_term_liabilities": 234814, "quarter": 1 }, { "assets": 799088, "current_assets": 269697, "current_liabilities": 236673, "equity": 503672, "fixed_assets": 529391, "liabilities": 447124, "long_term_liabilities": 210451, "quarter": 2 }, { "assets": 816622, "current_assets": 392162, "current_liabilities": 241230, "equity": 528508, "fixed_assets": 424460, "liabilities": 451269, "long_term_liabilities": 210039, "quarter": 3 }, { "assets": 834540, "current_assets": 301619, "current_liabilities": 253631, "equity": 551337, "fixed_assets": 532921, "liabilities": 455452, "long_term_liabilities": 201821, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 72090, "financing_cash_flow": 45421, "investing_cash_flow": -159329, "net_cash_flow": 162277, "operating_cash_flow": 173789, "quarter": 1 }, { "change_in_working_capital": -40433, "financing_cash_flow": -36390, "investing_cash_flow": -366507, "net_cash_flow": 23858, "operating_cash_flow": 180269, "quarter": 2 }, { "change_in_working_capital": 2576, "financing_cash_flow": -13302, "investing_cash_flow": -371570, "net_cash_flow": -338555, "operating_cash_flow": 200387, "quarter": 3 }, { "change_in_working_capital": -40837, "financing_cash_flow": 46063, "investing_cash_flow": -203966, "net_cash_flow": 43152, "operating_cash_flow": 199583, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7988505379630684, "current_ratio": 1.2370127375074447, "debt_to_equity_ratio": 0.9259151662086046, "profit_margin": 0.22340973927632612, "quarter": 1, "return_on_assets": 0.17847099040708195, "return_on_equity": 0.2916660570783652 }, { "asset_turnover_ratio": 0.8143471057004986, "current_ratio": 1.1395342941526916, "debt_to_equity_ratio": 0.8877285217363681, "profit_margin": 0.23313330311109745, "quarter": 2, "return_on_assets": 0.18985143063091925, "return_on_equity": 0.3012039581314824 }, { "asset_turnover_ratio": 0.8301441793142972, "current_ratio": 1.6256767400406251, "debt_to_equity_ratio": 0.8538546247171283, "profit_margin": 0.24067212065247215, "quarter": 3, "return_on_assets": 0.199792560082878, "return_on_equity": 0.308708666661621 }, { "asset_turnover_ratio": 0.8462482325592542, "current_ratio": 1.189204001088195, "debt_to_equity_ratio": 0.8260864045039604, "profit_margin": 0.24389998697304552, "quarter": 4, "return_on_assets": 0.2063999328971649, "return_on_equity": 0.3124205340835097 } ], "income_statement": [ { "depreciation": 34237, "expenses": 432532, "income_tax": 52562, "marketing_expense": 71475, "net_income": 192114, "net_profit": 139552, "operational_expense": 231680, "product_revenue": 129095, "quarter": 1, "rd_expense": 62639, "revenue": 624646, "salaries_expense": 140030, "service_revenue": 495551 }, { "depreciation": 28561, "expenses": 449070, "income_tax": 49957, "marketing_expense": 70726, "net_income": 201665, "net_profit": 151708, "operational_expense": 237040, "product_revenue": 172118, "quarter": 2, "rd_expense": 46823, "revenue": 650735, "salaries_expense": 157469, "service_revenue": 478617 }, { "depreciation": 37232, "expenses": 466240, "income_tax": 48519, "marketing_expense": 71362, "net_income": 211674, "net_profit": 163155, "operational_expense": 256713, "product_revenue": 194774, "quarter": 3, "rd_expense": 91558, "revenue": 677914, "salaries_expense": 232372, "service_revenue": 483140 }, { "depreciation": 27334, "expenses": 484068, "income_tax": 49911, "marketing_expense": 90057, "net_income": 222160, "net_profit": 172249, "operational_expense": 296607, "product_revenue": 162774, "quarter": 4, "rd_expense": 56713, "revenue": 706228, "salaries_expense": 214190, "service_revenue": 543454 } ], "market_conditions": { "gdp_growth": [ 0.022448268058222698, 0.028005337904246343, 0.02945579895989907, 0.025292999529520944 ], "inflation_rate": [ 0.015317481042930698, 0.017742596339361403, 0.01696373232906205, 0.020862802473951777 ], "interest_rate": [ 0.023145377101549253, 0.027048871581907545, 0.028240554199668522, 0.025178305388932162 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 52257, "billable_hours_per_employee": 127, "client_concentration": 0.15, "client_retention_rate": 0.86, "employee_utilization_rate": 0.68, "gross_billings": 4384222, "net_revenue": 3884026, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 21224 }, { "average_project_size": 192581, "billable_hours_per_employee": 109, "client_concentration": 0.36, "client_retention_rate": 0.67, "employee_utilization_rate": 0.62, "gross_billings": 4749203, "net_revenue": 4010790, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 21917 }, { "average_project_size": 138665, "billable_hours_per_employee": 139, "client_concentration": 0.19, "client_retention_rate": 0.88, "employee_utilization_rate": 0.75, "gross_billings": 4662799, "net_revenue": 4141693, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 22632 }, { "average_project_size": 162772, "billable_hours_per_employee": 82, "client_concentration": 0.25, "client_retention_rate": 0.7, "employee_utilization_rate": 0.75, "gross_billings": 4730980, "net_revenue": 4276867, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 23371 } ], "balance_sheet": [ { "assets": 5036256, "current_assets": 2509062, "current_liabilities": 1132176, "equity": 3908868, "fixed_assets": 2527194, "liabilities": 2150539, "long_term_liabilities": 1018363, "quarter": 1 }, { "assets": 5199982, "current_assets": 1865096, "current_liabilities": 905366, "equity": 4072900, "fixed_assets": 3334886, "liabilities": 2202112, "long_term_liabilities": 1296746, "quarter": 2 }, { "assets": 5369031, "current_assets": 2633035, "current_liabilities": 928154, "equity": 4179899, "fixed_assets": 2735996, "liabilities": 2254922, "long_term_liabilities": 1326768, "quarter": 3 }, { "assets": 5543576, "current_assets": 2644587, "current_liabilities": 1024508, "equity": 4319461, "fixed_assets": 2898989, "liabilities": 2308999, "long_term_liabilities": 1284491, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 46351, "financing_cash_flow": 128913, "investing_cash_flow": -320692, "net_cash_flow": 526687, "operating_cash_flow": 1243387, "quarter": 1 }, { "change_in_working_capital": -85625, "financing_cash_flow": 199032, "investing_cash_flow": -472320, "net_cash_flow": 678652, "operating_cash_flow": 1260441, "quarter": 2 }, { "change_in_working_capital": 67545, "financing_cash_flow": -15050, "investing_cash_flow": -496970, "net_cash_flow": 1101739, "operating_cash_flow": 1320425, "quarter": 3 }, { "change_in_working_capital": -42456, "financing_cash_flow": 13681, "investing_cash_flow": -233571, "net_cash_flow": 987873, "operating_cash_flow": 1287760, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7712129804362606, "current_ratio": 2.2161413066519695, "debt_to_equity_ratio": 0.5501692561631654, "profit_margin": 0.26342537356856005, "quarter": 1, "return_on_assets": 0.20315706747234455, "return_on_equity": 0.26175122823282854 }, { "asset_turnover_ratio": 0.771308439144597, "current_ratio": 2.060046434259736, "debt_to_equity_ratio": 0.5406742124775958, "profit_margin": 0.2680344769982971, "quarter": 2, "return_on_assets": 0.20673725409049493, "return_on_equity": 0.263947064745022 }, { "asset_turnover_ratio": 0.7714041882045383, "current_ratio": 2.836851427672563, "debt_to_equity_ratio": 0.5394680589172131, "profit_margin": 0.25733196545470655, "quarter": 3, "return_on_assets": 0.1985069559106662, "return_on_equity": 0.25497984520678607 }, { "asset_turnover_ratio": 0.7714996601471685, "current_ratio": 2.5813239135272736, "debt_to_equity_ratio": 0.5345572051698116, "profit_margin": 0.2536632539660457, "quarter": 4, "return_on_assets": 0.19570111422662917, "return_on_equity": 0.25116189265281014 } ], "income_statement": [ { "depreciation": 220236, "expenses": 2428329, "income_tax": 432546, "marketing_expense": 456477, "net_income": 1455697, "net_profit": 1023151, "operational_expense": 1281545, "product_revenue": 1082811, "quarter": 1, "rd_expense": 425509, "revenue": 3884026, "salaries_expense": 1029938, "service_revenue": 2801215 }, { "depreciation": 185411, "expenses": 2529220, "income_tax": 406540, "marketing_expense": 379973, "net_income": 1481570, "net_profit": 1075030, "operational_expense": 1383902, "product_revenue": 1441929, "quarter": 2, "rd_expense": 311783, "revenue": 4010790, "salaries_expense": 1130410, "service_revenue": 2568861 }, { "depreciation": 254635, "expenses": 2634303, "income_tax": 441600, "marketing_expense": 441820, "net_income": 1507390, "net_profit": 1065790, "operational_expense": 1377610, "product_revenue": 1027527, "quarter": 3, "rd_expense": 463995, "revenue": 4141693, "salaries_expense": 1282698, "service_revenue": 3114166 }, { "depreciation": 202876, "expenses": 2743752, "income_tax": 448231, "marketing_expense": 374470, "net_income": 1533115, "net_profit": 1084884, "operational_expense": 1554374, "product_revenue": 881982, "quarter": 4, "rd_expense": 494368, "revenue": 4276867, "salaries_expense": 892501, "service_revenue": 3394885 } ], "market_conditions": { "gdp_growth": [ 0.0031892255225274653, 0.0033713309667957264, 0.0083136801158732, 0.016214183678783387 ], "inflation_rate": [ 0.015780483106134384, 0.021965624385465857, 0.021520402600621654, 0.02270860978805955 ], "interest_rate": [ 0.022714784413174587, 0.020734676135548753, 0.021316210515296318, 0.025763441998851798 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 71199, "billable_hours_per_employee": 158, "client_concentration": 0.24, "client_retention_rate": 0.76, "employee_utilization_rate": 0.63, "gross_billings": 4844952, "net_revenue": 3774995, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 20628 }, { "average_project_size": 175490, "billable_hours_per_employee": 86, "client_concentration": 0.26, "client_retention_rate": 0.66, "employee_utilization_rate": 0.77, "gross_billings": 4810191, "net_revenue": 3853653, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 21058 }, { "average_project_size": 173821, "billable_hours_per_employee": 153, "client_concentration": 0.1, "client_retention_rate": 0.64, "employee_utilization_rate": 0.71, "gross_billings": 4882388, "net_revenue": 3933950, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 21497 }, { "average_project_size": 120768, "billable_hours_per_employee": 146, "client_concentration": 0.38, "client_retention_rate": 0.71, "employee_utilization_rate": 0.8, "gross_billings": 4500246, "net_revenue": 4015921, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 21945 } ], "balance_sheet": [ { "assets": 5297243, "current_assets": 1673102, "current_liabilities": 1462898, "equity": 3350140, "fixed_assets": 3624141, "liabilities": 2877804, "long_term_liabilities": 1414906, "quarter": 1 }, { "assets": 5391955, "current_assets": 2346806, "current_liabilities": 1615277, "equity": 3377783, "fixed_assets": 3045149, "liabilities": 2907927, "long_term_liabilities": 1292650, "quarter": 2 }, { "assets": 5488361, "current_assets": 2020380, "current_liabilities": 1380263, "equity": 3407970, "fixed_assets": 3467981, "liabilities": 2938365, "long_term_liabilities": 1558102, "quarter": 3 }, { "assets": 5586490, "current_assets": 1954741, "current_liabilities": 1745200, "equity": 3517940, "fixed_assets": 3631749, "liabilities": 2969122, "long_term_liabilities": 1223922, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -85875, "financing_cash_flow": -21362, "investing_cash_flow": -202813, "net_cash_flow": 679521, "operating_cash_flow": 1129529, "quarter": 1 }, { "change_in_working_capital": -14560, "financing_cash_flow": -109056, "investing_cash_flow": -175703, "net_cash_flow": 660983, "operating_cash_flow": 1159043, "quarter": 2 }, { "change_in_working_capital": -64305, "financing_cash_flow": -66686, "investing_cash_flow": -122000, "net_cash_flow": 770625, "operating_cash_flow": 1045048, "quarter": 3 }, { "change_in_working_capital": -93772, "financing_cash_flow": -136730, "investing_cash_flow": -349171, "net_cash_flow": 954175, "operating_cash_flow": 1097856, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7126339116404514, "current_ratio": 1.1436901274046447, "debt_to_equity_ratio": 0.8590100712209042, "profit_margin": 0.2465436378061428, "quarter": 1, "return_on_assets": 0.17569535699985822, "return_on_equity": 0.27780958407708334 }, { "asset_turnover_ratio": 0.7147042213816696, "current_ratio": 1.4528814562455852, "debt_to_equity_ratio": 0.8608981097956855, "profit_margin": 0.2319240990301929, "quarter": 2, "return_on_assets": 0.16575713261701924, "return_on_equity": 0.26459811065423683 }, { "asset_turnover_ratio": 0.7167804741707041, "current_ratio": 1.4637645144439864, "debt_to_equity_ratio": 0.8622038926399, "profit_margin": 0.21809479022356665, "quarter": 3, "return_on_assets": 0.15632608715060836, "return_on_equity": 0.25175515042679364 }, { "asset_turnover_ratio": 0.7188630070043981, "current_ratio": 1.1200670410268163, "debt_to_equity_ratio": 0.8439944967793652, "profit_margin": 0.22425042723698996, "quarter": 4, "return_on_assets": 0.1612053364456036, "return_on_equity": 0.255994132930067 } ], "income_statement": [ { "depreciation": 198828, "expenses": 2603876, "income_tax": 240418, "marketing_expense": 400180, "net_income": 1171119, "net_profit": 930701, "operational_expense": 1417921, "product_revenue": 1300520, "quarter": 1, "rd_expense": 489990, "revenue": 3774995, "salaries_expense": 1144967, "service_revenue": 2474475 }, { "depreciation": 265288, "expenses": 2667227, "income_tax": 292671, "marketing_expense": 313091, "net_income": 1186426, "net_profit": 893755, "operational_expense": 1392777, "product_revenue": 1002647, "quarter": 2, "rd_expense": 269612, "revenue": 3853653, "salaries_expense": 870374, "service_revenue": 2851006 }, { "depreciation": 187074, "expenses": 2732120, "income_tax": 343856, "marketing_expense": 517013, "net_income": 1201830, "net_profit": 857974, "operational_expense": 1478629, "product_revenue": 994594, "quarter": 3, "rd_expense": 324336, "revenue": 3933950, "salaries_expense": 982917, "service_revenue": 2939356 }, { "depreciation": 197284, "expenses": 2798592, "income_tax": 316757, "marketing_expense": 419486, "net_income": 1217329, "net_profit": 900572, "operational_expense": 1629904, "product_revenue": 862609, "quarter": 4, "rd_expense": 521224, "revenue": 4015921, "salaries_expense": 1249359, "service_revenue": 3153312 } ], "market_conditions": { "gdp_growth": [ 0.034743486997244215, 0.03686934745351918, 0.021996478191008435, 0.027326465982155386 ], "inflation_rate": [ 0.018344464911997486, 0.011581852329051765, 0.01690638241371462, 0.011672395276504247 ], "interest_rate": [ 0.029579272864227762, 0.02958243851419537, 0.031771746454978725, 0.024006938549658702 ], "year": 2003 }, "random_event": { "description": "Guzman-Guerrero Industry Recognition in 2003", "impact": -0.08, "type": "Industry Recognition" }, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 113288, "billable_hours_per_employee": 91, "client_concentration": 0.25, "client_retention_rate": 0.85, "employee_utilization_rate": 0.77, "gross_billings": 2294034, "net_revenue": 2043600, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 11167 }, { "average_project_size": 145212, "billable_hours_per_employee": 152, "client_concentration": 0.32, "client_retention_rate": 0.88, "employee_utilization_rate": 0.64, "gross_billings": 2407434, "net_revenue": 2110230, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 11531 }, { "average_project_size": 103416, "billable_hours_per_employee": 104, "client_concentration": 0.14, "client_retention_rate": 0.78, "employee_utilization_rate": 0.63, "gross_billings": 2804662, "net_revenue": 2179033, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 11907 }, { "average_project_size": 123921, "billable_hours_per_employee": 132, "client_concentration": 0.32, "client_retention_rate": 0.84, "employee_utilization_rate": 0.74, "gross_billings": 2709649, "net_revenue": 2250079, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 12296 } ], "balance_sheet": [ { "assets": 2428122, "current_assets": 1026482, "current_liabilities": 695083, "equity": 1569521, "fixed_assets": 1401640, "liabilities": 1221657, "long_term_liabilities": 526574, "quarter": 1 }, { "assets": 2470685, "current_assets": 841507, "current_liabilities": 629398, "equity": 1630736, "fixed_assets": 1629178, "liabilities": 1234605, "long_term_liabilities": 605207, "quarter": 2 }, { "assets": 2513994, "current_assets": 1209756, "current_liabilities": 722737, "equity": 1675594, "fixed_assets": 1304238, "liabilities": 1247691, "long_term_liabilities": 524954, "quarter": 3 }, { "assets": 2558063, "current_assets": 809178, "current_liabilities": 718122, "equity": 1711134, "fixed_assets": 1748885, "liabilities": 1260915, "long_term_liabilities": 542793, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -65019, "financing_cash_flow": 108119, "investing_cash_flow": -256044, "net_cash_flow": -82728, "operating_cash_flow": 450185, "quarter": 1 }, { "change_in_working_capital": 58479, "financing_cash_flow": -36061, "investing_cash_flow": -147419, "net_cash_flow": 159705, "operating_cash_flow": 532411, "quarter": 2 }, { "change_in_working_capital": 24859, "financing_cash_flow": 55386, "investing_cash_flow": -206534, "net_cash_flow": -6904, "operating_cash_flow": 568976, "quarter": 3 }, { "change_in_working_capital": -61488, "financing_cash_flow": 19119, "investing_cash_flow": -224497, "net_cash_flow": 131401, "operating_cash_flow": 527235, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8416381054988176, "current_ratio": 1.4767761547901475, "debt_to_equity_ratio": 0.7783629527734894, "profit_margin": 0.1776551184184772, "quarter": 1, "return_on_assets": 0.14952131729789525, "return_on_equity": 0.23131643348512063 }, { "asset_turnover_ratio": 0.8541072617512957, "current_ratio": 1.3370029774482919, "debt_to_equity_ratio": 0.757084531156484, "profit_margin": 0.18702037218691803, "quarter": 2, "return_on_assets": 0.15973545798027672, "return_on_equity": 0.24201096928012872 }, { "asset_turnover_ratio": 0.8667614162961407, "current_ratio": 1.673853697818155, "debt_to_equity_ratio": 0.7446260848391675, "profit_margin": 0.1878314830477556, "quarter": 3, "return_on_assets": 0.1628050822714772, "return_on_equity": 0.2442662124595815 }, { "asset_turnover_ratio": 0.8796026524757209, "current_ratio": 1.1267973965426488, "debt_to_equity_ratio": 0.7368885195431801, "profit_margin": 0.1839873177786202, "quarter": 4, "return_on_assets": 0.1618357327399677, "return_on_equity": 0.24193663383463831 } ], "income_statement": [ { "depreciation": 87129, "expenses": 1569404, "income_tax": 111140, "marketing_expense": 220087, "net_income": 474196, "net_profit": 363056, "operational_expense": 1027095, "product_revenue": 517494, "quarter": 1, "rd_expense": 307303, "revenue": 2043600, "salaries_expense": 771193, "service_revenue": 1526106 }, { "depreciation": 137755, "expenses": 1608287, "income_tax": 107287, "marketing_expense": 253117, "net_income": 501943, "net_profit": 394656, "operational_expense": 948322, "product_revenue": 749711, "quarter": 2, "rd_expense": 203806, "revenue": 2110230, "salaries_expense": 743037, "service_revenue": 1360519 }, { "depreciation": 159685, "expenses": 1648134, "income_tax": 121608, "marketing_expense": 329604, "net_income": 530899, "net_profit": 409291, "operational_expense": 1094141, "product_revenue": 689563, "quarter": 3, "rd_expense": 324481, "revenue": 2179033, "salaries_expense": 677737, "service_revenue": 1489470 }, { "depreciation": 113249, "expenses": 1688968, "income_tax": 147125, "marketing_expense": 226077, "net_income": 561111, "net_profit": 413986, "operational_expense": 1125103, "product_revenue": 797026, "quarter": 4, "rd_expense": 216706, "revenue": 2250079, "salaries_expense": 512263, "service_revenue": 1453053 } ], "market_conditions": { "gdp_growth": [ 0.005671080349311554, 0.017160278608840913, 0.019959755465458355, 0.009840647275908321 ], "inflation_rate": [ 0.014502161506777491, 0.00850639028820199, 0.012593218170775635, 0.016362834358689203 ], "interest_rate": [ 0.037719178647427756, 0.03920206798187656, 0.040114897938282004, 0.04099468535487611 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 96706, "billable_hours_per_employee": 120, "client_concentration": 0.3, "client_retention_rate": 0.84, "employee_utilization_rate": 0.69, "gross_billings": 2036749, "net_revenue": 1640181, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 8963 }, { "average_project_size": 102424, "billable_hours_per_employee": 105, "client_concentration": 0.34, "client_retention_rate": 0.71, "employee_utilization_rate": 0.69, "gross_billings": 1845188, "net_revenue": 1671884, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 9136 }, { "average_project_size": 195472, "billable_hours_per_employee": 152, "client_concentration": 0.12, "client_retention_rate": 0.72, "employee_utilization_rate": 0.73, "gross_billings": 2144138, "net_revenue": 1704201, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 9313 }, { "average_project_size": 174163, "billable_hours_per_employee": 158, "client_concentration": 0.27, "client_retention_rate": 0.69, "employee_utilization_rate": 0.7, "gross_billings": 1989792, "net_revenue": 1737142, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 9493 } ], "balance_sheet": [ { "assets": 1703570, "current_assets": 720422, "current_liabilities": 516174, "equity": 1233573, "fixed_assets": 983148, "liabilities": 877937, "long_term_liabilities": 361763, "quarter": 1 }, { "assets": 1729801, "current_assets": 833424, "current_liabilities": 475691, "equity": 1254981, "fixed_assets": 896377, "liabilities": 902505, "long_term_liabilities": 426814, "quarter": 2 }, { "assets": 1756437, "current_assets": 684923, "current_liabilities": 502240, "equity": 1289571, "fixed_assets": 1071514, "liabilities": 927760, "long_term_liabilities": 425520, "quarter": 3 }, { "assets": 1783482, "current_assets": 658483, "current_liabilities": 447070, "equity": 1261068, "fixed_assets": 1124999, "liabilities": 953723, "long_term_liabilities": 506653, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 32297, "financing_cash_flow": 172799, "investing_cash_flow": -141835, "net_cash_flow": 365601, "operating_cash_flow": 488883, "quarter": 1 }, { "change_in_working_capital": 52868, "financing_cash_flow": -170245, "investing_cash_flow": -364938, "net_cash_flow": 225149, "operating_cash_flow": 492497, "quarter": 2 }, { "change_in_working_capital": -56667, "financing_cash_flow": -195823, "investing_cash_flow": -475742, "net_cash_flow": 360140, "operating_cash_flow": 517824, "quarter": 3 }, { "change_in_working_capital": 7430, "financing_cash_flow": -51011, "investing_cash_flow": -300975, "net_cash_flow": 566116, "operating_cash_flow": 506794, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9627904929060738, "current_ratio": 1.3956960249838233, "debt_to_equity_ratio": 0.7117025097014932, "profit_margin": 0.24871645263541037, "quarter": 1, "return_on_assets": 0.23946183602669688, "return_on_equity": 0.3306978995162832 }, { "asset_turnover_ratio": 0.9665181139333369, "current_ratio": 1.7520281022764779, "debt_to_equity_ratio": 0.7191383773937613, "profit_margin": 0.25581021171325286, "quarter": 2, "return_on_assets": 0.2472452033499807, "return_on_equity": 0.34079001992858854 }, { "asset_turnover_ratio": 0.9702602484461441, "current_ratio": 1.3637364606562599, "debt_to_equity_ratio": 0.7194330517668279, "profit_margin": 0.27044579835359794, "quarter": 3, "return_on_assets": 0.26240280750177775, "return_on_equity": 0.3574010271632969 }, { "asset_turnover_ratio": 0.9740171193205202, "current_ratio": 1.4728856778580535, "debt_to_equity_ratio": 0.756281976864055, "profit_margin": 0.24828655343086517, "quarter": 4, "return_on_assets": 0.2418353535387517, "return_on_equity": 0.3420188284850619 } ], "income_statement": [ { "depreciation": 80943, "expenses": 1067680, "income_tax": 164561, "marketing_expense": 124032, "net_income": 572501, "net_profit": 407940, "operational_expense": 714439, "product_revenue": 422158, "quarter": 1, "rd_expense": 173284, "revenue": 1640181, "salaries_expense": 456518, "service_revenue": 1218023 }, { "depreciation": 64812, "expenses": 1086745, "income_tax": 157454, "marketing_expense": 179742, "net_income": 585139, "net_profit": 427685, "operational_expense": 685257, "product_revenue": 453220, "quarter": 2, "rd_expense": 132353, "revenue": 1671884, "salaries_expense": 343387, "service_revenue": 1218664 }, { "depreciation": 56930, "expenses": 1106150, "income_tax": 137157, "marketing_expense": 203584, "net_income": 598051, "net_profit": 460894, "operational_expense": 595595, "product_revenue": 585168, "quarter": 3, "rd_expense": 159420, "revenue": 1704201, "salaries_expense": 376111, "service_revenue": 1119033 }, { "depreciation": 75485, "expenses": 1125903, "income_tax": 179930, "marketing_expense": 225030, "net_income": 611239, "net_profit": 431309, "operational_expense": 653845, "product_revenue": 499483, "quarter": 4, "rd_expense": 191047, "revenue": 1737142, "salaries_expense": 355971, "service_revenue": 1237659 } ], "market_conditions": { "gdp_growth": [ 0.0020247697799741504, 0.0031077568477408633, 0.008514981203471425, 0.019308993825072812 ], "inflation_rate": [ 0.016602538708172507, 0.017133290408084898, 0.016661090576574347, 0.018078436246930778 ], "interest_rate": [ 0.031221994413009782, 0.030996544531650447, 0.027253219263077826, 0.03331597696909264 ], "year": 2005 }, "random_event": { "description": "Guzman-Guerrero Economic Slowdown Impact in 2005", "impact": 0.1, "type": "Economic Slowdown Impact" }, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 71376, "billable_hours_per_employee": 117, "client_concentration": 0.26, "client_retention_rate": 0.73, "employee_utilization_rate": 0.66, "gross_billings": 2593100, "net_revenue": 2108588, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 11522 }, { "average_project_size": 117686, "billable_hours_per_employee": 148, "client_concentration": 0.18, "client_retention_rate": 0.82, "employee_utilization_rate": 0.63, "gross_billings": 2506139, "net_revenue": 2200661, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 12025 }, { "average_project_size": 69201, "billable_hours_per_employee": 155, "client_concentration": 0.33, "client_retention_rate": 0.65, "employee_utilization_rate": 0.64, "gross_billings": 2573293, "net_revenue": 2296754, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 12551 }, { "average_project_size": 112906, "billable_hours_per_employee": 141, "client_concentration": 0.38, "client_retention_rate": 0.8, "employee_utilization_rate": 0.7, "gross_billings": 2997538, "net_revenue": 2397044, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 13099 } ], "balance_sheet": [ { "assets": 2919370, "current_assets": 984856, "current_liabilities": 696540, "equity": 1790735, "fixed_assets": 1934514, "liabilities": 1443596, "long_term_liabilities": 747056, "quarter": 1 }, { "assets": 2991652, "current_assets": 1077864, "current_liabilities": 660292, "equity": 1858032, "fixed_assets": 1913788, "liabilities": 1462857, "long_term_liabilities": 802565, "quarter": 2 }, { "assets": 3065723, "current_assets": 1281297, "current_liabilities": 686555, "equity": 1910706, "fixed_assets": 1784426, "liabilities": 1482374, "long_term_liabilities": 795819, "quarter": 3 }, { "assets": 3141629, "current_assets": 1038744, "current_liabilities": 783844, "equity": 2013222, "fixed_assets": 2102885, "liabilities": 1502152, "long_term_liabilities": 718308, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -34835, "financing_cash_flow": 2415, "investing_cash_flow": -385676, "net_cash_flow": -37494, "operating_cash_flow": 458878, "quarter": 1 }, { "change_in_working_capital": -63814, "financing_cash_flow": 39605, "investing_cash_flow": -176261, "net_cash_flow": 291423, "operating_cash_flow": 469682, "quarter": 2 }, { "change_in_working_capital": -95121, "financing_cash_flow": 120022, "investing_cash_flow": -271132, "net_cash_flow": 321404, "operating_cash_flow": 483893, "quarter": 3 }, { "change_in_working_capital": 49128, "financing_cash_flow": 133313, "investing_cash_flow": -338988, "net_cash_flow": 121760, "operating_cash_flow": 525451, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7222750113894436, "current_ratio": 1.4139259769718897, "debt_to_equity_ratio": 0.8061471965422019, "profit_margin": 0.14937057405239904, "quarter": 1, "return_on_assets": 0.10788663307494425, "return_on_equity": 0.17588364554219357 }, { "asset_turnover_ratio": 0.7356005979305079, "current_ratio": 1.6324050571565307, "debt_to_equity_ratio": 0.7873152884342143, "profit_margin": 0.14960823134503679, "quarter": 2, "return_on_assets": 0.11005190443273483, "return_on_equity": 0.17719662524649737 }, { "asset_turnover_ratio": 0.7491720550095361, "current_ratio": 1.8662700002184822, "debt_to_equity_ratio": 0.7758252708684643, "profit_margin": 0.14253028404435128, "quarter": 3, "return_on_assets": 0.10677970579859955, "return_on_equity": 0.17132777099145552 }, { "asset_turnover_ratio": 0.7629939754184851, "current_ratio": 1.3251922576431026, "debt_to_equity_ratio": 0.7461432469941218, "profit_margin": 0.155919123720716, "quarter": 4, "return_on_assets": 0.11896535205143574, "return_on_equity": 0.18564519958554 } ], "income_statement": [ { "depreciation": 143917, "expenses": 1677291, "income_tax": 116336, "marketing_expense": 249963, "net_income": 431297, "net_profit": 314961, "operational_expense": 1140709, "product_revenue": 526195, "quarter": 1, "rd_expense": 322938, "revenue": 2108588, "salaries_expense": 698921, "service_revenue": 1582393 }, { "depreciation": 140445, "expenses": 1753081, "income_tax": 118343, "marketing_expense": 252425, "net_income": 447580, "net_profit": 329237, "operational_expense": 1149752, "product_revenue": 544040, "quarter": 2, "rd_expense": 238810, "revenue": 2200661, "salaries_expense": 571419, "service_revenue": 1656621 }, { "depreciation": 156536, "expenses": 1832296, "income_tax": 137101, "marketing_expense": 185699, "net_income": 464458, "net_profit": 327357, "operational_expense": 1238670, "product_revenue": 489234, "quarter": 3, "rd_expense": 332079, "revenue": 2296754, "salaries_expense": 906723, "service_revenue": 1807520 }, { "depreciation": 151706, "expenses": 1915091, "income_tax": 108208, "marketing_expense": 315094, "net_income": 481953, "net_profit": 373745, "operational_expense": 1257383, "product_revenue": 629080, "quarter": 4, "rd_expense": 263663, "revenue": 2397044, "salaries_expense": 840346, "service_revenue": 1767964 } ], "market_conditions": { "gdp_growth": [ 0.02179975842621029, 0.007004392624817977, 0.011901628142551126, 0.01624718529423957 ], "inflation_rate": [ 0.008058180354594258, 0.01299794613530827, 0.009357110453102302, 0.007903132311046293 ], "interest_rate": [ 0.021417008670772602, 0.023538417092173882, 0.025497929922039305, 0.024228349951910647 ], "year": 2006 }, "random_event": { "description": "Guzman-Guerrero New Ad Campaign Launch in 2006", "impact": -0.05, "type": "New Ad Campaign Launch" }, "year": 2006 } ]

{ "advertising_type": "Branding Services", "financial_health": "Average", "founding_year": 1998, "industry": "Advertising", "location": "Lake Amanda", "name": "Morris LLC", "num_employees": 692, "region": "Middle East & Africa", "revenue_size": "Medium", "website": "www.morrisllc.com" }

[ { "advertising_kpis": [ { "average_project_size": 55257, "billable_hours_per_employee": 99, "client_concentration": 0.22, "client_retention_rate": 0.82, "employee_utilization_rate": 0.62, "gross_billings": 17476751, "net_revenue": 14287639, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 20647 }, { "average_project_size": 169321, "billable_hours_per_employee": 103, "client_concentration": 0.18, "client_retention_rate": 0.66, "employee_utilization_rate": 0.75, "gross_billings": 16673898, "net_revenue": 14022039, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 20263 }, { "average_project_size": 184870, "billable_hours_per_employee": 97, "client_concentration": 0.27, "client_retention_rate": 0.67, "employee_utilization_rate": 0.74, "gross_billings": 15495841, "net_revenue": 13761377, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 19886 }, { "average_project_size": 56413, "billable_hours_per_employee": 147, "client_concentration": 0.14, "client_retention_rate": 0.66, "employee_utilization_rate": 0.69, "gross_billings": 17405902, "net_revenue": 13505560, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 19517 } ], "balance_sheet": [ { "assets": 15410419, "current_assets": 4945663, "current_liabilities": 4596977, "equity": 10211985, "fixed_assets": 10464756, "liabilities": 8774568, "long_term_liabilities": 4177591, "quarter": 1 }, { "assets": 15878785, "current_assets": 5598792, "current_liabilities": 4707455, "equity": 10521155, "fixed_assets": 10279993, "liabilities": 9024757, "long_term_liabilities": 4317302, "quarter": 2 }, { "assets": 16361385, "current_assets": 7498169, "current_liabilities": 4749092, "equity": 10568997, "fixed_assets": 8863216, "liabilities": 9282080, "long_term_liabilities": 4532988, "quarter": 3 }, { "assets": 16858654, "current_assets": 6937002, "current_liabilities": 5334020, "equity": 10940374, "fixed_assets": 9921652, "liabilities": 9546739, "long_term_liabilities": 4212719, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 58755, "financing_cash_flow": -161310, "investing_cash_flow": -249493, "net_cash_flow": 3792755, "operating_cash_flow": 4090253, "quarter": 1 }, { "change_in_working_capital": 84597, "financing_cash_flow": 11418, "investing_cash_flow": -137252, "net_cash_flow": 3917807, "operating_cash_flow": 4362720, "quarter": 2 }, { "change_in_working_capital": 16712, "financing_cash_flow": 56707, "investing_cash_flow": -323988, "net_cash_flow": 4056358, "operating_cash_flow": 4216457, "quarter": 3 }, { "change_in_working_capital": -6983, "financing_cash_flow": 72578, "investing_cash_flow": -335618, "net_cash_flow": 4155428, "operating_cash_flow": 4289274, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.927141500824864, "current_ratio": 1.0758511517460279, "debt_to_equity_ratio": 0.8592421551735534, "profit_margin": 0.25029565766604267, "quarter": 1, "return_on_assets": 0.23205949169844117, "return_on_equity": 0.3501898994172044 }, { "asset_turnover_ratio": 0.8830675017011692, "current_ratio": 1.1893458354886026, "debt_to_equity_ratio": 0.8577724593925287, "profit_margin": 0.2615259449784728, "quarter": 2, "return_on_assets": 0.23094506286217742, "return_on_equity": 0.3485479493458655 }, { "asset_turnover_ratio": 0.8410887586839378, "current_ratio": 1.5788637069991485, "debt_to_equity_ratio": 0.8782366008808594, "profit_margin": 0.2535859601840717, "quarter": 3, "return_on_assets": 0.21328830047089534, "return_on_equity": 0.3301819463095694 }, { "asset_turnover_ratio": 0.8011054737821892, "current_ratio": 1.300520432994252, "debt_to_equity_ratio": 0.8726154151585677, "profit_margin": 0.2686640909373621, "quarter": 4, "return_on_assets": 0.21522827385863663, "return_on_equity": 0.3316576745913805 } ], "income_statement": [ { "depreciation": 514119, "expenses": 9297048, "income_tax": 1414457, "marketing_expense": 1738025, "net_income": 4990591, "net_profit": 3576134, "operational_expense": 6307032, "product_revenue": 4458489, "quarter": 1, "rd_expense": 1429784, "revenue": 14287639, "salaries_expense": 3803931, "service_revenue": 9829150 }, { "depreciation": 695593, "expenses": 9061090, "income_tax": 1293822, "marketing_expense": 1210659, "net_income": 4960949, "net_profit": 3667127, "operational_expense": 6214762, "product_revenue": 3905895, "quarter": 2, "rd_expense": 1339179, "revenue": 14022039, "salaries_expense": 3557106, "service_revenue": 10116144 }, { "depreciation": 726765, "expenses": 8831121, "income_tax": 1440564, "marketing_expense": 1646176, "net_income": 4930256, "net_profit": 3489692, "operational_expense": 4705032, "product_revenue": 4328674, "quarter": 3, "rd_expense": 1644140, "revenue": 13761377, "salaries_expense": 3971293, "service_revenue": 9432703 }, { "depreciation": 660815, "expenses": 8606989, "income_tax": 1270112, "marketing_expense": 1031128, "net_income": 4898571, "net_profit": 3628459, "operational_expense": 5118001, "product_revenue": 3738219, "quarter": 4, "rd_expense": 1180990, "revenue": 13505560, "salaries_expense": 3674042, "service_revenue": 9767341 } ], "market_conditions": { "gdp_growth": [ -0.011657771661720936, -0.01960715003118354, -0.021504526216793683, -0.011191762220780522 ], "inflation_rate": [ 0.024875960313051372, 0.027213825272245612, 0.027924567524216293, 0.027637642318587015 ], "interest_rate": [ 0.04948334138027032, 0.043441828110845536, 0.044732196337957525, 0.04172023739581675 ], "year": 1998 }, "random_event": { "description": "Morris LLC Introduction of New Service in 1998", "impact": 0.08, "type": "Introduction of New Service" }, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 186297, "billable_hours_per_employee": 101, "client_concentration": 0.33, "client_retention_rate": 0.9, "employee_utilization_rate": 0.78, "gross_billings": 19634787, "net_revenue": 16753820, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 24211 }, { "average_project_size": 109890, "billable_hours_per_employee": 114, "client_concentration": 0.38, "client_retention_rate": 0.69, "employee_utilization_rate": 0.64, "gross_billings": 21772669, "net_revenue": 16783726, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 24254 }, { "average_project_size": 56756, "billable_hours_per_employee": 111, "client_concentration": 0.28, "client_retention_rate": 0.81, "employee_utilization_rate": 0.71, "gross_billings": 19190014, "net_revenue": 16813686, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 24297 }, { "average_project_size": 55322, "billable_hours_per_employee": 111, "client_concentration": 0.1, "client_retention_rate": 0.79, "employee_utilization_rate": 0.66, "gross_billings": 19375832, "net_revenue": 16843699, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 24341 } ], "balance_sheet": [ { "assets": 19210504, "current_assets": 9469879, "current_liabilities": 4476232, "equity": 16326630, "fixed_assets": 9740625, "liabilities": 7802436, "long_term_liabilities": 3326204, "quarter": 1 }, { "assets": 19588430, "current_assets": 9379731, "current_liabilities": 3680909, "equity": 16495228, "fixed_assets": 10208699, "liabilities": 7887396, "long_term_liabilities": 4206487, "quarter": 2 }, { "assets": 19973791, "current_assets": 8647767, "current_liabilities": 3212214, "equity": 16764341, "fixed_assets": 11326024, "liabilities": 7973281, "long_term_liabilities": 4761067, "quarter": 3 }, { "assets": 20366733, "current_assets": 7981175, "current_liabilities": 4804517, "equity": 17202233, "fixed_assets": 12385558, "liabilities": 8060101, "long_term_liabilities": 3255584, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -31773, "financing_cash_flow": -47187, "investing_cash_flow": -143914, "net_cash_flow": 5523908, "operating_cash_flow": 5877136, "quarter": 1 }, { "change_in_working_capital": 84249, "financing_cash_flow": -76716, "investing_cash_flow": -464304, "net_cash_flow": 5181438, "operating_cash_flow": 5507373, "quarter": 2 }, { "change_in_working_capital": -55081, "financing_cash_flow": 64142, "investing_cash_flow": -248184, "net_cash_flow": 5220699, "operating_cash_flow": 5443288, "quarter": 3 }, { "change_in_working_capital": -33495, "financing_cash_flow": 7616, "investing_cash_flow": -200742, "net_cash_flow": 5058956, "operating_cash_flow": 5547880, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8721176706243626, "current_ratio": 2.115591640469037, "debt_to_equity_ratio": 0.4778962958062993, "profit_margin": 0.29357853910332093, "quarter": 1, "return_on_assets": 0.2560350316680916, "return_on_equity": 0.30126008857921077 }, { "asset_turnover_ratio": 0.8568183361300523, "current_ratio": 2.548210509958274, "debt_to_equity_ratio": 0.4781622903302701, "profit_margin": 0.285645392447422, "quarter": 2, "return_on_assets": 0.2447462098800159, "return_on_equity": 0.29064126909916005 }, { "asset_turnover_ratio": 0.8417874203249649, "current_ratio": 2.6921515814326193, "debt_to_equity_ratio": 0.47560956914441194, "profit_margin": 0.2833305558340985, "quarter": 3, "return_on_assets": 0.23850409769482417, "return_on_equity": 0.2841645251668407 }, { "asset_turnover_ratio": 0.8270201705889698, "current_ratio": 1.6611815506116432, "debt_to_equity_ratio": 0.4685496935194402, "profit_margin": 0.2906488058234714, "quarter": 4, "return_on_assets": 0.2403724249736077, "return_on_equity": 0.2845910179219175 } ], "income_statement": [ { "depreciation": 958574, "expenses": 10425236, "income_tax": 1410022, "marketing_expense": 1670707, "net_income": 6328584, "net_profit": 4918562, "operational_expense": 6288653, "product_revenue": 4490085, "quarter": 1, "rd_expense": 1705916, "revenue": 16753820, "salaries_expense": 4069778, "service_revenue": 12263735 }, { "depreciation": 713179, "expenses": 10400449, "income_tax": 1589083, "marketing_expense": 2009178, "net_income": 6383277, "net_profit": 4794194, "operational_expense": 6198478, "product_revenue": 6549463, "quarter": 2, "rd_expense": 1821852, "revenue": 16783726, "salaries_expense": 4747167, "service_revenue": 10234263 }, { "depreciation": 679457, "expenses": 10375722, "income_tax": 1674133, "marketing_expense": 1814644, "net_income": 6437964, "net_profit": 4763831, "operational_expense": 6681426, "product_revenue": 6419284, "quarter": 3, "rd_expense": 1698509, "revenue": 16813686, "salaries_expense": 3504063, "service_revenue": 10394402 }, { "depreciation": 652279, "expenses": 10351053, "income_tax": 1597045, "marketing_expense": 2031881, "net_income": 6492646, "net_profit": 4895601, "operational_expense": 6158947, "product_revenue": 6438039, "quarter": 4, "rd_expense": 1611516, "revenue": 16843699, "salaries_expense": 5019344, "service_revenue": 10405660 } ], "market_conditions": { "gdp_growth": [ -0.00438424950040839, 0.012351276583392917, 0.005904171648090201, 0.0048153815229367136 ], "inflation_rate": [ 0.024074176756683496, 0.02338052142263573, 0.023614770054196772, 0.026982822603837293 ], "interest_rate": [ 0.05386712022944869, 0.0594900798700981, 0.054976284012290565, 0.05663002842907745 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 52889, "billable_hours_per_employee": 149, "client_concentration": 0.21, "client_retention_rate": 0.63, "employee_utilization_rate": 0.71, "gross_billings": 20153222, "net_revenue": 17744298, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 25642 }, { "average_project_size": 100345, "billable_hours_per_employee": 136, "client_concentration": 0.13, "client_retention_rate": 0.77, "employee_utilization_rate": 0.68, "gross_billings": 21156195, "net_revenue": 17617380, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 25459 }, { "average_project_size": 92798, "billable_hours_per_employee": 159, "client_concentration": 0.34, "client_retention_rate": 0.87, "employee_utilization_rate": 0.7, "gross_billings": 21823000, "net_revenue": 17491370, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 25277 }, { "average_project_size": 66585, "billable_hours_per_employee": 128, "client_concentration": 0.33, "client_retention_rate": 0.69, "employee_utilization_rate": 0.67, "gross_billings": 22036838, "net_revenue": 17366261, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 25096 } ], "balance_sheet": [ { "assets": 25160109, "current_assets": 11860965, "current_liabilities": 6140311, "equity": 17363145, "fixed_assets": 13299144, "liabilities": 12274032, "long_term_liabilities": 6133721, "quarter": 1 }, { "assets": 25605305, "current_assets": 8010923, "current_liabilities": 4990217, "equity": 17604437, "fixed_assets": 17594382, "liabilities": 12386169, "long_term_liabilities": 7395952, "quarter": 2 }, { "assets": 26058379, "current_assets": 9113660, "current_liabilities": 6860632, "equity": 17908024, "fixed_assets": 16944719, "liabilities": 12499332, "long_term_liabilities": 5638700, "quarter": 3 }, { "assets": 26519469, "current_assets": 9015978, "current_liabilities": 5347295, "equity": 18419594, "fixed_assets": 17503491, "liabilities": 12613528, "long_term_liabilities": 7266233, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 74790, "financing_cash_flow": 78854, "investing_cash_flow": -388344, "net_cash_flow": 5114587, "operating_cash_flow": 5322310, "quarter": 1 }, { "change_in_working_capital": -68607, "financing_cash_flow": -197338, "investing_cash_flow": -152396, "net_cash_flow": 5110855, "operating_cash_flow": 5342798, "quarter": 2 }, { "change_in_working_capital": -49222, "financing_cash_flow": -32324, "investing_cash_flow": -345375, "net_cash_flow": 4503847, "operating_cash_flow": 4957291, "quarter": 3 }, { "change_in_working_capital": -1156, "financing_cash_flow": -86735, "investing_cash_flow": -498434, "net_cash_flow": 5119594, "operating_cash_flow": 5418494, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7052552117321909, "current_ratio": 1.9316554161507455, "debt_to_equity_ratio": 0.7069014282838737, "profit_margin": 0.2523102350963673, "quarter": 1, "return_on_assets": 0.17794310827508736, "return_on_equity": 0.2578489092845795 }, { "asset_turnover_ratio": 0.6880363268471124, "current_ratio": 1.6053255800298865, "debt_to_equity_ratio": 0.7035822275941003, "profit_margin": 0.24891902201121846, "quarter": 2, "return_on_assets": 0.17126532958697427, "return_on_equity": 0.24910203035746045 }, { "asset_turnover_ratio": 0.6712378387005576, "current_ratio": 1.3283994827298709, "debt_to_equity_ratio": 0.6979738244710862, "profit_margin": 0.24863558429099608, "quarter": 3, "return_on_assets": 0.16689361222353855, "return_on_equity": 0.24285074668204598 }, { "asset_turnover_ratio": 0.6548494994375642, "current_ratio": 1.686082028390055, "debt_to_equity_ratio": 0.6847886006607963, "profit_margin": 0.25990931496422864, "quarter": 4, "return_on_assets": 0.17020148480348532, "return_on_equity": 0.24504628060748787 } ], "income_statement": [ { "depreciation": 845242, "expenses": 11800198, "income_tax": 1467032, "marketing_expense": 1463231, "net_income": 5944100, "net_profit": 4477068, "operational_expense": 6450573, "product_revenue": 5034150, "quarter": 1, "rd_expense": 1603648, "revenue": 17744298, "salaries_expense": 4954815, "service_revenue": 12710148 }, { "depreciation": 957497, "expenses": 11741504, "income_tax": 1490575, "marketing_expense": 1192626, "net_income": 5875876, "net_profit": 4385301, "operational_expense": 6677944, "product_revenue": 6651500, "quarter": 2, "rd_expense": 1403011, "revenue": 17617380, "salaries_expense": 3599360, "service_revenue": 10965880 }, { "depreciation": 608314, "expenses": 11683102, "income_tax": 1459291, "marketing_expense": 1387922, "net_income": 5808268, "net_profit": 4348977, "operational_expense": 6043640, "product_revenue": 4923513, "quarter": 3, "rd_expense": 1704873, "revenue": 17491370, "salaries_expense": 5456063, "service_revenue": 12567857 }, { "depreciation": 904841, "expenses": 11624991, "income_tax": 1227617, "marketing_expense": 1990860, "net_income": 5741270, "net_profit": 4513653, "operational_expense": 6751807, "product_revenue": 4169850, "quarter": 4, "rd_expense": 2178462, "revenue": 17366261, "salaries_expense": 4696316, "service_revenue": 13196411 } ], "market_conditions": { "gdp_growth": [ -0.012362518157536728, -0.016618298667720743, -0.02213043353644259, -0.013626528553020536 ], "inflation_rate": [ 0.02939182819134747, 0.019993260078723943, 0.022077631632823547, 0.028404224961271943 ], "interest_rate": [ 0.05626174012887038, 0.05782223262525917, 0.05471376501068845, 0.05217160854610116 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 143233, "billable_hours_per_employee": 138, "client_concentration": 0.34, "client_retention_rate": 0.66, "employee_utilization_rate": 0.66, "gross_billings": 11979366, "net_revenue": 9970527, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 14408 }, { "average_project_size": 83419, "billable_hours_per_employee": 94, "client_concentration": 0.2, "client_retention_rate": 0.79, "employee_utilization_rate": 0.76, "gross_billings": 12226615, "net_revenue": 9908462, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 14319 }, { "average_project_size": 189360, "billable_hours_per_employee": 108, "client_concentration": 0.15, "client_retention_rate": 0.63, "employee_utilization_rate": 0.76, "gross_billings": 12561514, "net_revenue": 9846783, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 14229 }, { "average_project_size": 122444, "billable_hours_per_employee": 154, "client_concentration": 0.29, "client_retention_rate": 0.67, "employee_utilization_rate": 0.67, "gross_billings": 11908471, "net_revenue": 9785488, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 14141 } ], "balance_sheet": [ { "assets": 12857639, "current_assets": 5016813, "current_liabilities": 2961051, "equity": 10163497, "fixed_assets": 7840826, "liabilities": 5607781, "long_term_liabilities": 2646730, "quarter": 1 }, { "assets": 13131092, "current_assets": 4140370, "current_liabilities": 2765998, "equity": 10353009, "fixed_assets": 8990722, "liabilities": 5714532, "long_term_liabilities": 2948534, "quarter": 2 }, { "assets": 13410361, "current_assets": 5414317, "current_liabilities": 3022969, "equity": 10506697, "fixed_assets": 7996044, "liabilities": 5823315, "long_term_liabilities": 2800346, "quarter": 3 }, { "assets": 13695569, "current_assets": 6697199, "current_liabilities": 3309164, "equity": 10720792, "fixed_assets": 6998370, "liabilities": 5934168, "long_term_liabilities": 2625004, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -59949, "financing_cash_flow": -183686, "investing_cash_flow": -247644, "net_cash_flow": 3339570, "operating_cash_flow": 3501908, "quarter": 1 }, { "change_in_working_capital": 10967, "financing_cash_flow": -185897, "investing_cash_flow": -343958, "net_cash_flow": 3110216, "operating_cash_flow": 3396619, "quarter": 2 }, { "change_in_working_capital": -96659, "financing_cash_flow": -119612, "investing_cash_flow": -441673, "net_cash_flow": 2744672, "operating_cash_flow": 3311759, "quarter": 3 }, { "change_in_working_capital": 66736, "financing_cash_flow": 131824, "investing_cash_flow": -385413, "net_cash_flow": 3427353, "operating_cash_flow": 3545855, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7754555093668442, "current_ratio": 1.694267677253786, "debt_to_equity_ratio": 0.5517570379565222, "profit_margin": 0.29222517525904096, "quarter": 1, "return_on_assets": 0.2266076221303149, "return_on_equity": 0.2866768199961096 }, { "asset_turnover_ratio": 0.7545801978997634, "current_ratio": 1.496881053420863, "debt_to_equity_ratio": 0.5519682248899812, "profit_margin": 0.29635769910607723, "quarter": 2, "return_on_assets": 0.22362565124058228, "return_on_equity": 0.2836324202944284 }, { "asset_turnover_ratio": 0.7342668105653531, "current_ratio": 1.7910593856569486, "debt_to_equity_ratio": 0.5542479239669708, "profit_margin": 0.29650810828267465, "quarter": 3, "return_on_assets": 0.2177160629754859, "return_on_equity": 0.27788476245198657 }, { "asset_turnover_ratio": 0.7145002883779418, "current_ratio": 2.0238341164112748, "debt_to_equity_ratio": 0.5535195534061289, "profit_margin": 0.30242651158531897, "quarter": 4, "return_on_assets": 0.2160838297408454, "return_on_equity": 0.2760421991211097 } ], "income_statement": [ { "depreciation": 588269, "expenses": 6229718, "income_tax": 827170, "marketing_expense": 1125502, "net_income": 3740809, "net_profit": 2913639, "operational_expense": 3689791, "product_revenue": 3983596, "quarter": 1, "rd_expense": 1206256, "revenue": 9970527, "salaries_expense": 2638216, "service_revenue": 5986931 }, { "depreciation": 460170, "expenses": 6178708, "income_tax": 793305, "marketing_expense": 1156188, "net_income": 3729754, "net_profit": 2936449, "operational_expense": 4004378, "product_revenue": 2301669, "quarter": 2, "rd_expense": 1221538, "revenue": 9908462, "salaries_expense": 2566460, "service_revenue": 7606793 }, { "depreciation": 392108, "expenses": 6128115, "income_tax": 799017, "marketing_expense": 1176030, "net_income": 3718668, "net_profit": 2919651, "operational_expense": 3652965, "product_revenue": 3525924, "quarter": 3, "rd_expense": 934840, "revenue": 9846783, "salaries_expense": 2122075, "service_revenue": 6320859 }, { "depreciation": 586464, "expenses": 6077937, "income_tax": 748160, "marketing_expense": 1097402, "net_income": 3707551, "net_profit": 2959391, "operational_expense": 4139965, "product_revenue": 3253213, "quarter": 4, "rd_expense": 939260, "revenue": 9785488, "salaries_expense": 2540347, "service_revenue": 6532275 } ], "market_conditions": { "gdp_growth": [ -0.006337691324815821, -0.015368128549426395, -0.01004312916641606, -0.0061628155043776875 ], "inflation_rate": [ 0.028527469134951567, 0.0321443671050424, 0.028704596913654165, 0.03841428390969792 ], "interest_rate": [ 0.05569614172857313, 0.05192027043648407, 0.05438998493687543, 0.0585074804532629 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 181732, "billable_hours_per_employee": 112, "client_concentration": 0.2, "client_retention_rate": 0.7, "employee_utilization_rate": 0.62, "gross_billings": 7749748, "net_revenue": 6689670, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 9667 }, { "average_project_size": 165814, "billable_hours_per_employee": 97, "client_concentration": 0.1, "client_retention_rate": 0.63, "employee_utilization_rate": 0.79, "gross_billings": 7549438, "net_revenue": 6580882, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 9510 }, { "average_project_size": 188400, "billable_hours_per_employee": 134, "client_concentration": 0.3, "client_retention_rate": 0.87, "employee_utilization_rate": 0.76, "gross_billings": 7758411, "net_revenue": 6473863, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 9355 }, { "average_project_size": 100405, "billable_hours_per_employee": 145, "client_concentration": 0.13, "client_retention_rate": 0.73, "employee_utilization_rate": 0.77, "gross_billings": 7067770, "net_revenue": 6368585, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 9203 } ], "balance_sheet": [ { "assets": 6869995, "current_assets": 2861961, "current_liabilities": 1772738, "equity": 5099785, "fixed_assets": 4008034, "liabilities": 3683126, "long_term_liabilities": 1910388, "quarter": 1 }, { "assets": 7077273, "current_assets": 2660056, "current_liabilities": 1772219, "equity": 5139200, "fixed_assets": 4417217, "liabilities": 3766369, "long_term_liabilities": 1994150, "quarter": 2 }, { "assets": 7290805, "current_assets": 3262189, "current_liabilities": 2010341, "equity": 5221130, "fixed_assets": 4028616, "liabilities": 3851492, "long_term_liabilities": 1841151, "quarter": 3 }, { "assets": 7510780, "current_assets": 3432334, "current_liabilities": 1734663, "equity": 5181346, "fixed_assets": 4078446, "liabilities": 3938540, "long_term_liabilities": 2203877, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -59399, "financing_cash_flow": 71143, "investing_cash_flow": -192962, "net_cash_flow": 2062919, "operating_cash_flow": 2166257, "quarter": 1 }, { "change_in_working_capital": 78416, "financing_cash_flow": -3358, "investing_cash_flow": -336120, "net_cash_flow": 1765295, "operating_cash_flow": 2138510, "quarter": 2 }, { "change_in_working_capital": 89920, "financing_cash_flow": -38135, "investing_cash_flow": -393917, "net_cash_flow": 1894612, "operating_cash_flow": 2051125, "quarter": 3 }, { "change_in_working_capital": 60452, "financing_cash_flow": -57000, "investing_cash_flow": -484963, "net_cash_flow": 1577208, "operating_cash_flow": 1835677, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9737518004016015, "current_ratio": 1.6144297690916538, "debt_to_equity_ratio": 0.7222120148202327, "profit_margin": 0.2859507270164298, "quarter": 1, "return_on_assets": 0.27844503525839537, "return_on_equity": 0.3750973815562813 }, { "asset_turnover_ratio": 0.929861261533927, "current_ratio": 1.5009747666625852, "debt_to_equity_ratio": 0.7328706802615192, "profit_margin": 0.27781929534673316, "quarter": 2, "return_on_assets": 0.2583334004495799, "return_on_equity": 0.3557549813200498 }, { "asset_turnover_ratio": 0.8879489987731122, "current_ratio": 1.6227043073786984, "debt_to_equity_ratio": 0.7376740284191353, "profit_margin": 0.27523242305251133, "quarter": 3, "return_on_assets": 0.24439235447937505, "return_on_equity": 0.3412703763361571 }, { "asset_turnover_ratio": 0.8479259144855794, "current_ratio": 1.9786748204118034, "debt_to_equity_ratio": 0.7601383887507223, "profit_margin": 0.2526630326830842, "quarter": 4, "return_on_assets": 0.21423953304450402, "return_on_equity": 0.310557526943771 } ], "income_statement": [ { "depreciation": 253341, "expenses": 4224255, "income_tax": 552499, "marketing_expense": 736378, "net_income": 2465415, "net_profit": 1912916, "operational_expense": 2656991, "product_revenue": 2444289, "quarter": 1, "rd_expense": 787731, "revenue": 6689670, "salaries_expense": 2023623, "service_revenue": 4245381 }, { "depreciation": 310214, "expenses": 4176134, "income_tax": 576452, "marketing_expense": 668677, "net_income": 2404748, "net_profit": 1828296, "operational_expense": 2922100, "product_revenue": 2034695, "quarter": 2, "rd_expense": 789983, "revenue": 6580882, "salaries_expense": 1671900, "service_revenue": 4546187 }, { "depreciation": 269308, "expenses": 4128562, "income_tax": 563484, "marketing_expense": 670956, "net_income": 2345301, "net_profit": 1781817, "operational_expense": 2565257, "product_revenue": 2334584, "quarter": 3, "rd_expense": 511386, "revenue": 6473863, "salaries_expense": 1761449, "service_revenue": 4139279 }, { "depreciation": 226571, "expenses": 4081531, "income_tax": 677948, "marketing_expense": 537042, "net_income": 2287054, "net_profit": 1609106, "operational_expense": 2643251, "product_revenue": 2307182, "quarter": 4, "rd_expense": 709923, "revenue": 6368585, "salaries_expense": 1663820, "service_revenue": 4061403 } ], "market_conditions": { "gdp_growth": [ 0.001138981167007981, 0.00036340548180886605, -0.01217881680101589, -0.005829065897845005 ], "inflation_rate": [ 0.029173146428355792, 0.03202551783714138, 0.034311974751281483, 0.03388525000470897 ], "interest_rate": [ 0.0518632251987894, 0.050592689552437474, 0.04457387354055873, 0.044158455917909206 ], "year": 2002 }, "random_event": { "description": "Morris LLC Industry Recognition in 2002", "impact": -0.1, "type": "Industry Recognition" }, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 142556, "billable_hours_per_employee": 117, "client_concentration": 0.29, "client_retention_rate": 0.68, "employee_utilization_rate": 0.79, "gross_billings": 6163182, "net_revenue": 5595988, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 8087 }, { "average_project_size": 127989, "billable_hours_per_employee": 94, "client_concentration": 0.31, "client_retention_rate": 0.79, "employee_utilization_rate": 0.75, "gross_billings": 7065539, "net_revenue": 5545826, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 8014 }, { "average_project_size": 56209, "billable_hours_per_employee": 119, "client_concentration": 0.21, "client_retention_rate": 0.66, "employee_utilization_rate": 0.76, "gross_billings": 6978239, "net_revenue": 5496115, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 7942 }, { "average_project_size": 124527, "billable_hours_per_employee": 85, "client_concentration": 0.18, "client_retention_rate": 0.88, "employee_utilization_rate": 0.7, "gross_billings": 6990196, "net_revenue": 5446849, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 7871 } ], "balance_sheet": [ { "assets": 6743417, "current_assets": 2232767, "current_liabilities": 1831490, "equity": 5104507, "fixed_assets": 4510650, "liabilities": 3283991, "long_term_liabilities": 1452501, "quarter": 1 }, { "assets": 6902055, "current_assets": 2841508, "current_liabilities": 1679067, "equity": 5132126, "fixed_assets": 4060547, "liabilities": 3317503, "long_term_liabilities": 1638436, "quarter": 2 }, { "assets": 7064426, "current_assets": 2897856, "current_liabilities": 1865049, "equity": 5281326, "fixed_assets": 4166570, "liabilities": 3351358, "long_term_liabilities": 1486309, "quarter": 3 }, { "assets": 7230616, "current_assets": 2275637, "current_liabilities": 1528419, "equity": 5198543, "fixed_assets": 4954979, "liabilities": 3385558, "long_term_liabilities": 1857139, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -93109, "financing_cash_flow": -93603, "investing_cash_flow": -463210, "net_cash_flow": 1732667, "operating_cash_flow": 1829775, "quarter": 1 }, { "change_in_working_capital": -30965, "financing_cash_flow": 122578, "investing_cash_flow": -231035, "net_cash_flow": 1366155, "operating_cash_flow": 1766120, "quarter": 2 }, { "change_in_working_capital": -16438, "financing_cash_flow": 117843, "investing_cash_flow": -499200, "net_cash_flow": 1267776, "operating_cash_flow": 1811981, "quarter": 3 }, { "change_in_working_capital": -67801, "financing_cash_flow": 318, "investing_cash_flow": -184986, "net_cash_flow": 1175529, "operating_cash_flow": 1696607, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8298445728626896, "current_ratio": 1.2190986573773266, "debt_to_equity_ratio": 0.6433512580157105, "profit_margin": 0.29397507642975645, "quarter": 1, "return_on_assets": 0.24395362173212778, "return_on_equity": 0.3222800948260038 }, { "asset_turnover_ratio": 0.8035035942194028, "current_ratio": 1.692313647996179, "debt_to_equity_ratio": 0.6464188525379151, "profit_margin": 0.279052029400129, "quarter": 2, "return_on_assets": 0.22421930859722214, "return_on_equity": 0.3015463766867766 }, { "asset_turnover_ratio": 0.7779988069802133, "current_ratio": 1.5537693647727218, "debt_to_equity_ratio": 0.6345675309571877, "profit_margin": 0.2853393715378954, "quarter": 3, "return_on_assets": 0.22199369064096644, "return_on_equity": 0.2969439871729183 }, { "asset_turnover_ratio": 0.7533035912846153, "current_ratio": 1.488882956833172, "debt_to_equity_ratio": 0.651251321764579, "profit_margin": 0.24848953954846187, "quarter": 4, "return_on_assets": 0.18718806253851678, "return_on_equity": 0.2603585273796908 } ], "income_statement": [ { "depreciation": 184694, "expenses": 3530317, "income_tax": 420590, "marketing_expense": 523636, "net_income": 2065671, "net_profit": 1645081, "operational_expense": 2323747, "product_revenue": 2032960, "quarter": 1, "rd_expense": 672641, "revenue": 5595988, "salaries_expense": 1441469, "service_revenue": 3563028 }, { "depreciation": 218546, "expenses": 3526409, "income_tax": 471843, "marketing_expense": 621640, "net_income": 2019417, "net_profit": 1547574, "operational_expense": 2166255, "product_revenue": 1373927, "quarter": 2, "rd_expense": 447104, "revenue": 5545826, "salaries_expense": 1468190, "service_revenue": 4171899 }, { "depreciation": 243723, "expenses": 3522506, "income_tax": 405351, "marketing_expense": 607444, "net_income": 1973609, "net_profit": 1568258, "operational_expense": 2364585, "product_revenue": 1461515, "quarter": 3, "rd_expense": 476935, "revenue": 5496115, "salaries_expense": 1680898, "service_revenue": 4034600 }, { "depreciation": 343122, "expenses": 3518607, "income_tax": 574757, "marketing_expense": 592484, "net_income": 1928242, "net_profit": 1353485, "operational_expense": 2036444, "product_revenue": 1694715, "quarter": 4, "rd_expense": 477263, "revenue": 5446849, "salaries_expense": 1134159, "service_revenue": 3752134 } ], "market_conditions": { "gdp_growth": [ -0.024608010786669826, -0.02392557093111703, -0.021451449787454523, -0.024756596784265974 ], "inflation_rate": [ 0.027421258329940443, 0.030001676885353587, 0.029241217225214933, 0.02632865610238908 ], "interest_rate": [ 0.05087862829334941, 0.05199332833407672, 0.053239665665819925, 0.05616150048301137 ], "year": 2003 }, "random_event": null, "year": 2003 } ]

{ "advertising_type": "Branding Services", "financial_health": "Average", "founding_year": 1991, "industry": "Advertising", "location": "Sarahmouth", "name": "Russell LLC", "num_employees": 749, "region": "Latin America", "revenue_size": "Large", "website": "www.russellllc.com" }

[ { "advertising_kpis": [ { "average_project_size": 94455, "billable_hours_per_employee": 93, "client_concentration": 0.21, "client_retention_rate": 0.83, "employee_utilization_rate": 0.67, "gross_billings": 53573087, "net_revenue": 43464085, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 58029 }, { "average_project_size": 140920, "billable_hours_per_employee": 148, "client_concentration": 0.36, "client_retention_rate": 0.76, "employee_utilization_rate": 0.6, "gross_billings": 52845699, "net_revenue": 43275670, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 57778 }, { "average_project_size": 105227, "billable_hours_per_employee": 128, "client_concentration": 0.18, "client_retention_rate": 0.72, "employee_utilization_rate": 0.8, "gross_billings": 50259434, "net_revenue": 43088072, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 57527 }, { "average_project_size": 155153, "billable_hours_per_employee": 113, "client_concentration": 0.13, "client_retention_rate": 0.88, "employee_utilization_rate": 0.6, "gross_billings": 53678725, "net_revenue": 42901288, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 57278 } ], "balance_sheet": [ { "assets": 43755642, "current_assets": 20181408, "current_liabilities": 11485653, "equity": 30892494, "fixed_assets": 23574234, "liabilities": 24679578, "long_term_liabilities": 13193925, "quarter": 1 }, { "assets": 44972535, "current_assets": 14694279, "current_liabilities": 11483448, "equity": 31949030, "fixed_assets": 30278256, "liabilities": 25369412, "long_term_liabilities": 13885964, "quarter": 2 }, { "assets": 46223272, "current_assets": 16031918, "current_liabilities": 13941098, "equity": 32112860, "fixed_assets": 30191354, "liabilities": 26078527, "long_term_liabilities": 12137429, "quarter": 3 }, { "assets": 47508793, "current_assets": 22050658, "current_liabilities": 12768572, "equity": 32086481, "fixed_assets": 25458135, "liabilities": 26807464, "long_term_liabilities": 14038892, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 86114, "financing_cash_flow": 170315, "investing_cash_flow": -496561, "net_cash_flow": 12817267, "operating_cash_flow": 13369834, "quarter": 1 }, { "change_in_working_capital": 88804, "financing_cash_flow": -19718, "investing_cash_flow": -235020, "net_cash_flow": 14112372, "operating_cash_flow": 14273317, "quarter": 2 }, { "change_in_working_capital": -94887, "financing_cash_flow": 86714, "investing_cash_flow": -484553, "net_cash_flow": 13158000, "operating_cash_flow": 13483295, "quarter": 3 }, { "change_in_working_capital": -6201, "financing_cash_flow": 2148, "investing_cash_flow": -215344, "net_cash_flow": 13486563, "operating_cash_flow": 14087766, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9933366992992584, "current_ratio": 1.7570971367496475, "debt_to_equity_ratio": 0.7988859041293331, "profit_margin": 0.2718665307230096, "quarter": 1, "return_on_assets": 0.27005500227833473, "return_on_equity": 0.38250165234312256 }, { "asset_turnover_ratio": 0.9622688603166355, "current_ratio": 1.279605132535106, "debt_to_equity_ratio": 0.7940589119607074, "profit_margin": 0.2852851729389747, "quarter": 2, "return_on_assets": 0.27452103822922147, "return_on_equity": 0.38642509647397744 }, { "asset_turnover_ratio": 0.9321726943086158, "current_ratio": 1.1499752745443723, "debt_to_equity_ratio": 0.8120898294328192, "profit_margin": 0.27775935298288584, "quarter": 3, "return_on_assets": 0.25891968443947455, "return_on_equity": 0.37268916564890203 }, { "asset_turnover_ratio": 0.9030178476645365, "current_ratio": 1.7269478529000737, "debt_to_equity_ratio": 0.835475351753282, "profit_margin": 0.2653801909164126, "quarter": 4, "return_on_assets": 0.23964304881414267, "return_on_equity": 0.3548270687583347 } ], "income_statement": [ { "depreciation": 1553404, "expenses": 27325123, "income_tax": 4322532, "marketing_expense": 5216788, "net_income": 16138962, "net_profit": 11816430, "operational_expense": 18706462, "product_revenue": 14842504, "quarter": 1, "rd_expense": 3059569, "revenue": 43464085, "salaries_expense": 12403791, "service_revenue": 28621581 }, { "depreciation": 1927410, "expenses": 27431043, "income_tax": 3498720, "marketing_expense": 5461372, "net_income": 15844627, "net_profit": 12345907, "operational_expense": 17594565, "product_revenue": 13263378, "quarter": 2, "rd_expense": 3180530, "revenue": 43275670, "salaries_expense": 11192579, "service_revenue": 30012292 }, { "depreciation": 1515180, "expenses": 27537374, "income_tax": 3582583, "marketing_expense": 3526499, "net_income": 15550698, "net_profit": 11968115, "operational_expense": 18566505, "product_revenue": 13469928, "quarter": 3, "rd_expense": 4367095, "revenue": 43088072, "salaries_expense": 10410488, "service_revenue": 29618144 }, { "depreciation": 2702614, "expenses": 27644117, "income_tax": 3872019, "marketing_expense": 3535735, "net_income": 15257171, "net_profit": 11385152, "operational_expense": 15979576, "product_revenue": 15640329, "quarter": 4, "rd_expense": 4914474, "revenue": 42901288, "salaries_expense": 11609854, "service_revenue": 27260959 } ], "market_conditions": { "gdp_growth": [ -0.000009439751985891934, -0.004753591338156102, -0.00929866227140914, 0.0005714128638988295 ], "inflation_rate": [ 0.021242981271820647, 0.02604511651361889, 0.020875965365404037, 0.021690105423811928 ], "interest_rate": [ 0.044815419241383096, 0.04599486158175205, 0.04246205556846506, 0.05098815881537192 ], "year": 1991 }, "random_event": null, "year": 1991 }, { "advertising_kpis": [ { "average_project_size": 103702, "billable_hours_per_employee": 159, "client_concentration": 0.16, "client_retention_rate": 0.77, "employee_utilization_rate": 0.74, "gross_billings": 88120444, "net_revenue": 70507942, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 94136 }, { "average_project_size": 197005, "billable_hours_per_employee": 160, "client_concentration": 0.32, "client_retention_rate": 0.76, "employee_utilization_rate": 0.62, "gross_billings": 77940864, "net_revenue": 70488942, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 94111 }, { "average_project_size": 139803, "billable_hours_per_employee": 126, "client_concentration": 0.18, "client_retention_rate": 0.64, "employee_utilization_rate": 0.67, "gross_billings": 80919411, "net_revenue": 70469947, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 94085 }, { "average_project_size": 70041, "billable_hours_per_employee": 147, "client_concentration": 0.34, "client_retention_rate": 0.79, "employee_utilization_rate": 0.65, "gross_billings": 82801762, "net_revenue": 70450957, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 94060 } ], "balance_sheet": [ { "assets": 88783218, "current_assets": 33105072, "current_liabilities": 16742050, "equity": 65591093, "fixed_assets": 55678146, "liabilities": 39080642, "long_term_liabilities": 22338592, "quarter": 1 }, { "assets": 90557999, "current_assets": 28239669, "current_liabilities": 19568180, "equity": 65518644, "fixed_assets": 62318330, "liabilities": 39501715, "long_term_liabilities": 19933535, "quarter": 2 }, { "assets": 92368258, "current_assets": 34776877, "current_liabilities": 23650910, "equity": 67964330, "fixed_assets": 57591381, "liabilities": 39927326, "long_term_liabilities": 16276416, "quarter": 3 }, { "assets": 94214704, "current_assets": 38516050, "current_liabilities": 20428223, "equity": 69153683, "fixed_assets": 55698654, "liabilities": 40357522, "long_term_liabilities": 19929299, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 9887, "financing_cash_flow": -122573, "investing_cash_flow": -181003, "net_cash_flow": 18888854, "operating_cash_flow": 19544723, "quarter": 1 }, { "change_in_working_capital": -15020, "financing_cash_flow": -37014, "investing_cash_flow": -143938, "net_cash_flow": 17191007, "operating_cash_flow": 17541198, "quarter": 2 }, { "change_in_working_capital": 52759, "financing_cash_flow": -174981, "investing_cash_flow": -195374, "net_cash_flow": 20017621, "operating_cash_flow": 20416497, "quarter": 3 }, { "change_in_working_capital": -65723, "financing_cash_flow": 98883, "investing_cash_flow": -220853, "net_cash_flow": 17399233, "operating_cash_flow": 17978865, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7941584410693472, "current_ratio": 1.9773607174748613, "debt_to_equity_ratio": 0.5958223931410931, "profit_margin": 0.22534364993946357, "quarter": 1, "return_on_assets": 0.17895856174080105, "return_on_equity": 0.2422358932180014 }, { "asset_turnover_ratio": 0.7783844914682799, "current_ratio": 1.4431423361804725, "debt_to_equity_ratio": 0.6029080058494495, "profit_margin": 0.2051720396087091, "quarter": 2, "return_on_assets": 0.15970273371433483, "return_on_equity": 0.22073655858933833 }, { "asset_turnover_ratio": 0.7629238498792518, "current_ratio": 1.470424478381593, "debt_to_equity_ratio": 0.5874747238735378, "profit_margin": 0.22028394600608966, "quarter": 3, "return_on_assets": 0.16805987615355916, "return_on_equity": 0.22840507660415396 }, { "asset_turnover_ratio": 0.7477702949637246, "current_ratio": 1.8854332067943453, "debt_to_equity_ratio": 0.5835917951036679, "profit_margin": 0.21712268578551744, "quarter": 4, "return_on_assets": 0.16235789479315246, "return_on_equity": 0.22119575323269478 } ], "income_statement": [ { "depreciation": 3656206, "expenses": 50616618, "income_tax": 4002807, "marketing_expense": 8983466, "net_income": 19891324, "net_profit": 15888517, "operational_expense": 31785852, "product_revenue": 16797628, "quarter": 1, "rd_expense": 8821467, "revenue": 70507942, "salaries_expense": 19579240, "service_revenue": 53710314 }, { "depreciation": 3078838, "expenses": 50737437, "income_tax": 5289145, "marketing_expense": 7982357, "net_income": 19751505, "net_profit": 14462360, "operational_expense": 31985714, "product_revenue": 23602443, "quarter": 2, "rd_expense": 6888612, "revenue": 70488942, "salaries_expense": 15647721, "service_revenue": 46886499 }, { "depreciation": 4893099, "expenses": 50858544, "income_tax": 4088005, "marketing_expense": 8762292, "net_income": 19611403, "net_profit": 15523398, "operational_expense": 28709131, "product_revenue": 25694655, "quarter": 3, "rd_expense": 8276067, "revenue": 70469947, "salaries_expense": 19991836, "service_revenue": 44775292 }, { "depreciation": 2682364, "expenses": 50979941, "income_tax": 4174515, "marketing_expense": 9658794, "net_income": 19471016, "net_profit": 15296501, "operational_expense": 28220104, "product_revenue": 17817425, "quarter": 4, "rd_expense": 7541580, "revenue": 70450957, "salaries_expense": 22828387, "service_revenue": 52633532 } ], "market_conditions": { "gdp_growth": [ 0.011442508156782133, -0.00300133870953136, -0.0023999267113743207, 0.014742024075081057 ], "inflation_rate": [ 0.0174652580551567, 0.022624496340532645, 0.023232424333241086, 0.025859081432835967 ], "interest_rate": [ 0.04890712334967443, 0.048267764412650814, 0.04704028472847125, 0.048220233993926186 ], "year": 1992 }, "random_event": { "description": "Russell LLC Data Privacy Regulation Impact in 1992", "impact": -0.05, "type": "Data Privacy Regulation Impact" }, "year": 1992 }, { "advertising_kpis": [ { "average_project_size": 187072, "billable_hours_per_employee": 99, "client_concentration": 0.24, "client_retention_rate": 0.78, "employee_utilization_rate": 0.7, "gross_billings": 71528117, "net_revenue": 58440754, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 78025 }, { "average_project_size": 73596, "billable_hours_per_employee": 154, "client_concentration": 0.25, "client_retention_rate": 0.85, "employee_utilization_rate": 0.61, "gross_billings": 69540025, "net_revenue": 59066798, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 78861 }, { "average_project_size": 138216, "billable_hours_per_employee": 133, "client_concentration": 0.14, "client_retention_rate": 0.75, "employee_utilization_rate": 0.64, "gross_billings": 68453750, "net_revenue": 59699549, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 79706 }, { "average_project_size": 50104, "billable_hours_per_employee": 90, "client_concentration": 0.36, "client_retention_rate": 0.84, "employee_utilization_rate": 0.78, "gross_billings": 69290414, "net_revenue": 60339078, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 80560 } ], "balance_sheet": [ { "assets": 69010321, "current_assets": 21821264, "current_liabilities": 15432258, "equity": 45635698, "fixed_assets": 47189057, "liabilities": 32625948, "long_term_liabilities": 17193690, "quarter": 1 }, { "assets": 70359073, "current_assets": 33684085, "current_liabilities": 15853233, "equity": 47010853, "fixed_assets": 36674988, "liabilities": 32952962, "long_term_liabilities": 17099729, "quarter": 2 }, { "assets": 71734187, "current_assets": 33857534, "current_liabilities": 18625311, "equity": 47942213, "fixed_assets": 37876653, "liabilities": 33283253, "long_term_liabilities": 14657942, "quarter": 3 }, { "assets": 73136175, "current_assets": 31421279, "current_liabilities": 19127694, "equity": 49325824, "fixed_assets": 41714896, "liabilities": 33616854, "long_term_liabilities": 14489160, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 3834, "financing_cash_flow": 182713, "investing_cash_flow": -145033, "net_cash_flow": 12168412, "operating_cash_flow": 12661123, "quarter": 1 }, { "change_in_working_capital": 50529, "financing_cash_flow": -9724, "investing_cash_flow": -414671, "net_cash_flow": 12995857, "operating_cash_flow": 13226754, "quarter": 2 }, { "change_in_working_capital": 52244, "financing_cash_flow": -68577, "investing_cash_flow": -104553, "net_cash_flow": 11807640, "operating_cash_flow": 12062095, "quarter": 3 }, { "change_in_working_capital": -94263, "financing_cash_flow": 169094, "investing_cash_flow": -387798, "net_cash_flow": 13796195, "operating_cash_flow": 14130032, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8468407790770891, "current_ratio": 1.4140033169481745, "debt_to_equity_ratio": 0.7149216387574482, "profit_margin": 0.15830262901809924, "quarter": 1, "return_on_assets": 0.1340571216876386, "return_on_equity": 0.20272123371488698 }, { "asset_turnover_ratio": 0.8395050628367432, "current_ratio": 2.1247454698987895, "debt_to_equity_ratio": 0.7009649878082408, "profit_margin": 0.16260813731599266, "quarter": 2, "return_on_assets": 0.13651035453522817, "return_on_equity": 0.20430903476692924 }, { "asset_turnover_ratio": 0.8322328794219136, "current_ratio": 1.81782382049889, "debt_to_equity_ratio": 0.6942368930695794, "profit_margin": 0.15898409885810025, "quarter": 3, "return_on_assets": 0.13231179437497492, "return_on_equity": 0.19797331841982346 }, { "asset_turnover_ratio": 0.8250237040698396, "current_ratio": 1.642711295987901, "debt_to_equity_ratio": 0.6815264555945381, "profit_margin": 0.16252324902942666, "quarter": 4, "return_on_assets": 0.13408553291172254, "return_on_equity": 0.19881072843304148 } ], "income_statement": [ { "depreciation": 3409798, "expenses": 46343062, "income_tax": 2846367, "marketing_expense": 5811534, "net_income": 12097692, "net_profit": 9251325, "operational_expense": 27854759, "product_revenue": 22128191, "quarter": 1, "rd_expense": 5857074, "revenue": 58440754, "salaries_expense": 17253412, "service_revenue": 36312563 }, { "depreciation": 3622012, "expenses": 46381890, "income_tax": 3080166, "marketing_expense": 7313604, "net_income": 12684908, "net_profit": 9604742, "operational_expense": 24083886, "product_revenue": 21587416, "quarter": 2, "rd_expense": 4662024, "revenue": 59066798, "salaries_expense": 15321833, "service_revenue": 37479382 }, { "depreciation": 2570816, "expenses": 46420752, "income_tax": 3787518, "marketing_expense": 7140247, "net_income": 13278797, "net_profit": 9491279, "operational_expense": 27389431, "product_revenue": 23333840, "quarter": 3, "rd_expense": 5756948, "revenue": 59699549, "salaries_expense": 15748797, "service_revenue": 36365709 }, { "depreciation": 4323529, "expenses": 46459646, "income_tax": 4072929, "marketing_expense": 8326885, "net_income": 13879432, "net_profit": 9806503, "operational_expense": 24561132, "product_revenue": 22928789, "quarter": 4, "rd_expense": 4685618, "revenue": 60339078, "salaries_expense": 15916792, "service_revenue": 37410289 } ], "market_conditions": { "gdp_growth": [ -0.02432529754629763, -0.02078796186539086, -0.01321239499810689, -0.01839715555647329 ], "inflation_rate": [ 0.025220681056416682, 0.023754027252600653, 0.023089966822426717, 0.02007209408414189 ], "interest_rate": [ 0.04445806227771821, 0.04705496900260985, 0.05262153833618413, 0.04431840143803423 ], "year": 1993 }, "random_event": null, "year": 1993 }, { "advertising_kpis": [ { "average_project_size": 83442, "billable_hours_per_employee": 147, "client_concentration": 0.26, "client_retention_rate": 0.85, "employee_utilization_rate": 0.8, "gross_billings": 116288483, "net_revenue": 99646225, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 133039 }, { "average_project_size": 147670, "billable_hours_per_employee": 149, "client_concentration": 0.31, "client_retention_rate": 0.87, "employee_utilization_rate": 0.66, "gross_billings": 121547805, "net_revenue": 98315617, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 131263 }, { "average_project_size": 193492, "billable_hours_per_employee": 99, "client_concentration": 0.21, "client_retention_rate": 0.61, "employee_utilization_rate": 0.62, "gross_billings": 109622858, "net_revenue": 97002778, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 129510 }, { "average_project_size": 147591, "billable_hours_per_employee": 143, "client_concentration": 0.14, "client_retention_rate": 0.73, "employee_utilization_rate": 0.61, "gross_billings": 123975864, "net_revenue": 95707470, "new_client_acquisition": 5, "organic_growth": 0.15, "quarter": 4, "revenue_per_employee": 127780 } ], "balance_sheet": [ { "assets": 127547728, "current_assets": 40841447, "current_liabilities": 26780014, "equity": 91039246, "fixed_assets": 86706281, "liabilities": 63957970, "long_term_liabilities": 37177956, "quarter": 1 }, { "assets": 129641554, "current_assets": 49165399, "current_liabilities": 31432805, "equity": 94252074, "fixed_assets": 80476155, "liabilities": 64979001, "long_term_liabilities": 33546196, "quarter": 2 }, { "assets": 131769753, "current_assets": 51220873, "current_liabilities": 39568472, "equity": 93901987, "fixed_assets": 80548880, "liabilities": 66016332, "long_term_liabilities": 26447860, "quarter": 3 }, { "assets": 133932888, "current_assets": 57379825, "current_liabilities": 33634084, "equity": 95742672, "fixed_assets": 76553063, "liabilities": 67070223, "long_term_liabilities": 33436139, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -88629, "financing_cash_flow": 64971, "investing_cash_flow": -295406, "net_cash_flow": 30587774, "operating_cash_flow": 31009297, "quarter": 1 }, { "change_in_working_capital": 65150, "financing_cash_flow": -48156, "investing_cash_flow": -297101, "net_cash_flow": 34837208, "operating_cash_flow": 35103004, "quarter": 2 }, { "change_in_working_capital": 90836, "financing_cash_flow": 198875, "investing_cash_flow": -117693, "net_cash_flow": 33924014, "operating_cash_flow": 33994257, "quarter": 3 }, { "change_in_working_capital": 35282, "financing_cash_flow": 136532, "investing_cash_flow": -410623, "net_cash_flow": 33692464, "operating_cash_flow": 33962401, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7812465699114609, "current_ratio": 1.5250719062357474, "debt_to_equity_ratio": 0.702531850933827, "profit_margin": 0.27546942194749474, "quarter": 1, "return_on_assets": 0.21520954101197318, "return_on_equity": 0.30151269047197515 }, { "asset_turnover_ratio": 0.7583649992347361, "current_ratio": 1.564142907386089, "debt_to_equity_ratio": 0.6894172005169881, "profit_margin": 0.30096460667077946, "quarter": 2, "return_on_assets": 0.22824102370756832, "return_on_equity": 0.3139402640625181 }, { "asset_turnover_ratio": 0.7361535996808009, "current_ratio": 1.2944870097586785, "debt_to_equity_ratio": 0.7030344522954557, "profit_margin": 0.2901830914574426, "quarter": 3, "return_on_assets": 0.2136193273428994, "return_on_equity": 0.2997653926109146 }, { "asset_turnover_ratio": 0.7145927443900112, "current_ratio": 1.7060023100376391, "debt_to_equity_ratio": 0.7005259159677516, "profit_margin": 0.3017529039269349, "quarter": 4, "return_on_assets": 0.21563043574480378, "return_on_equity": 0.30164195751712464 } ], "income_statement": [ { "depreciation": 3559809, "expenses": 61841348, "income_tax": 10355389, "marketing_expense": 11171024, "net_income": 37804877, "net_profit": 27449488, "operational_expense": 40417129, "product_revenue": 24476121, "quarter": 1, "rd_expense": 7130646, "revenue": 99646225, "salaries_expense": 26711602, "service_revenue": 75170104 }, { "depreciation": 5513483, "expenses": 60882920, "income_tax": 7843176, "marketing_expense": 11527087, "net_income": 37432697, "net_profit": 29589521, "operational_expense": 40729941, "product_revenue": 26290876, "quarter": 2, "rd_expense": 8058958, "revenue": 98315617, "salaries_expense": 26731465, "service_revenue": 72024741 }, { "depreciation": 5845691, "expenses": 59939347, "income_tax": 8914865, "marketing_expense": 9834813, "net_income": 37063431, "net_profit": 28148566, "operational_expense": 39405367, "product_revenue": 23214847, "quarter": 3, "rd_expense": 11060837, "revenue": 97002778, "salaries_expense": 20370618, "service_revenue": 73787931 }, { "depreciation": 5082394, "expenses": 59010397, "income_tax": 7817066, "marketing_expense": 10002820, "net_income": 36697073, "net_profit": 28880007, "operational_expense": 32571420, "product_revenue": 31182948, "quarter": 4, "rd_expense": 9649010, "revenue": 95707470, "salaries_expense": 24481059, "service_revenue": 64524522 } ], "market_conditions": { "gdp_growth": [ 0.0020699760294203545, 0.007121925641030752, -0.0029101076771325222, -0.006865577834519569 ], "inflation_rate": [ 0.017010163357706096, 0.016458564490683756, 0.017346303051111858, 0.019385326229755848 ], "interest_rate": [ 0.048440569530779944, 0.045772587730182356, 0.05098552138285543, 0.04650203362174062 ], "year": 1994 }, "random_event": { "description": "Russell LLC Partnership with Major Brand in 1994", "impact": -0.08, "type": "Partnership with Major Brand" }, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 59889, "billable_hours_per_employee": 147, "client_concentration": 0.21, "client_retention_rate": 0.8, "employee_utilization_rate": 0.78, "gross_billings": 77980645, "net_revenue": 68997014, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 92119 }, { "average_project_size": 186872, "billable_hours_per_employee": 97, "client_concentration": 0.37, "client_retention_rate": 0.82, "employee_utilization_rate": 0.64, "gross_billings": 89659297, "net_revenue": 70166784, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 93681 }, { "average_project_size": 99517, "billable_hours_per_employee": 92, "client_concentration": 0.22, "client_retention_rate": 0.67, "employee_utilization_rate": 0.63, "gross_billings": 79120082, "net_revenue": 71356386, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 95269 }, { "average_project_size": 136423, "billable_hours_per_employee": 132, "client_concentration": 0.21, "client_retention_rate": 0.74, "employee_utilization_rate": 0.76, "gross_billings": 88879202, "net_revenue": 72566157, "new_client_acquisition": 3, "organic_growth": -0.05, "quarter": 4, "revenue_per_employee": 96884 } ], "balance_sheet": [ { "assets": 75579912, "current_assets": 24420243, "current_liabilities": 20915571, "equity": 48647921, "fixed_assets": 51159669, "liabilities": 44770827, "long_term_liabilities": 23855256, "quarter": 1 }, { "assets": 77248189, "current_assets": 34438917, "current_liabilities": 20298608, "equity": 49963985, "fixed_assets": 42809272, "liabilities": 45207867, "long_term_liabilities": 24909259, "quarter": 2 }, { "assets": 78953289, "current_assets": 32914004, "current_liabilities": 23598423, "equity": 50089363, "fixed_assets": 46039285, "liabilities": 45649174, "long_term_liabilities": 22050751, "quarter": 3 }, { "assets": 80696026, "current_assets": 34823704, "current_liabilities": 21379834, "equity": 53294399, "fixed_assets": 45872322, "liabilities": 46094789, "long_term_liabilities": 24714955, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -45548, "financing_cash_flow": 31033, "investing_cash_flow": -316655, "net_cash_flow": 21620332, "operating_cash_flow": 21718624, "quarter": 1 }, { "change_in_working_capital": 23183, "financing_cash_flow": -23108, "investing_cash_flow": -197540, "net_cash_flow": 21593345, "operating_cash_flow": 22011373, "quarter": 2 }, { "change_in_working_capital": 9013, "financing_cash_flow": -112923, "investing_cash_flow": -279186, "net_cash_flow": 20485246, "operating_cash_flow": 20863696, "quarter": 3 }, { "change_in_working_capital": -55565, "financing_cash_flow": 190213, "investing_cash_flow": -487501, "net_cash_flow": 22657207, "operating_cash_flow": 22931480, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9129014863102778, "current_ratio": 1.1675628171949024, "debt_to_equity_ratio": 0.9203029868429526, "profit_margin": 0.25854504370290576, "quarter": 1, "return_on_assets": 0.23602615467453839, "return_on_equity": 0.36669266914818416 }, { "asset_turnover_ratio": 0.9083291777882326, "current_ratio": 1.6966147136788887, "debt_to_equity_ratio": 0.9048090739759849, "profit_margin": 0.2554437011107706, "quarter": 2, "return_on_assets": 0.23202696700112932, "return_on_equity": 0.358731654410672 }, { "asset_turnover_ratio": 0.9037797779393332, "current_ratio": 1.3947543867655903, "debt_to_equity_ratio": 0.9113546522841586, "profit_margin": 0.23523119570545514, "quarter": 3, "return_on_assets": 0.2125971978190801, "return_on_equity": 0.33510603838184166 }, { "asset_turnover_ratio": 0.8992531676838709, "current_ratio": 1.6288107756121961, "debt_to_equity_ratio": 0.8649086933131566, "profit_margin": 0.25760165306810995, "quarter": 4, "return_on_assets": 0.23164910252209941, "return_on_equity": 0.3507528436524821 } ], "income_statement": [ { "depreciation": 3879788, "expenses": 46500447, "income_tax": 4657731, "marketing_expense": 9065209, "net_income": 22496567, "net_profit": 17838836, "operational_expense": 25897410, "product_revenue": 25755219, "quarter": 1, "rd_expense": 6727226, "revenue": 68997014, "salaries_expense": 13996334, "service_revenue": 43241795 }, { "depreciation": 4087710, "expenses": 47031040, "income_tax": 5212081, "marketing_expense": 8500915, "net_income": 23135744, "net_profit": 17923663, "operational_expense": 24693933, "product_revenue": 26861894, "quarter": 2, "rd_expense": 6215801, "revenue": 70166784, "salaries_expense": 16201558, "service_revenue": 43304890 }, { "depreciation": 4078448, "expenses": 47567688, "income_tax": 7003450, "marketing_expense": 5265038, "net_income": 23788698, "net_profit": 16785248, "operational_expense": 24355389, "product_revenue": 17910578, "quarter": 3, "rd_expense": 7687534, "revenue": 71356386, "salaries_expense": 15891673, "service_revenue": 53445808 }, { "depreciation": 4238318, "expenses": 48110460, "income_tax": 5762535, "marketing_expense": 8921768, "net_income": 24455697, "net_profit": 18693162, "operational_expense": 26963764, "product_revenue": 27553680, "quarter": 4, "rd_expense": 7572151, "revenue": 72566157, "salaries_expense": 16922626, "service_revenue": 45012477 } ], "market_conditions": { "gdp_growth": [ -0.004015107261317817, -0.007228545266565732, 0.0024566422447621656, 0.001152411008707917 ], "inflation_rate": [ 0.03372617524897439, 0.024403761926446763, 0.02654337850412639, 0.030074358741884206 ], "interest_rate": [ 0.04946173718092578, 0.043668127328121996, 0.05060573346289157, 0.05242376744727101 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 112421, "billable_hours_per_employee": 83, "client_concentration": 0.2, "client_retention_rate": 0.74, "employee_utilization_rate": 0.73, "gross_billings": 84958939, "net_revenue": 76379931, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 101976 }, { "average_project_size": 75371, "billable_hours_per_employee": 95, "client_concentration": 0.24, "client_retention_rate": 0.74, "employee_utilization_rate": 0.69, "gross_billings": 91354404, "net_revenue": 77127345, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 102974 }, { "average_project_size": 159439, "billable_hours_per_employee": 107, "client_concentration": 0.32, "client_retention_rate": 0.74, "employee_utilization_rate": 0.76, "gross_billings": 95488531, "net_revenue": 77882073, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 103981 }, { "average_project_size": 87858, "billable_hours_per_employee": 144, "client_concentration": 0.25, "client_retention_rate": 0.84, "employee_utilization_rate": 0.7, "gross_billings": 93138721, "net_revenue": 78644187, "new_client_acquisition": 3, "organic_growth": 0.15, "quarter": 4, "revenue_per_employee": 104999 } ], "balance_sheet": [ { "assets": 101904736, "current_assets": 42218706, "current_liabilities": 23516117, "equity": 65145045, "fixed_assets": 59686030, "liabilities": 57458193, "long_term_liabilities": 33942076, "quarter": 1 }, { "assets": 103974887, "current_assets": 48687116, "current_liabilities": 34423213, "equity": 65942869, "fixed_assets": 55287771, "liabilities": 58602200, "long_term_liabilities": 24178987, "quarter": 2 }, { "assets": 106087092, "current_assets": 51122790, "current_liabilities": 35430857, "equity": 68914628, "fixed_assets": 54964302, "liabilities": 59768984, "long_term_liabilities": 24338127, "quarter": 3 }, { "assets": 108242206, "current_assets": 48732245, "current_liabilities": 26878076, "equity": 70681204, "fixed_assets": 59509961, "liabilities": 60958999, "long_term_liabilities": 34080923, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -22952, "financing_cash_flow": -128383, "investing_cash_flow": -444539, "net_cash_flow": 24461133, "operating_cash_flow": 24846562, "quarter": 1 }, { "change_in_working_capital": 63966, "financing_cash_flow": 43118, "investing_cash_flow": -408601, "net_cash_flow": 22985758, "operating_cash_flow": 23373648, "quarter": 2 }, { "change_in_working_capital": -18189, "financing_cash_flow": 72974, "investing_cash_flow": -437680, "net_cash_flow": 26090627, "operating_cash_flow": 26495933, "quarter": 3 }, { "change_in_working_capital": -84049, "financing_cash_flow": 106744, "investing_cash_flow": -464660, "net_cash_flow": 26746020, "operating_cash_flow": 27272656, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7495228779160961, "current_ratio": 1.7953094041843727, "debt_to_equity_ratio": 0.8820040419037242, "profit_margin": 0.270993986627194, "quarter": 1, "return_on_assets": 0.2031161927547705, "return_on_equity": 0.3177294911685148 }, { "asset_turnover_ratio": 0.7417882069927135, "current_ratio": 1.4143687284507696, "debt_to_equity_ratio": 0.8886813826677756, "profit_margin": 0.2667041371643222, "quarter": 2, "return_on_assets": 0.1978379837046613, "return_on_equity": 0.31193944564347054 }, { "asset_turnover_ratio": 0.7341333571477292, "current_ratio": 1.4428888920186154, "debt_to_equity_ratio": 0.867290236261596, "profit_margin": 0.2901376289765682, "quarter": 3, "return_on_assets": 0.21299971159545028, "return_on_equity": 0.3278914891625041 }, { "asset_turnover_ratio": 0.7265575038261878, "current_ratio": 1.813085319053343, "debt_to_equity_ratio": 0.8624499237449322, "profit_margin": 0.2975171833107004, "quarter": 4, "return_on_assets": 0.2161633420516208, "return_on_equity": 0.33103563148132 } ], "income_statement": [ { "depreciation": 4148060, "expenses": 47922720, "income_tax": 7758709, "marketing_expense": 6501198, "net_income": 28457211, "net_profit": 20698502, "operational_expense": 30904957, "product_revenue": 29233063, "quarter": 1, "rd_expense": 7340038, "revenue": 76379931, "salaries_expense": 20945885, "service_revenue": 47146868 }, { "depreciation": 2803466, "expenses": 48180400, "income_tax": 8376763, "marketing_expense": 6265593, "net_income": 28946945, "net_profit": 20570182, "operational_expense": 28631603, "product_revenue": 23364227, "quarter": 2, "rd_expense": 6790337, "revenue": 77127345, "salaries_expense": 16016425, "service_revenue": 53763118 }, { "depreciation": 3899413, "expenses": 48439465, "income_tax": 6846088, "marketing_expense": 6713331, "net_income": 29442608, "net_profit": 22596520, "operational_expense": 32814381, "product_revenue": 26550089, "quarter": 3, "rd_expense": 6708597, "revenue": 77882073, "salaries_expense": 18146420, "service_revenue": 51331984 }, { "depreciation": 3874659, "expenses": 48699924, "income_tax": 6546266, "marketing_expense": 8619535, "net_income": 29944263, "net_profit": 23397997, "operational_expense": 31700909, "product_revenue": 18911588, "quarter": 4, "rd_expense": 5357431, "revenue": 78644187, "salaries_expense": 21066001, "service_revenue": 59732599 } ], "market_conditions": { "gdp_growth": [ 0.0014150392687007386, -0.014140155364090096, -0.010726980782922866, 0.0012527712378430297 ], "inflation_rate": [ 0.033998190641668, 0.03431077620442987, 0.03662723588544233, 0.040229480523646735 ], "interest_rate": [ 0.04398695301841754, 0.046230531689489436, 0.04850113654929006, 0.05168219513530769 ], "year": 1996 }, "random_event": { "description": "Russell LLC Data Privacy Regulation Impact in 1996", "impact": -0.1, "type": "Data Privacy Regulation Impact" }, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 177441, "billable_hours_per_employee": 157, "client_concentration": 0.28, "client_retention_rate": 0.69, "employee_utilization_rate": 0.72, "gross_billings": 95561483, "net_revenue": 76099909, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 101602 }, { "average_project_size": 192360, "billable_hours_per_employee": 105, "client_concentration": 0.38, "client_retention_rate": 0.64, "employee_utilization_rate": 0.65, "gross_billings": 97259679, "net_revenue": 75570357, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 100895 }, { "average_project_size": 107297, "billable_hours_per_employee": 141, "client_concentration": 0.39, "client_retention_rate": 0.78, "employee_utilization_rate": 0.69, "gross_billings": 97011079, "net_revenue": 75044491, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 100193 }, { "average_project_size": 101150, "billable_hours_per_employee": 112, "client_concentration": 0.11, "client_retention_rate": 0.65, "employee_utilization_rate": 0.77, "gross_billings": 90849432, "net_revenue": 74522284, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 99496 } ], "balance_sheet": [ { "assets": 81009584, "current_assets": 31786586, "current_liabilities": 18148894, "equity": 64770500, "fixed_assets": 49222998, "liabilities": 34039142, "long_term_liabilities": 15890248, "quarter": 1 }, { "assets": 83810399, "current_assets": 32814526, "current_liabilities": 15858766, "equity": 68200677, "fixed_assets": 50995873, "liabilities": 34527949, "long_term_liabilities": 18669183, "quarter": 2 }, { "assets": 86708048, "current_assets": 27109847, "current_liabilities": 16985123, "equity": 70850041, "fixed_assets": 59598201, "liabilities": 35023776, "long_term_liabilities": 18038653, "quarter": 3 }, { "assets": 89705881, "current_assets": 29021800, "current_liabilities": 17998462, "equity": 73010825, "fixed_assets": 60684081, "liabilities": 35526723, "long_term_liabilities": 17528261, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 41744, "financing_cash_flow": 137594, "investing_cash_flow": -388956, "net_cash_flow": 21083661, "operating_cash_flow": 21238143, "quarter": 1 }, { "change_in_working_capital": -85092, "financing_cash_flow": 138850, "investing_cash_flow": -468946, "net_cash_flow": 21709612, "operating_cash_flow": 22236713, "quarter": 2 }, { "change_in_working_capital": -30740, "financing_cash_flow": -143666, "investing_cash_flow": -412953, "net_cash_flow": 22271545, "operating_cash_flow": 22331941, "quarter": 3 }, { "change_in_working_capital": 49486, "financing_cash_flow": -21722, "investing_cash_flow": -100598, "net_cash_flow": 21513729, "operating_cash_flow": 21997694, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9393938993687463, "current_ratio": 1.7514337788297183, "debt_to_equity_ratio": 0.5255346492616237, "profit_margin": 0.23390380138299507, "quarter": 1, "return_on_assets": 0.2197278040583445, "return_on_equity": 0.2748173628426521 }, { "asset_turnover_ratio": 0.9016823437387526, "current_ratio": 2.069172721257127, "debt_to_equity_ratio": 0.5062698864411566, "profit_margin": 0.2503392567008781, "quarter": 2, "return_on_assets": 0.22572648771186496, "return_on_equity": 0.2773906042017735 }, { "asset_turnover_ratio": 0.8654847240938927, "current_ratio": 1.59609365207423, "debt_to_equity_ratio": 0.4943367075821452, "profit_margin": 0.2553920846768086, "quarter": 3, "return_on_assets": 0.22103794794227175, "return_on_equity": 0.27051175594944254 }, { "asset_turnover_ratio": 0.8307402276111641, "current_ratio": 1.6124599979709378, "debt_to_equity_ratio": 0.48659528227492294, "profit_margin": 0.25269846801796897, "quarter": 4, "return_on_assets": 0.20992678283824, "return_on_equity": 0.2579297932875022 } ], "income_statement": [ { "depreciation": 3438085, "expenses": 51144144, "income_tax": 7155707, "marketing_expense": 7815277, "net_income": 24955765, "net_profit": 17800058, "operational_expense": 30683745, "product_revenue": 28702134, "quarter": 1, "rd_expense": 8715571, "revenue": 76099909, "salaries_expense": 18142103, "service_revenue": 47397775 }, { "depreciation": 3318486, "expenses": 51039693, "income_tax": 5612437, "marketing_expense": 6441941, "net_income": 24530664, "net_profit": 18918227, "operational_expense": 34756953, "product_revenue": 21002357, "quarter": 2, "rd_expense": 5354120, "revenue": 75570357, "salaries_expense": 17063071, "service_revenue": 54568000 }, { "depreciation": 3166172, "expenses": 50935455, "income_tax": 4943267, "marketing_expense": 8285900, "net_income": 24109036, "net_profit": 19165769, "operational_expense": 29354950, "product_revenue": 27967066, "quarter": 3, "rd_expense": 7627416, "revenue": 75044491, "salaries_expense": 15825093, "service_revenue": 47077425 }, { "depreciation": 3166027, "expenses": 50831430, "income_tax": 4859187, "marketing_expense": 8712665, "net_income": 23690854, "net_profit": 18831667, "operational_expense": 32074993, "product_revenue": 22638192, "quarter": 4, "rd_expense": 9553845, "revenue": 74522284, "salaries_expense": 17946471, "service_revenue": 51884092 } ], "market_conditions": { "gdp_growth": [ 0.0008933580951667455, -0.000701993595363732, -0.00004112606286536379, -0.002542916943057698 ], "inflation_rate": [ 0.01889645087142762, 0.01773939582481713, 0.016571637305116266, 0.018347914414082796 ], "interest_rate": [ 0.05461605358137623, 0.053866631559227204, 0.05420648649895404, 0.0525329357595773 ], "year": 1997 }, "random_event": null, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 68593, "billable_hours_per_employee": 84, "client_concentration": 0.11, "client_retention_rate": 0.68, "employee_utilization_rate": 0.72, "gross_billings": 62637724, "net_revenue": 53396278, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 71290 }, { "average_project_size": 66289, "billable_hours_per_employee": 116, "client_concentration": 0.33, "client_retention_rate": 0.72, "employee_utilization_rate": 0.79, "gross_billings": 63595257, "net_revenue": 53987870, "new_client_acquisition": 4, "organic_growth": 0.15, "quarter": 2, "revenue_per_employee": 72080 }, { "average_project_size": 52703, "billable_hours_per_employee": 85, "client_concentration": 0.2, "client_retention_rate": 0.76, "employee_utilization_rate": 0.66, "gross_billings": 63802414, "net_revenue": 54586016, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 72879 }, { "average_project_size": 115415, "billable_hours_per_employee": 91, "client_concentration": 0.29, "client_retention_rate": 0.82, "employee_utilization_rate": 0.65, "gross_billings": 68793819, "net_revenue": 55190790, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 73686 } ], "balance_sheet": [ { "assets": 64647654, "current_assets": 24333680, "current_liabilities": 14304757, "equity": 42317766, "fixed_assets": 40313974, "liabilities": 34423041, "long_term_liabilities": 20118284, "quarter": 1 }, { "assets": 66425097, "current_assets": 31922353, "current_liabilities": 19189000, "equity": 43369470, "fixed_assets": 34502744, "liabilities": 34958126, "long_term_liabilities": 15769126, "quarter": 2 }, { "assets": 68251410, "current_assets": 32258125, "current_liabilities": 20300821, "equity": 44765371, "fixed_assets": 35993285, "liabilities": 35501529, "long_term_liabilities": 15200708, "quarter": 3 }, { "assets": 70127936, "current_assets": 27015843, "current_liabilities": 16844887, "equity": 46499559, "fixed_assets": 43112093, "liabilities": 36053379, "long_term_liabilities": 19208492, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 92891, "financing_cash_flow": -5073, "investing_cash_flow": -127476, "net_cash_flow": 14794176, "operating_cash_flow": 14924846, "quarter": 1 }, { "change_in_working_capital": -99772, "financing_cash_flow": 95482, "investing_cash_flow": -277414, "net_cash_flow": 14439474, "operating_cash_flow": 15160542, "quarter": 2 }, { "change_in_working_capital": 38992, "financing_cash_flow": -186465, "investing_cash_flow": -308504, "net_cash_flow": 14670028, "operating_cash_flow": 15002730, "quarter": 3 }, { "change_in_working_capital": -59146, "financing_cash_flow": 157987, "investing_cash_flow": -448896, "net_cash_flow": 15482890, "operating_cash_flow": 15791626, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8259584794832617, "current_ratio": 1.7010900639556477, "debt_to_equity_ratio": 0.8134418296088692, "profit_margin": 0.2264793250196203, "quarter": 1, "return_on_assets": 0.18706251892760098, "return_on_equity": 0.28577011839424604 }, { "asset_turnover_ratio": 0.8127631337896277, "current_ratio": 1.663575642295065, "debt_to_equity_ratio": 0.8060537977521975, "profit_margin": 0.22046617138257169, "quarter": 2, "return_on_assets": 0.1791867763475001, "return_on_equity": 0.2744441885040329 }, { "asset_turnover_ratio": 0.7997785833289012, "current_ratio": 1.5890059323216534, "debt_to_equity_ratio": 0.7930578526870692, "profit_margin": 0.22012029601134472, "quarter": 3, "return_on_assets": 0.1760474985058917, "return_on_equity": 0.26841037461746936 }, { "asset_turnover_ratio": 0.7870014882514152, "current_ratio": 1.6038007853659095, "debt_to_equity_ratio": 0.7753488371792946, "profit_margin": 0.22512817808913407, "quarter": 4, "return_on_assets": 0.17717621120347818, "return_on_equity": 0.26720687824157646 } ], "income_statement": [ { "depreciation": 2831693, "expenses": 38119044, "income_tax": 3184081, "marketing_expense": 5378450, "net_income": 15277234, "net_profit": 12093153, "operational_expense": 24428460, "product_revenue": 18071078, "quarter": 1, "rd_expense": 6738397, "revenue": 53396278, "salaries_expense": 14710372, "service_revenue": 35325200 }, { "depreciation": 3258043, "expenses": 38454835, "income_tax": 3630536, "marketing_expense": 4105619, "net_income": 15533035, "net_profit": 11902499, "operational_expense": 22009456, "product_revenue": 11993492, "quarter": 2, "rd_expense": 4349429, "revenue": 53987870, "salaries_expense": 15188174, "service_revenue": 41994378 }, { "depreciation": 2987240, "expenses": 38793585, "income_tax": 3776941, "marketing_expense": 7077441, "net_income": 15792431, "net_profit": 12015490, "operational_expense": 20497442, "product_revenue": 16118159, "quarter": 3, "rd_expense": 6740090, "revenue": 54586016, "salaries_expense": 15348052, "service_revenue": 38467857 }, { "depreciation": 3366624, "expenses": 39135319, "income_tax": 3630469, "marketing_expense": 7691829, "net_income": 16055471, "net_profit": 12425002, "operational_expense": 26985063, "product_revenue": 16050013, "quarter": 4, "rd_expense": 7461344, "revenue": 55190790, "salaries_expense": 18899336, "service_revenue": 39140777 } ], "market_conditions": { "gdp_growth": [ -0.01204743385189465, -0.00911074482288652, -0.012866719931500174, -0.006645644070778136 ], "inflation_rate": [ 0.02205773509098017, 0.019482880131423946, 0.020635124922720002, 0.020632103826117392 ], "interest_rate": [ 0.05504382013563375, 0.05729783346947412, 0.06080163237241554, 0.059192112838463026 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 110146, "billable_hours_per_employee": 121, "client_concentration": 0.26, "client_retention_rate": 0.8, "employee_utilization_rate": 0.68, "gross_billings": 94846741, "net_revenue": 80946374, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 108073 }, { "average_project_size": 134674, "billable_hours_per_employee": 120, "client_concentration": 0.18, "client_retention_rate": 0.63, "employee_utilization_rate": 0.67, "gross_billings": 104331311, "net_revenue": 81175859, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 108379 }, { "average_project_size": 86078, "billable_hours_per_employee": 97, "client_concentration": 0.36, "client_retention_rate": 0.86, "employee_utilization_rate": 0.7, "gross_billings": 90787118, "net_revenue": 81405996, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 108686 }, { "average_project_size": 156118, "billable_hours_per_employee": 140, "client_concentration": 0.2, "client_retention_rate": 0.72, "employee_utilization_rate": 0.77, "gross_billings": 101773849, "net_revenue": 81636785, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 108994 } ], "balance_sheet": [ { "assets": 87377188, "current_assets": 35225257, "current_liabilities": 25100453, "equity": 57830659, "fixed_assets": 52151931, "liabilities": 45370942, "long_term_liabilities": 20270489, "quarter": 1 }, { "assets": 89236477, "current_assets": 35414148, "current_liabilities": 26771057, "equity": 58875411, "fixed_assets": 53822329, "liabilities": 46107108, "long_term_liabilities": 19336051, "quarter": 2 }, { "assets": 91135330, "current_assets": 44441994, "current_liabilities": 27360673, "equity": 61357794, "fixed_assets": 46693336, "liabilities": 46855218, "long_term_liabilities": 19494545, "quarter": 3 }, { "assets": 93074589, "current_assets": 43301059, "current_liabilities": 20953505, "equity": 62181808, "fixed_assets": 49773530, "liabilities": 47615467, "long_term_liabilities": 26661962, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 46147, "financing_cash_flow": 148696, "investing_cash_flow": -215428, "net_cash_flow": 19720464, "operating_cash_flow": 20018445, "quarter": 1 }, { "change_in_working_capital": -16492, "financing_cash_flow": -56751, "investing_cash_flow": -180000, "net_cash_flow": 18213731, "operating_cash_flow": 18796087, "quarter": 2 }, { "change_in_working_capital": -96851, "financing_cash_flow": 197439, "investing_cash_flow": -179486, "net_cash_flow": 20079381, "operating_cash_flow": 20640658, "quarter": 3 }, { "change_in_working_capital": 97501, "financing_cash_flow": 177090, "investing_cash_flow": -431992, "net_cash_flow": 21046043, "operating_cash_flow": 21499345, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9264016827824672, "current_ratio": 1.4033713654490618, "debt_to_equity_ratio": 0.7845482445565768, "profit_margin": 0.1954925491782992, "quarter": 1, "return_on_assets": 0.18110462653021062, "return_on_equity": 0.27363362745010394 }, { "asset_turnover_ratio": 0.9096712659331004, "current_ratio": 1.32285206370447, "debt_to_equity_ratio": 0.78313012541008, "profit_margin": 0.19397444257411553, "quarter": 2, "return_on_assets": 0.17645297673506316, "return_on_equity": 0.26744682937330155 }, { "asset_turnover_ratio": 0.8932430046613097, "current_ratio": 1.6243019314619929, "debt_to_equity_ratio": 0.7636392207972796, "profit_margin": 0.20978408027831266, "quarter": 3, "return_on_assets": 0.1873881621979094, "return_on_equity": 0.27832946536506836 }, { "asset_turnover_ratio": 0.8771114208197041, "current_ratio": 2.0665305876033626, "debt_to_equity_ratio": 0.7657459397127855, "profit_margin": 0.20484253513903078, "quarter": 4, "return_on_assets": 0.17966972704010545, "return_on_equity": 0.2689321288309919 } ], "income_statement": [ { "depreciation": 4194032, "expenses": 58861661, "income_tax": 6260300, "marketing_expense": 9402339, "net_income": 22084713, "net_profit": 15824413, "operational_expense": 37869427, "product_revenue": 27376175, "quarter": 1, "rd_expense": 9278821, "revenue": 80946374, "salaries_expense": 28338067, "service_revenue": 53570199 }, { "depreciation": 3050045, "expenses": 59077955, "income_tax": 6351862, "marketing_expense": 11465294, "net_income": 22097904, "net_profit": 15746042, "operational_expense": 37825716, "product_revenue": 19147309, "quarter": 2, "rd_expense": 7516498, "revenue": 81175859, "salaries_expense": 23436708, "service_revenue": 62028550 }, { "depreciation": 3562976, "expenses": 59295045, "income_tax": 5033269, "marketing_expense": 9413032, "net_income": 22110951, "net_profit": 17077682, "operational_expense": 40648638, "product_revenue": 22993492, "quarter": 3, "rd_expense": 11578951, "revenue": 81405996, "salaries_expense": 28467145, "service_revenue": 58412504 }, { "depreciation": 4776659, "expenses": 59512932, "income_tax": 5401167, "marketing_expense": 11469286, "net_income": 22123853, "net_profit": 16722686, "operational_expense": 31529308, "product_revenue": 22448425, "quarter": 4, "rd_expense": 10423738, "revenue": 81636785, "salaries_expense": 27090139, "service_revenue": 59188360 } ], "market_conditions": { "gdp_growth": [ -0.01967706020330497, -0.010561129683675412, -0.010664420777789388, -0.020877816304313526 ], "inflation_rate": [ 0.030375265718092664, 0.022465028271507485, 0.02236868814448158, 0.0254687709727429 ], "interest_rate": [ 0.04382471871339743, 0.044423721292699565, 0.04017727995120599, 0.045381572219837504 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 92976, "billable_hours_per_employee": 113, "client_concentration": 0.27, "client_retention_rate": 0.81, "employee_utilization_rate": 0.62, "gross_billings": 110974952, "net_revenue": 95537118, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 127553 }, { "average_project_size": 69187, "billable_hours_per_employee": 95, "client_concentration": 0.35, "client_retention_rate": 0.66, "employee_utilization_rate": 0.63, "gross_billings": 115537104, "net_revenue": 96588529, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 128957 }, { "average_project_size": 156671, "billable_hours_per_employee": 130, "client_concentration": 0.23, "client_retention_rate": 0.65, "employee_utilization_rate": 0.63, "gross_billings": 108653675, "net_revenue": 97651511, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 130376 }, { "average_project_size": 87761, "billable_hours_per_employee": 131, "client_concentration": 0.2, "client_retention_rate": 0.8, "employee_utilization_rate": 0.69, "gross_billings": 122141858, "net_revenue": 98726191, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 131811 } ], "balance_sheet": [ { "assets": 98489989, "current_assets": 38906211, "current_liabilities": 26784380, "equity": 57766750, "fixed_assets": 59583778, "liabilities": 56995060, "long_term_liabilities": 30210680, "quarter": 1 }, { "assets": 99973560, "current_assets": 47086972, "current_liabilities": 28062493, "equity": 58314841, "fixed_assets": 52886588, "liabilities": 58030935, "long_term_liabilities": 29968442, "quarter": 2 }, { "assets": 101479477, "current_assets": 44163662, "current_liabilities": 24448789, "equity": 58467450, "fixed_assets": 57315815, "liabilities": 59085636, "long_term_liabilities": 34636847, "quarter": 3 }, { "assets": 103008078, "current_assets": 41546277, "current_liabilities": 34559719, "equity": 61051902, "fixed_assets": 61461801, "liabilities": 60159507, "long_term_liabilities": 25599788, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -18902, "financing_cash_flow": 29983, "investing_cash_flow": -173878, "net_cash_flow": 20740465, "operating_cash_flow": 20937238, "quarter": 1 }, { "change_in_working_capital": 93079, "financing_cash_flow": -29185, "investing_cash_flow": -124656, "net_cash_flow": 20790712, "operating_cash_flow": 21151726, "quarter": 2 }, { "change_in_working_capital": 24690, "financing_cash_flow": 139163, "investing_cash_flow": -176583, "net_cash_flow": 19433431, "operating_cash_flow": 19830137, "quarter": 3 }, { "change_in_working_capital": 35024, "financing_cash_flow": 51169, "investing_cash_flow": -120122, "net_cash_flow": 21536346, "operating_cash_flow": 22073366, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9700185670647197, "current_ratio": 1.4525709013985018, "debt_to_equity_ratio": 0.9866412772053127, "profit_margin": 0.1703193621561831, "quarter": 1, "return_on_assets": 0.16521294362211777, "return_on_equity": 0.2816814343891599 }, { "asset_turnover_ratio": 0.9661407376110244, "current_ratio": 1.6779326056312958, "debt_to_equity_ratio": 0.9951314966287913, "profit_margin": 0.16950476593343708, "quarter": 2, "return_on_assets": 0.16376545958751493, "return_on_equity": 0.2807555627220179 }, { "asset_turnover_ratio": 0.9622784220695185, "current_ratio": 1.806374213463088, "debt_to_equity_ratio": 1.010573165068769, "profit_margin": 0.16460174384808035, "quarter": 3, "return_on_assets": 0.15839270634002184, "return_on_equity": 0.2749155128195261 }, { "asset_turnover_ratio": 0.958431541650549, "current_ratio": 1.2021589932487589, "debt_to_equity_ratio": 0.9853830106718051, "profit_margin": 0.18438198431052608, "quarter": 4, "return_on_assets": 0.17671750947532483, "return_on_equity": 0.29816157078939165 } ], "income_statement": [ { "depreciation": 4665417, "expenses": 74768589, "income_tax": 4496708, "marketing_expense": 7945677, "net_income": 20768529, "net_profit": 16271821, "operational_expense": 46100305, "product_revenue": 33798838, "quarter": 1, "rd_expense": 14946663, "revenue": 95537118, "salaries_expense": 26271460, "service_revenue": 61738280 }, { "depreciation": 4779510, "expenses": 74926998, "income_tax": 5289315, "marketing_expense": 13126508, "net_income": 21661531, "net_profit": 16372216, "operational_expense": 40797064, "product_revenue": 26908599, "quarter": 2, "rd_expense": 11888839, "revenue": 96588529, "salaries_expense": 37137590, "service_revenue": 69679930 }, { "depreciation": 3756528, "expenses": 75085744, "income_tax": 6492158, "marketing_expense": 10619780, "net_income": 22565767, "net_profit": 16073609, "operational_expense": 41167069, "product_revenue": 27389373, "quarter": 3, "rd_expense": 9403331, "revenue": 97651511, "salaries_expense": 27981574, "service_revenue": 70262138 }, { "depreciation": 3870035, "expenses": 75244826, "income_tax": 5278034, "marketing_expense": 14143657, "net_income": 23481365, "net_profit": 18203331, "operational_expense": 45142696, "product_revenue": 29707739, "quarter": 4, "rd_expense": 7768500, "revenue": 98726191, "salaries_expense": 31651250, "service_revenue": 69018452 } ], "market_conditions": { "gdp_growth": [ 0.009489870655950786, 0.0016664327907655579, -0.005687957009324271, 0.007209235129954561 ], "inflation_rate": [ 0.03147781834770836, 0.024751393328573092, 0.0300016368294668, 0.028471631690793968 ], "interest_rate": [ 0.056523368344468666, 0.05751474045482282, 0.053557646297438526, 0.05533902651488211 ], "year": 2000 }, "random_event": { "description": "Russell LLC Data Privacy Regulation Impact in 2000", "impact": 0, "type": "Data Privacy Regulation Impact" }, "year": 2000 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Average", "founding_year": 1998, "industry": "Advertising", "location": "Port Stacybury", "name": "Murray Ltd", "num_employees": 796, "region": "Asia-Pacific", "revenue_size": "Medium", "website": "www.murrayltd.com" }

[ { "advertising_kpis": [ { "average_project_size": 82808, "billable_hours_per_employee": 137, "client_concentration": 0.33, "client_retention_rate": 0.61, "employee_utilization_rate": 0.76, "gross_billings": 6820288, "net_revenue": 5322607, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 6687 }, { "average_project_size": 118514, "billable_hours_per_employee": 98, "client_concentration": 0.33, "client_retention_rate": 0.76, "employee_utilization_rate": 0.64, "gross_billings": 5995872, "net_revenue": 5319104, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 6682 }, { "average_project_size": 94689, "billable_hours_per_employee": 95, "client_concentration": 0.27, "client_retention_rate": 0.86, "employee_utilization_rate": 0.68, "gross_billings": 6688977, "net_revenue": 5315604, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 6678 }, { "average_project_size": 58430, "billable_hours_per_employee": 114, "client_concentration": 0.3, "client_retention_rate": 0.76, "employee_utilization_rate": 0.74, "gross_billings": 6758902, "net_revenue": 5312107, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 6674 } ], "balance_sheet": [ { "assets": 6902235, "current_assets": 3365492, "current_liabilities": 1528039, "equity": 4236706, "fixed_assets": 3536743, "liabilities": 3648518, "long_term_liabilities": 2120479, "quarter": 1 }, { "assets": 7061255, "current_assets": 2528641, "current_liabilities": 1999860, "equity": 4311730, "fixed_assets": 4532614, "liabilities": 3710434, "long_term_liabilities": 1710574, "quarter": 2 }, { "assets": 7223939, "current_assets": 3325941, "current_liabilities": 2210661, "equity": 4467380, "fixed_assets": 3897998, "liabilities": 3773401, "long_term_liabilities": 1562740, "quarter": 3 }, { "assets": 7390370, "current_assets": 2713801, "current_liabilities": 1910831, "equity": 4563911, "fixed_assets": 4676569, "liabilities": 3837436, "long_term_liabilities": 1926605, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 37664, "financing_cash_flow": 102876, "investing_cash_flow": -445188, "net_cash_flow": 677030, "operating_cash_flow": 1201653, "quarter": 1 }, { "change_in_working_capital": -83704, "financing_cash_flow": 45245, "investing_cash_flow": -205367, "net_cash_flow": 985398, "operating_cash_flow": 1210966, "quarter": 2 }, { "change_in_working_capital": 5388, "financing_cash_flow": -107391, "investing_cash_flow": -173116, "net_cash_flow": 1283347, "operating_cash_flow": 1404539, "quarter": 3 }, { "change_in_working_capital": 97944, "financing_cash_flow": 67534, "investing_cash_flow": -244306, "net_cash_flow": 1044730, "operating_cash_flow": 1345697, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7711425357148808, "current_ratio": 2.2024909050096233, "debt_to_equity_ratio": 0.8611685587812796, "profit_margin": 0.18468186736311737, "quarter": 1, "return_on_assets": 0.1424160434989536, "return_on_equity": 0.2320172794619216 }, { "asset_turnover_ratio": 0.7532802596705543, "current_ratio": 1.2644090086306041, "debt_to_equity_ratio": 0.8605441435340339, "profit_margin": 0.18065241815162855, "quarter": 2, "return_on_assets": 0.1360819004553723, "return_on_equity": 0.22285926994501049 }, { "asset_turnover_ratio": 0.7358317948144357, "current_ratio": 1.5045006900650981, "debt_to_equity_ratio": 0.8446563757728244, "profit_margin": 0.19129378335933225, "quarter": 3, "return_on_assets": 0.1407600479461413, "return_on_equity": 0.22761484359960424 }, { "asset_turnover_ratio": 0.7187876926324392, "current_ratio": 1.4202203125237136, "debt_to_equity_ratio": 0.8408218302241214, "profit_margin": 0.1903156318199163, "quarter": 4, "return_on_assets": 0.13679653386772245, "return_on_equity": 0.22151549405761856 } ], "income_statement": [ { "depreciation": 218664, "expenses": 3954922, "income_tax": 384696, "marketing_expense": 482380, "net_income": 1367685, "net_profit": 982989, "operational_expense": 2324351, "product_revenue": 1178328, "quarter": 1, "rd_expense": 777890, "revenue": 5322607, "salaries_expense": 1921632, "service_revenue": 4144279 }, { "depreciation": 250057, "expenses": 3956291, "income_tax": 401904, "marketing_expense": 578851, "net_income": 1362813, "net_profit": 960909, "operational_expense": 2584016, "product_revenue": 1879165, "quarter": 2, "rd_expense": 786759, "revenue": 5319104, "salaries_expense": 1882623, "service_revenue": 3439939 }, { "depreciation": 387697, "expenses": 3957661, "income_tax": 341101, "marketing_expense": 517315, "net_income": 1357943, "net_profit": 1016842, "operational_expense": 2323738, "product_revenue": 1112369, "quarter": 3, "rd_expense": 542016, "revenue": 5315604, "salaries_expense": 1919183, "service_revenue": 4203235 }, { "depreciation": 334720, "expenses": 3959031, "income_tax": 342099, "marketing_expense": 426670, "net_income": 1353076, "net_profit": 1010977, "operational_expense": 2272155, "product_revenue": 1821514, "quarter": 4, "rd_expense": 677743, "revenue": 5312107, "salaries_expense": 1302161, "service_revenue": 3490593 } ], "market_conditions": { "gdp_growth": [ 0.0223020223573053, 0.03703676374063958, 0.03185519893510366, 0.03445653589892401 ], "inflation_rate": [ 0.013960895355838469, 0.016622393862686203, 0.014285337710264918, 0.017913257506778413 ], "interest_rate": [ 0.023984307896472812, 0.02786663226289581, 0.024117177960027485, 0.029774212391942625 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 71279, "billable_hours_per_employee": 103, "client_concentration": 0.12, "client_retention_rate": 0.83, "employee_utilization_rate": 0.65, "gross_billings": 21043903, "net_revenue": 17541461, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 22037 }, { "average_project_size": 186805, "billable_hours_per_employee": 136, "client_concentration": 0.3, "client_retention_rate": 0.75, "employee_utilization_rate": 0.61, "gross_billings": 20691212, "net_revenue": 17382439, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 21837 }, { "average_project_size": 102458, "billable_hours_per_employee": 143, "client_concentration": 0.34, "client_retention_rate": 0.75, "employee_utilization_rate": 0.67, "gross_billings": 20183477, "net_revenue": 17224859, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 21639 }, { "average_project_size": 194558, "billable_hours_per_employee": 87, "client_concentration": 0.29, "client_retention_rate": 0.85, "employee_utilization_rate": 0.64, "gross_billings": 20928403, "net_revenue": 17068707, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 21443 } ], "balance_sheet": [ { "assets": 21716160, "current_assets": 6812767, "current_liabilities": 4905853, "equity": 13331373, "fixed_assets": 14903393, "liabilities": 12065549, "long_term_liabilities": 7159696, "quarter": 1 }, { "assets": 22088099, "current_assets": 7545226, "current_liabilities": 7342361, "equity": 13203742, "fixed_assets": 14542873, "liabilities": 12321029, "long_term_liabilities": 4978668, "quarter": 2 }, { "assets": 22466408, "current_assets": 8615005, "current_liabilities": 6757709, "equity": 13452869, "fixed_assets": 13851403, "liabilities": 12581918, "long_term_liabilities": 5824209, "quarter": 3 }, { "assets": 22851197, "current_assets": 9099896, "current_liabilities": 7619895, "equity": 13491799, "fixed_assets": 13751301, "liabilities": 12848331, "long_term_liabilities": 5228436, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 8888, "financing_cash_flow": 49449, "investing_cash_flow": -268959, "net_cash_flow": 4184808, "operating_cash_flow": 4492070, "quarter": 1 }, { "change_in_working_capital": -95386, "financing_cash_flow": 159014, "investing_cash_flow": -347976, "net_cash_flow": 4170174, "operating_cash_flow": 4319164, "quarter": 2 }, { "change_in_working_capital": 31602, "financing_cash_flow": -97728, "investing_cash_flow": -327290, "net_cash_flow": 4252746, "operating_cash_flow": 4692539, "quarter": 3 }, { "change_in_working_capital": -69328, "financing_cash_flow": 22426, "investing_cash_flow": -337321, "net_cash_flow": 3872350, "operating_cash_flow": 4131299, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8077607182853691, "current_ratio": 1.3887018220888396, "debt_to_equity_ratio": 0.905049239864491, "profit_margin": 0.20983212287733616, "quarter": 1, "return_on_assets": 0.16949414629474088, "return_on_equity": 0.27609774327070435 }, { "asset_turnover_ratio": 0.7869594843811593, "current_ratio": 1.0276293960484917, "debt_to_equity_ratio": 0.9331467549123574, "profit_margin": 0.19770942386163415, "quarter": 2, "return_on_assets": 0.15558930625944767, "return_on_equity": 0.2602801539139435 }, { "asset_turnover_ratio": 0.766693945912493, "current_ratio": 1.2748410740977452, "debt_to_equity_ratio": 0.9352590886003573, "profit_margin": 0.20716448244946448, "quarter": 3, "return_on_assets": 0.1588317545020993, "return_on_equity": 0.26525040866747457 }, { "asset_turnover_ratio": 0.7469502363486692, "current_ratio": 1.1942285293957462, "debt_to_equity_ratio": 0.9523067309259499, "profit_margin": 0.2044052311636728, "quarter": 4, "return_on_assets": 0.15268053572860976, "return_on_equity": 0.2585965741114287 } ], "income_statement": [ { "depreciation": 811308, "expenses": 12735784, "income_tax": 1124915, "marketing_expense": 1942837, "net_income": 4805677, "net_profit": 3680762, "operational_expense": 6907198, "product_revenue": 4435740, "quarter": 1, "rd_expense": 2305781, "revenue": 17541461, "salaries_expense": 6365210, "service_revenue": 13105721 }, { "depreciation": 882492, "expenses": 12691484, "income_tax": 1254283, "marketing_expense": 1527375, "net_income": 4690955, "net_profit": 3436672, "operational_expense": 6937640, "product_revenue": 5734341, "quarter": 2, "rd_expense": 1938074, "revenue": 17382439, "salaries_expense": 4663855, "service_revenue": 11648098 }, { "depreciation": 1124160, "expenses": 12647339, "income_tax": 1009141, "marketing_expense": 1265611, "net_income": 4577520, "net_profit": 3568379, "operational_expense": 7682274, "product_revenue": 6608317, "quarter": 3, "rd_expense": 2040577, "revenue": 17224859, "salaries_expense": 4463981, "service_revenue": 10616542 }, { "depreciation": 642366, "expenses": 12603348, "income_tax": 976426, "marketing_expense": 1397932, "net_income": 4465359, "net_profit": 3488933, "operational_expense": 8810562, "product_revenue": 4513530, "quarter": 4, "rd_expense": 1979696, "revenue": 17068707, "salaries_expense": 5026409, "service_revenue": 12555177 } ], "market_conditions": { "gdp_growth": [ 0.017885092929622634, 0.018346359770891812, 0.024965470393197402, 0.0234146974964253 ], "inflation_rate": [ 0.015027117046178508, 0.019574153724999953, 0.014324632419558017, 0.018295668523351148 ], "interest_rate": [ 0.03914260865641097, 0.030649476257507982, 0.031035524781176504, 0.03320974115200853 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 166673, "billable_hours_per_employee": 125, "client_concentration": 0.16, "client_retention_rate": 0.82, "employee_utilization_rate": 0.65, "gross_billings": 21460414, "net_revenue": 18372323, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 23081 }, { "average_project_size": 66049, "billable_hours_per_employee": 147, "client_concentration": 0.34, "client_retention_rate": 0.7, "employee_utilization_rate": 0.78, "gross_billings": 22693606, "net_revenue": 18090396, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 22727 }, { "average_project_size": 53522, "billable_hours_per_employee": 150, "client_concentration": 0.13, "client_retention_rate": 0.78, "employee_utilization_rate": 0.79, "gross_billings": 20443362, "net_revenue": 17812795, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 22378 }, { "average_project_size": 185160, "billable_hours_per_employee": 158, "client_concentration": 0.25, "client_retention_rate": 0.66, "employee_utilization_rate": 0.61, "gross_billings": 20862228, "net_revenue": 17539455, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 22034 } ], "balance_sheet": [ { "assets": 22148672, "current_assets": 7974966, "current_liabilities": 6947922, "equity": 14871557, "fixed_assets": 14173706, "liabilities": 11587883, "long_term_liabilities": 4639961, "quarter": 1 }, { "assets": 22523197, "current_assets": 9358905, "current_liabilities": 7009069, "equity": 14619680, "fixed_assets": 13164292, "liabilities": 11828873, "long_term_liabilities": 4819804, "quarter": 2 }, { "assets": 22904054, "current_assets": 11192793, "current_liabilities": 5202151, "equity": 15055052, "fixed_assets": 11711261, "liabilities": 12074873, "long_term_liabilities": 6872722, "quarter": 3 }, { "assets": 23291351, "current_assets": 8914412, "current_liabilities": 6746860, "equity": 14771393, "fixed_assets": 14376939, "liabilities": 12325990, "long_term_liabilities": 5579130, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 64288, "financing_cash_flow": 19543, "investing_cash_flow": -279101, "net_cash_flow": 4921802, "operating_cash_flow": 5193539, "quarter": 1 }, { "change_in_working_capital": 4500, "financing_cash_flow": -10580, "investing_cash_flow": -324479, "net_cash_flow": 4624057, "operating_cash_flow": 4903267, "quarter": 2 }, { "change_in_working_capital": -42380, "financing_cash_flow": 139975, "investing_cash_flow": -386331, "net_cash_flow": 4646342, "operating_cash_flow": 5292963, "quarter": 3 }, { "change_in_working_capital": -69308, "financing_cash_flow": 92003, "investing_cash_flow": -401432, "net_cash_flow": 4183041, "operating_cash_flow": 4547428, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8294999808566401, "current_ratio": 1.1478203123178412, "debt_to_equity_ratio": 0.779197699339753, "profit_margin": 0.23463380215991195, "quarter": 1, "return_on_assets": 0.19462873439996764, "return_on_equity": 0.2898666225735476 }, { "asset_turnover_ratio": 0.8031895294437996, "current_ratio": 1.3352565083893453, "debt_to_equity_ratio": 0.8091061500662121, "profit_margin": 0.2169856314919806, "quarter": 2, "return_on_assets": 0.1742805872541096, "return_on_equity": 0.26849807930132535 }, { "asset_turnover_ratio": 0.7777136309580828, "current_ratio": 2.15157018702456, "debt_to_equity_ratio": 0.80204791056185, "profit_margin": 0.23723795170830855, "quarter": 3, "return_on_assets": 0.18450318882412695, "return_on_equity": 0.28069454692019663 }, { "asset_turnover_ratio": 0.7530458409218083, "current_ratio": 1.321268264051722, "debt_to_equity_ratio": 0.8344500752231019, "profit_margin": 0.21699830467936432, "quarter": 4, "return_on_assets": 0.16340967082587868, "return_on_equity": 0.2576623612952414 } ], "income_statement": [ { "depreciation": 882771, "expenses": 12790966, "income_tax": 1270589, "marketing_expense": 1428010, "net_income": 5581357, "net_profit": 4310768, "operational_expense": 8434154, "product_revenue": 5938457, "quarter": 1, "rd_expense": 1531329, "revenue": 18372323, "salaries_expense": 6161839, "service_revenue": 12433866 }, { "depreciation": 977911, "expenses": 12653768, "income_tax": 1511272, "marketing_expense": 1541627, "net_income": 5436628, "net_profit": 3925356, "operational_expense": 8042869, "product_revenue": 4646841, "quarter": 2, "rd_expense": 1528888, "revenue": 18090396, "salaries_expense": 4806046, "service_revenue": 13443555 }, { "depreciation": 1067092, "expenses": 12518043, "income_tax": 1068881, "marketing_expense": 2019046, "net_income": 5294752, "net_profit": 4225871, "operational_expense": 6724767, "product_revenue": 6937005, "quarter": 3, "rd_expense": 2193743, "revenue": 17812795, "salaries_expense": 3930674, "service_revenue": 10875790 }, { "depreciation": 741396, "expenses": 12383773, "income_tax": 1349650, "marketing_expense": 1522352, "net_income": 5155682, "net_profit": 3806032, "operational_expense": 7944875, "product_revenue": 3793247, "quarter": 4, "rd_expense": 1551892, "revenue": 17539455, "salaries_expense": 4145842, "service_revenue": 13746208 } ], "market_conditions": { "gdp_growth": [ 0.022353035568044282, 0.03397756261329115, 0.03489209270090945, 0.026306484921466054 ], "inflation_rate": [ 0.009181250079787307, 0.008359308913173092, 0.012486806585097251, 0.014813392632809702 ], "interest_rate": [ 0.029667199206876008, 0.029323895018946076, 0.027186551900738872, 0.02814722583030578 ], "year": 2000 }, "random_event": { "description": "Murray Ltd Partnership with Major Brand in 2000", "impact": -0.08, "type": "Partnership with Major Brand" }, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 50259, "billable_hours_per_employee": 102, "client_concentration": 0.22, "client_retention_rate": 0.79, "employee_utilization_rate": 0.71, "gross_billings": 16614939, "net_revenue": 14253975, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 17907 }, { "average_project_size": 175724, "billable_hours_per_employee": 156, "client_concentration": 0.2, "client_retention_rate": 0.67, "employee_utilization_rate": 0.64, "gross_billings": 16097555, "net_revenue": 14020577, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 17614 }, { "average_project_size": 164885, "billable_hours_per_employee": 155, "client_concentration": 0.16, "client_retention_rate": 0.65, "employee_utilization_rate": 0.67, "gross_billings": 16296872, "net_revenue": 13791001, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 17325 }, { "average_project_size": 139584, "billable_hours_per_employee": 100, "client_concentration": 0.34, "client_retention_rate": 0.7, "employee_utilization_rate": 0.78, "gross_billings": 16991563, "net_revenue": 13565185, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 17042 } ], "balance_sheet": [ { "assets": 19180933, "current_assets": 6018000, "current_liabilities": 3575903, "equity": 14298667, "fixed_assets": 13162933, "liabilities": 7882560, "long_term_liabilities": 4306657, "quarter": 1 }, { "assets": 19814588, "current_assets": 8412833, "current_liabilities": 3736597, "equity": 14600339, "fixed_assets": 11401755, "liabilities": 7965877, "long_term_liabilities": 4229280, "quarter": 2 }, { "assets": 20469177, "current_assets": 6893220, "current_liabilities": 4336002, "equity": 15313740, "fixed_assets": 13575957, "liabilities": 8050074, "long_term_liabilities": 3714072, "quarter": 3 }, { "assets": 21145391, "current_assets": 8182772, "current_liabilities": 4865632, "equity": 15701108, "fixed_assets": 12962619, "liabilities": 8135162, "long_term_liabilities": 3269530, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -20606, "financing_cash_flow": 154042, "investing_cash_flow": -484667, "net_cash_flow": 3030766, "operating_cash_flow": 3585978, "quarter": 1 }, { "change_in_working_capital": -94213, "financing_cash_flow": 72906, "investing_cash_flow": -330845, "net_cash_flow": 2831670, "operating_cash_flow": 3384216, "quarter": 2 }, { "change_in_working_capital": -44331, "financing_cash_flow": 152678, "investing_cash_flow": -362311, "net_cash_flow": 3271183, "operating_cash_flow": 3748275, "quarter": 3 }, { "change_in_working_capital": 81726, "financing_cash_flow": 162448, "investing_cash_flow": -209060, "net_cash_flow": 2645873, "operating_cash_flow": 3243872, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.743132516025159, "current_ratio": 1.6829315560293443, "debt_to_equity_ratio": 0.5512793605166132, "profit_margin": 0.2104882322299569, "quarter": 1, "return_on_assets": 0.15642064961073582, "return_on_equity": 0.20983032893905426 }, { "asset_turnover_ratio": 0.7075886210704961, "current_ratio": 2.25146918439425, "debt_to_equity_ratio": 0.5455953454231439, "profit_margin": 0.19625640228643942, "quarter": 2, "return_on_assets": 0.13886879707011823, "return_on_equity": 0.1884632952700619 }, { "asset_turnover_ratio": 0.6737447724449303, "current_ratio": 1.5897640268616113, "debt_to_equity_ratio": 0.5256765492949469, "profit_margin": 0.20989317599208354, "quarter": 3, "return_on_assets": 0.14141443009653, "return_on_equity": 0.1890222114258176 }, { "asset_turnover_ratio": 0.6415197051688475, "current_ratio": 1.6817490513051543, "debt_to_equity_ratio": 0.5181266188347982, "profit_margin": 0.19836655379193133, "quarter": 4, "return_on_assets": 0.1272560531039601, "return_on_equity": 0.1713814719317898 } ], "income_statement": [ { "depreciation": 585684, "expenses": 10444913, "income_tax": 808768, "marketing_expense": 1611953, "net_income": 3809062, "net_profit": 3000294, "operational_expense": 6708304, "product_revenue": 3763061, "quarter": 1, "rd_expense": 1631380, "revenue": 14253975, "salaries_expense": 4030298, "service_revenue": 10490914 }, { "depreciation": 632588, "expenses": 10247346, "income_tax": 1021603, "marketing_expense": 1951006, "net_income": 3773231, "net_profit": 2751628, "operational_expense": 5436989, "product_revenue": 2972939, "quarter": 2, "rd_expense": 1162965, "revenue": 14020577, "salaries_expense": 3147359, "service_revenue": 11047638 }, { "depreciation": 853638, "expenses": 10053517, "income_tax": 842847, "marketing_expense": 1439395, "net_income": 3737484, "net_profit": 2894637, "operational_expense": 6255233, "product_revenue": 5038036, "quarter": 3, "rd_expense": 1243889, "revenue": 13791001, "salaries_expense": 3800225, "service_revenue": 8752965 }, { "depreciation": 552993, "expenses": 9863354, "income_tax": 1010952, "marketing_expense": 1056442, "net_income": 3701831, "net_profit": 2690879, "operational_expense": 5733072, "product_revenue": 3670139, "quarter": 4, "rd_expense": 1540074, "revenue": 13565185, "salaries_expense": 4454434, "service_revenue": 9895046 } ], "market_conditions": { "gdp_growth": [ 0.018240864297960298, 0.025251329636795675, 0.023725951155140184, 0.02654688956775729 ], "inflation_rate": [ 0.021665404490986084, 0.016908777641050216, 0.018500739899382636, 0.019421128715178253 ], "interest_rate": [ 0.039354125018495806, 0.03578825775054735, 0.037783015665279446, 0.03722580023032231 ], "year": 2001 }, "random_event": { "description": "Murray Ltd Technology Adoption in 2001", "impact": 0.01, "type": "Technology Adoption" }, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 169115, "billable_hours_per_employee": 91, "client_concentration": 0.27, "client_retention_rate": 0.62, "employee_utilization_rate": 0.76, "gross_billings": 12300094, "net_revenue": 10976579, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 13790 }, { "average_project_size": 72855, "billable_hours_per_employee": 125, "client_concentration": 0.3, "client_retention_rate": 0.68, "employee_utilization_rate": 0.69, "gross_billings": 12424809, "net_revenue": 10693953, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 13435 }, { "average_project_size": 197123, "billable_hours_per_employee": 102, "client_concentration": 0.25, "client_retention_rate": 0.6, "employee_utilization_rate": 0.61, "gross_billings": 13250667, "net_revenue": 10418605, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 13089 }, { "average_project_size": 100368, "billable_hours_per_employee": 116, "client_concentration": 0.38, "client_retention_rate": 0.64, "employee_utilization_rate": 0.7, "gross_billings": 11533455, "net_revenue": 10150347, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 12752 } ], "balance_sheet": [ { "assets": 12524074, "current_assets": 3860386, "current_liabilities": 2973089, "equity": 9566152, "fixed_assets": 8663688, "liabilities": 5739652, "long_term_liabilities": 2766563, "quarter": 1 }, { "assets": 12948181, "current_assets": 3991014, "current_liabilities": 3085986, "equity": 9551290, "fixed_assets": 8957167, "liabilities": 5830964, "long_term_liabilities": 2744978, "quarter": 2 }, { "assets": 13386649, "current_assets": 5539902, "current_liabilities": 3167815, "equity": 10037589, "fixed_assets": 7846747, "liabilities": 5923728, "long_term_liabilities": 2755913, "quarter": 3 }, { "assets": 13839965, "current_assets": 5799880, "current_liabilities": 2496195, "equity": 10201020, "fixed_assets": 8040085, "liabilities": 6017968, "long_term_liabilities": 3521773, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 28784, "financing_cash_flow": -89374, "investing_cash_flow": -414133, "net_cash_flow": 3143747, "operating_cash_flow": 3188558, "quarter": 1 }, { "change_in_working_capital": -42650, "financing_cash_flow": -1627, "investing_cash_flow": -346637, "net_cash_flow": 2900481, "operating_cash_flow": 3103524, "quarter": 2 }, { "change_in_working_capital": 81075, "financing_cash_flow": 174636, "investing_cash_flow": -137968, "net_cash_flow": 2947873, "operating_cash_flow": 3208416, "quarter": 3 }, { "change_in_working_capital": 55904, "financing_cash_flow": 124989, "investing_cash_flow": -266574, "net_cash_flow": 2415124, "operating_cash_flow": 2897525, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8764383698148063, "current_ratio": 1.2984427980460727, "debt_to_equity_ratio": 0.5999959022185724, "profit_margin": 0.25342413150764004, "quarter": 1, "return_on_assets": 0.2221106326902891, "return_on_equity": 0.2907888145620099 }, { "asset_turnover_ratio": 0.8259038856500384, "current_ratio": 1.2932702870330586, "debt_to_equity_ratio": 0.6104896825454991, "profit_margin": 0.22761209068339835, "quarter": 2, "return_on_assets": 0.18798571011634763, "return_on_equity": 0.25484233019832925 }, { "asset_turnover_ratio": 0.7782832731328057, "current_ratio": 1.748808563631399, "debt_to_equity_ratio": 0.5901544683688483, "profit_margin": 0.24712214351153539, "quarter": 3, "return_on_assets": 0.1923310307157527, "return_on_equity": 0.25650263225561437 }, { "asset_turnover_ratio": 0.7334084298623588, "current_ratio": 2.3234883492675853, "debt_to_equity_ratio": 0.5899378689582022, "profit_margin": 0.23437848972059772, "quarter": 4, "return_on_assets": 0.17189516013949457, "return_on_equity": 0.23321422759684815 } ], "income_statement": [ { "depreciation": 406828, "expenses": 7483961, "income_tax": 710888, "marketing_expense": 1134543, "net_income": 3492618, "net_profit": 2781730, "operational_expense": 4159890, "product_revenue": 2751809, "quarter": 1, "rd_expense": 998953, "revenue": 10976579, "salaries_expense": 2969653, "service_revenue": 8224770 }, { "depreciation": 669451, "expenses": 7319118, "income_tax": 940762, "marketing_expense": 816897, "net_income": 3374835, "net_profit": 2434073, "operational_expense": 4261738, "product_revenue": 4181219, "quarter": 2, "rd_expense": 1308122, "revenue": 10693953, "salaries_expense": 3544377, "service_revenue": 6512734 }, { "depreciation": 633748, "expenses": 7157906, "income_tax": 686031, "marketing_expense": 1125446, "net_income": 3260699, "net_profit": 2574668, "operational_expense": 4369359, "product_revenue": 3055111, "quarter": 3, "rd_expense": 1022422, "revenue": 10418605, "salaries_expense": 3224150, "service_revenue": 7363494 }, { "depreciation": 518502, "expenses": 7000244, "income_tax": 771080, "marketing_expense": 1358747, "net_income": 3150103, "net_profit": 2379023, "operational_expense": 4471442, "product_revenue": 3093264, "quarter": 4, "rd_expense": 1205050, "revenue": 10150347, "salaries_expense": 3181996, "service_revenue": 7057083 } ], "market_conditions": { "gdp_growth": [ 0.012896749120179452, 0.023300115147540348, 0.02219967490077558, 0.010819445505204833 ], "inflation_rate": [ 0.01325482314643094, 0.006924224189905858, 0.009404294193809228, 0.012113413519468624 ], "interest_rate": [ 0.03515307636080223, 0.03280796286859343, 0.03592725581789423, 0.03605161884221044 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 155678, "billable_hours_per_employee": 105, "client_concentration": 0.26, "client_retention_rate": 0.68, "employee_utilization_rate": 0.73, "gross_billings": 18983696, "net_revenue": 14892624, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 18709 }, { "average_project_size": 157871, "billable_hours_per_employee": 109, "client_concentration": 0.34, "client_retention_rate": 0.81, "employee_utilization_rate": 0.71, "gross_billings": 17357626, "net_revenue": 14758177, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 18540 }, { "average_project_size": 50060, "billable_hours_per_employee": 122, "client_concentration": 0.37, "client_retention_rate": 0.74, "employee_utilization_rate": 0.71, "gross_billings": 18656994, "net_revenue": 14624945, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 18373 }, { "average_project_size": 54210, "billable_hours_per_employee": 121, "client_concentration": 0.2, "client_retention_rate": 0.64, "employee_utilization_rate": 0.72, "gross_billings": 16564971, "net_revenue": 14492915, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 18207 } ], "balance_sheet": [ { "assets": 15518147, "current_assets": 7214560, "current_liabilities": 4492735, "equity": 10603890, "fixed_assets": 8303587, "liabilities": 8757755, "long_term_liabilities": 4265020, "quarter": 1 }, { "assets": 16016827, "current_assets": 5539710, "current_liabilities": 4010782, "equity": 10981370, "fixed_assets": 10477117, "liabilities": 8879717, "long_term_liabilities": 4868935, "quarter": 2 }, { "assets": 16531533, "current_assets": 6394150, "current_liabilities": 5209667, "equity": 11349486, "fixed_assets": 10137383, "liabilities": 9003378, "long_term_liabilities": 3793711, "quarter": 3 }, { "assets": 17062779, "current_assets": 7779220, "current_liabilities": 4923381, "equity": 11759492, "fixed_assets": 9283559, "liabilities": 9128761, "long_term_liabilities": 4205380, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -34498, "financing_cash_flow": -57903, "investing_cash_flow": -175327, "net_cash_flow": 4639799, "operating_cash_flow": 4828798, "quarter": 1 }, { "change_in_working_capital": -12991, "financing_cash_flow": 125042, "investing_cash_flow": -348399, "net_cash_flow": 3885522, "operating_cash_flow": 4384965, "quarter": 2 }, { "change_in_working_capital": 80616, "financing_cash_flow": 169019, "investing_cash_flow": -250475, "net_cash_flow": 4064336, "operating_cash_flow": 4436771, "quarter": 3 }, { "change_in_working_capital": 82842, "financing_cash_flow": 132917, "investing_cash_flow": -120737, "net_cash_flow": 4454573, "operating_cash_flow": 4617722, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9596908703081625, "current_ratio": 1.6058280757712173, "debt_to_equity_ratio": 0.8259002120919776, "profit_margin": 0.2580806444854849, "quarter": 1, "return_on_assets": 0.24767763831596645, "return_on_equity": 0.3624611345459072 }, { "asset_turnover_ratio": 0.9214170197380542, "current_ratio": 1.3812044633689888, "debt_to_equity_ratio": 0.808616502312553, "profit_margin": 0.2604833916817775, "quarter": 2, "return_on_assets": 0.2400138304546837, "return_on_equity": 0.35007107492052447 }, { "asset_turnover_ratio": 0.8846696189639521, "current_ratio": 1.2273625166445379, "debt_to_equity_ratio": 0.7932850879766714, "profit_margin": 0.2612885723672807, "quarter": 3, "return_on_assets": 0.23115406175579725, "return_on_equity": 0.3366963931230013 }, { "asset_turnover_ratio": 0.8493877228322537, "current_ratio": 1.5800564693246368, "debt_to_equity_ratio": 0.7762887206352111, "profit_margin": 0.263954766863671, "quarter": 4, "return_on_assets": 0.22419993835705193, "return_on_equity": 0.3253094606467694 } ], "income_statement": [ { "depreciation": 985300, "expenses": 9859304, "income_tax": 1189822, "marketing_expense": 1573045, "net_income": 5033320, "net_profit": 3843498, "operational_expense": 4971042, "product_revenue": 5096711, "quarter": 1, "rd_expense": 1328997, "revenue": 14892624, "salaries_expense": 4743832, "service_revenue": 9795913 }, { "depreciation": 540705, "expenses": 9738567, "income_tax": 1175350, "marketing_expense": 1351685, "net_income": 5019610, "net_profit": 3844260, "operational_expense": 6172980, "product_revenue": 5119748, "quarter": 2, "rd_expense": 1648561, "revenue": 14758177, "salaries_expense": 3981658, "service_revenue": 9638429 }, { "depreciation": 615440, "expenses": 9619310, "income_tax": 1184304, "marketing_expense": 1361194, "net_income": 5005635, "net_profit": 3821331, "operational_expense": 5443762, "product_revenue": 5010568, "quarter": 3, "rd_expense": 1638248, "revenue": 14624945, "salaries_expense": 3889288, "service_revenue": 9614377 }, { "depreciation": 792248, "expenses": 9501513, "income_tax": 1165928, "marketing_expense": 1732500, "net_income": 4991402, "net_profit": 3825474, "operational_expense": 5092992, "product_revenue": 5189796, "quarter": 4, "rd_expense": 1837155, "revenue": 14492915, "salaries_expense": 4022029, "service_revenue": 9303119 } ], "market_conditions": { "gdp_growth": [ 0.019830925978272497, 0.004675083917523025, 0.004698526430943015, 0.0016544362602391536 ], "inflation_rate": [ 0.01474557954105208, 0.010207252291366906, 0.009244663411812574, 0.01323963237100527 ], "interest_rate": [ 0.041007800552639626, 0.03908356282692146, 0.04118021118443003, 0.03308715777206777 ], "year": 2003 }, "random_event": null, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 117291, "billable_hours_per_employee": 92, "client_concentration": 0.31, "client_retention_rate": 0.66, "employee_utilization_rate": 0.61, "gross_billings": 15847655, "net_revenue": 12581544, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 15806 }, { "average_project_size": 88704, "billable_hours_per_employee": 125, "client_concentration": 0.12, "client_retention_rate": 0.84, "employee_utilization_rate": 0.77, "gross_billings": 14442696, "net_revenue": 12718291, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 15978 }, { "average_project_size": 148351, "billable_hours_per_employee": 107, "client_concentration": 0.28, "client_retention_rate": 0.66, "employee_utilization_rate": 0.68, "gross_billings": 14285326, "net_revenue": 12856524, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 16151 }, { "average_project_size": 152901, "billable_hours_per_employee": 152, "client_concentration": 0.37, "client_retention_rate": 0.86, "employee_utilization_rate": 0.69, "gross_billings": 16532313, "net_revenue": 12996260, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 16327 } ], "balance_sheet": [ { "assets": 16858971, "current_assets": 7356993, "current_liabilities": 5609850, "equity": 10380997, "fixed_assets": 9501978, "liabilities": 9798616, "long_term_liabilities": 4188766, "quarter": 1 }, { "assets": 17294212, "current_assets": 7760731, "current_liabilities": 5727285, "equity": 10433829, "fixed_assets": 9533481, "liabilities": 10005481, "long_term_liabilities": 4278196, "quarter": 2 }, { "assets": 17740689, "current_assets": 6000681, "current_liabilities": 4979172, "equity": 10824691, "fixed_assets": 11740008, "liabilities": 10216713, "long_term_liabilities": 5237541, "quarter": 3 }, { "assets": 18198693, "current_assets": 7832640, "current_liabilities": 5317434, "equity": 11101751, "fixed_assets": 10366053, "liabilities": 10432404, "long_term_liabilities": 5114970, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -68134, "financing_cash_flow": 62329, "investing_cash_flow": -259809, "net_cash_flow": 3322846, "operating_cash_flow": 3829509, "quarter": 1 }, { "change_in_working_capital": -45687, "financing_cash_flow": -61280, "investing_cash_flow": -463187, "net_cash_flow": 3368937, "operating_cash_flow": 3954804, "quarter": 2 }, { "change_in_working_capital": 57753, "financing_cash_flow": 31692, "investing_cash_flow": -351192, "net_cash_flow": 3561786, "operating_cash_flow": 4081875, "quarter": 3 }, { "change_in_working_capital": 91642, "financing_cash_flow": 37545, "investing_cash_flow": -444667, "net_cash_flow": 3537262, "operating_cash_flow": 3895065, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7462818460272576, "current_ratio": 1.3114420171662344, "debt_to_equity_ratio": 0.9438993191116422, "profit_margin": 0.2639296099111524, "quarter": 1, "return_on_assets": 0.1969658765057488, "return_on_equity": 0.31987698291406885 }, { "asset_turnover_ratio": 0.7354073721312079, "current_ratio": 1.355045366172628, "debt_to_equity_ratio": 0.9589462315320675, "profit_margin": 0.2472893567225345, "quarter": 2, "return_on_assets": 0.18185841598333594, "return_on_equity": 0.3014327721874683 }, { "asset_turnover_ratio": 0.7246913578159225, "current_ratio": 1.2051563994977479, "debt_to_equity_ratio": 0.9438341473211568, "profit_margin": 0.2567346352715555, "quarter": 3, "return_on_assets": 0.18605337143331918, "return_on_equity": 0.3049246394192684 }, { "asset_turnover_ratio": 0.7141315038393142, "current_ratio": 1.4730112306048369, "debt_to_equity_ratio": 0.9397079793989255, "profit_margin": 0.25664783560809035, "quarter": 4, "return_on_assets": 0.18328030479991064, "return_on_equity": 0.30044467760085775 } ], "income_statement": [ { "depreciation": 508867, "expenses": 8288071, "income_tax": 972831, "marketing_expense": 1202567, "net_income": 4293473, "net_profit": 3320642, "operational_expense": 5193362, "product_revenue": 3141344, "quarter": 1, "rd_expense": 1281272, "revenue": 12581544, "salaries_expense": 3077058, "service_revenue": 9440200 }, { "depreciation": 809706, "expenses": 8307867, "income_tax": 1265326, "marketing_expense": 1407837, "net_income": 4410424, "net_profit": 3145098, "operational_expense": 5537574, "product_revenue": 3878117, "quarter": 2, "rd_expense": 1007383, "revenue": 12718291, "salaries_expense": 3320689, "service_revenue": 8840174 }, { "depreciation": 781160, "expenses": 8327710, "income_tax": 1228099, "marketing_expense": 1323202, "net_income": 4528814, "net_profit": 3300715, "operational_expense": 5773403, "product_revenue": 3675281, "quarter": 3, "rd_expense": 1499507, "revenue": 12856524, "salaries_expense": 4074482, "service_revenue": 9181243 }, { "depreciation": 559603, "expenses": 8347601, "income_tax": 1313197, "marketing_expense": 991527, "net_income": 4648659, "net_profit": 3335462, "operational_expense": 5690557, "product_revenue": 4942765, "quarter": 4, "rd_expense": 1528569, "revenue": 12996260, "salaries_expense": 2832861, "service_revenue": 8053495 } ], "market_conditions": { "gdp_growth": [ 0.02416314265745722, 0.023936109331819725, 0.01929264684947523, 0.03113616391428676 ], "inflation_rate": [ 0.012631186371602779, 0.012459808507967764, 0.013139476393734289, 0.010649090517183796 ], "interest_rate": [ 0.03861589345696376, 0.03782844485497113, 0.036332329792389075, 0.03412751244114837 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 194414, "billable_hours_per_employee": 130, "client_concentration": 0.23, "client_retention_rate": 0.69, "employee_utilization_rate": 0.72, "gross_billings": 23555762, "net_revenue": 19101336, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 23997 }, { "average_project_size": 160555, "billable_hours_per_employee": 134, "client_concentration": 0.16, "client_retention_rate": 0.77, "employee_utilization_rate": 0.7, "gross_billings": 22092712, "net_revenue": 19077576, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 23967 }, { "average_project_size": 69044, "billable_hours_per_employee": 108, "client_concentration": 0.15, "client_retention_rate": 0.61, "employee_utilization_rate": 0.78, "gross_billings": 21033743, "net_revenue": 19053846, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 23937 }, { "average_project_size": 182213, "billable_hours_per_employee": 152, "client_concentration": 0.32, "client_retention_rate": 0.74, "employee_utilization_rate": 0.74, "gross_billings": 22916667, "net_revenue": 19030145, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 23907 } ], "balance_sheet": [ { "assets": 28205413, "current_assets": 9864876, "current_liabilities": 7235579, "equity": 18575816, "fixed_assets": 18340537, "liabilities": 13437080, "long_term_liabilities": 6201501, "quarter": 1 }, { "assets": 28665078, "current_assets": 14032350, "current_liabilities": 7049714, "equity": 19063198, "fixed_assets": 14632728, "liabilities": 13643776, "long_term_liabilities": 6594062, "quarter": 2 }, { "assets": 29132234, "current_assets": 10212952, "current_liabilities": 7574184, "equity": 19376392, "fixed_assets": 18919282, "liabilities": 13853650, "long_term_liabilities": 6279466, "quarter": 3 }, { "assets": 29607003, "current_assets": 10675676, "current_liabilities": 5654896, "equity": 19587260, "fixed_assets": 18931327, "liabilities": 14066754, "long_term_liabilities": 8411858, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 21778, "financing_cash_flow": -10938, "investing_cash_flow": -432061, "net_cash_flow": 4203421, "operating_cash_flow": 4594604, "quarter": 1 }, { "change_in_working_capital": 9694, "financing_cash_flow": -116655, "investing_cash_flow": -277217, "net_cash_flow": 5086290, "operating_cash_flow": 5398888, "quarter": 2 }, { "change_in_working_capital": -71745, "financing_cash_flow": -148103, "investing_cash_flow": -311834, "net_cash_flow": 4899223, "operating_cash_flow": 5073316, "quarter": 3 }, { "change_in_working_capital": 86711, "financing_cash_flow": 72042, "investing_cash_flow": -310403, "net_cash_flow": 5178832, "operating_cash_flow": 5339922, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6772223473558072, "current_ratio": 1.3633844644637285, "debt_to_equity_ratio": 0.7233641849165603, "profit_margin": 0.19933071697183904, "quarter": 1, "return_on_assets": 0.13499121604778486, "return_on_equity": 0.20496989203596763 }, { "asset_turnover_ratio": 0.6655337201594218, "current_ratio": 1.9904850040725057, "debt_to_equity_ratio": 0.715712862028711, "profit_margin": 0.21186632934917937, "quarter": 2, "return_on_assets": 0.14100418634828066, "return_on_equity": 0.212026124892581 }, { "asset_turnover_ratio": 0.6540468540792306, "current_ratio": 1.3483897407298264, "debt_to_equity_ratio": 0.7149757292276085, "profit_margin": 0.21506461215231823, "quarter": 3, "return_on_assets": 0.1406623330019936, "return_on_equity": 0.21148457359863487 }, { "asset_turnover_ratio": 0.6427582352729184, "current_ratio": 1.8878642507306942, "debt_to_equity_ratio": 0.7181583335290388, "profit_margin": 0.21266317203573593, "quarter": 4, "return_on_assets": 0.13669100516523067, "return_on_equity": 0.20661445245532045 } ], "income_statement": [ { "depreciation": 787121, "expenses": 13730973, "income_tax": 1562880, "marketing_expense": 1951858, "net_income": 5370363, "net_profit": 3807483, "operational_expense": 8343264, "product_revenue": 6921808, "quarter": 1, "rd_expense": 2327228, "revenue": 19101336, "salaries_expense": 6312004, "service_revenue": 12179528 }, { "depreciation": 1356992, "expenses": 13721145, "income_tax": 1314535, "marketing_expense": 1437389, "net_income": 5356431, "net_profit": 4041896, "operational_expense": 8606759, "product_revenue": 5261251, "quarter": 2, "rd_expense": 2119776, "revenue": 19077576, "salaries_expense": 5557474, "service_revenue": 13816325 }, { "depreciation": 975508, "expenses": 13711325, "income_tax": 1244713, "marketing_expense": 1885838, "net_income": 5342521, "net_profit": 4097808, "operational_expense": 8288121, "product_revenue": 4280530, "quarter": 3, "rd_expense": 1464762, "revenue": 19053846, "salaries_expense": 4389949, "service_revenue": 14773316 }, { "depreciation": 1292911, "expenses": 13701512, "income_tax": 1281622, "marketing_expense": 1948636, "net_income": 5328633, "net_profit": 4047011, "operational_expense": 6938711, "product_revenue": 6965090, "quarter": 4, "rd_expense": 2696751, "revenue": 19030145, "salaries_expense": 4458147, "service_revenue": 12065055 } ], "market_conditions": { "gdp_growth": [ 0.03355392928189956, 0.02188120814837958, 0.013984703195809146, 0.030504941594822338 ], "inflation_rate": [ 0.023586974794385786, 0.02091211537810106, 0.023157109677191166, 0.01966720659323111 ], "interest_rate": [ 0.029654133948398224, 0.036049628466861224, 0.033785233935333586, 0.03060394342473401 ], "year": 2005 }, "random_event": null, "year": 2005 } ]

{ "advertising_type": "Traditional Advertising", "financial_health": "Average", "founding_year": 1990, "industry": "Advertising", "location": "Lake Bethbury", "name": "Snow and Sons", "num_employees": 625, "region": "Europe", "revenue_size": "Medium", "website": "www.snowandsons.com" }

[ { "advertising_kpis": [ { "average_project_size": 112622, "billable_hours_per_employee": 153, "client_concentration": 0.24, "client_retention_rate": 0.74, "employee_utilization_rate": 0.64, "gross_billings": 13318630, "net_revenue": 11588034, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 18541 }, { "average_project_size": 183377, "billable_hours_per_employee": 106, "client_concentration": 0.3, "client_retention_rate": 0.71, "employee_utilization_rate": 0.78, "gross_billings": 13058012, "net_revenue": 11666585, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 18667 }, { "average_project_size": 178997, "billable_hours_per_employee": 150, "client_concentration": 0.29, "client_retention_rate": 0.73, "employee_utilization_rate": 0.67, "gross_billings": 13812058, "net_revenue": 11745669, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 18793 }, { "average_project_size": 180817, "billable_hours_per_employee": 93, "client_concentration": 0.33, "client_retention_rate": 0.63, "employee_utilization_rate": 0.78, "gross_billings": 13978743, "net_revenue": 11825290, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 18920 } ], "balance_sheet": [ { "assets": 16322275, "current_assets": 5410986, "current_liabilities": 4221117, "equity": 9593635, "fixed_assets": 10911289, "liabilities": 8654588, "long_term_liabilities": 4433471, "quarter": 1 }, { "assets": 16790395, "current_assets": 5615530, "current_liabilities": 4841283, "equity": 10066796, "fixed_assets": 11174865, "liabilities": 8843847, "long_term_liabilities": 4002564, "quarter": 2 }, { "assets": 17271941, "current_assets": 5649066, "current_liabilities": 4561665, "equity": 10219699, "fixed_assets": 11622875, "liabilities": 9037245, "long_term_liabilities": 4475580, "quarter": 3 }, { "assets": 17767297, "current_assets": 6080221, "current_liabilities": 3914108, "equity": 10570124, "fixed_assets": 11687076, "liabilities": 9234872, "long_term_liabilities": 5320764, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 43731, "financing_cash_flow": 35838, "investing_cash_flow": -430623, "net_cash_flow": 2787965, "operating_cash_flow": 2809966, "quarter": 1 }, { "change_in_working_capital": -46844, "financing_cash_flow": -102954, "investing_cash_flow": -396897, "net_cash_flow": 2575969, "operating_cash_flow": 2999352, "quarter": 2 }, { "change_in_working_capital": 63489, "financing_cash_flow": 51967, "investing_cash_flow": -299599, "net_cash_flow": 2785458, "operating_cash_flow": 2717901, "quarter": 3 }, { "change_in_working_capital": -4964, "financing_cash_flow": -19577, "investing_cash_flow": -493793, "net_cash_flow": 2227851, "operating_cash_flow": 2531965, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7099521359614392, "current_ratio": 1.2818848660200606, "debt_to_equity_ratio": 0.9021177061666407, "profit_margin": 0.16620144538754375, "quarter": 1, "return_on_assets": 0.11799507115276517, "return_on_equity": 0.20075268654686154 }, { "asset_turnover_ratio": 0.6948368397527277, "current_ratio": 1.1599259948240994, "debt_to_equity_ratio": 0.8785165607806098, "profit_margin": 0.18173681501484795, "quarter": 2, "return_on_assets": 0.12627743421164303, "return_on_equity": 0.21061795629910451 }, { "asset_turnover_ratio": 0.6800433720796059, "current_ratio": 1.2383780922097523, "debt_to_equity_ratio": 0.8842965922968964, "profit_margin": 0.16899871774013042, "quarter": 3, "return_on_assets": 0.11492645788912781, "return_on_equity": 0.19423301997446304 }, { "asset_turnover_ratio": 0.6655649421518648, "current_ratio": 1.5534116585439135, "debt_to_equity_ratio": 0.8736767894113636, "profit_margin": 0.17231704254187424, "quarter": 4, "return_on_assets": 0.11468818245116294, "return_on_equity": 0.19277910079389798 } ], "income_statement": [ { "depreciation": 884018, "expenses": 8853002, "income_tax": 809084, "marketing_expense": 1704443, "net_income": 2735032, "net_profit": 1925948, "operational_expense": 4979217, "product_revenue": 3054292, "quarter": 1, "rd_expense": 1394307, "revenue": 11588034, "salaries_expense": 3286647, "service_revenue": 8533742 }, { "depreciation": 879104, "expenses": 8946000, "income_tax": 600337, "marketing_expense": 1671869, "net_income": 2720585, "net_profit": 2120248, "operational_expense": 4814647, "product_revenue": 3006196, "quarter": 2, "rd_expense": 1084716, "revenue": 11666585, "salaries_expense": 3669393, "service_revenue": 8660389 }, { "depreciation": 732898, "expenses": 9039975, "income_tax": 720691, "marketing_expense": 1574640, "net_income": 2705694, "net_profit": 1985003, "operational_expense": 5106321, "product_revenue": 2462199, "quarter": 3, "rd_expense": 1150025, "revenue": 11745669, "salaries_expense": 3570313, "service_revenue": 9283470 }, { "depreciation": 494266, "expenses": 9134937, "income_tax": 652654, "marketing_expense": 1596620, "net_income": 2690353, "net_profit": 2037699, "operational_expense": 4714355, "product_revenue": 2737760, "quarter": 4, "rd_expense": 1721682, "revenue": 11825290, "salaries_expense": 2883410, "service_revenue": 9087530 } ], "market_conditions": { "gdp_growth": [ 0.030661873775286376, 0.02929256513514749, 0.03766366895662511, 0.03880522242446571 ], "inflation_rate": [ 0.009244777641234905, 0.0019402196725723016, 0.0044684693649181765, 0.002234477673659147 ], "interest_rate": [ 0.008756444546717757, 0.012342534897929015, 0.011722339209214411, 0.0057140514052663955 ], "year": 1990 }, "random_event": { "description": "Snow and Sons Data Privacy Regulation Impact in 1990", "impact": -0.03, "type": "Data Privacy Regulation Impact" }, "year": 1990 }, { "advertising_kpis": [ { "average_project_size": 199716, "billable_hours_per_employee": 146, "client_concentration": 0.16, "client_retention_rate": 0.82, "employee_utilization_rate": 0.69, "gross_billings": 12096087, "net_revenue": 9498859, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 15198 }, { "average_project_size": 171234, "billable_hours_per_employee": 134, "client_concentration": 0.12, "client_retention_rate": 0.89, "employee_utilization_rate": 0.65, "gross_billings": 10577125, "net_revenue": 9261612, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 14819 }, { "average_project_size": 59169, "billable_hours_per_employee": 110, "client_concentration": 0.18, "client_retention_rate": 0.79, "employee_utilization_rate": 0.63, "gross_billings": 10332192, "net_revenue": 9030291, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 14448 }, { "average_project_size": 195103, "billable_hours_per_employee": 149, "client_concentration": 0.36, "client_retention_rate": 0.68, "employee_utilization_rate": 0.63, "gross_billings": 9998561, "net_revenue": 8804747, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 14088 } ], "balance_sheet": [ { "assets": 12503200, "current_assets": 4331708, "current_liabilities": 3767088, "equity": 6658397, "fixed_assets": 8171492, "liabilities": 7194176, "long_term_liabilities": 3427088, "quarter": 1 }, { "assets": 12860476, "current_assets": 6426842, "current_liabilities": 3742676, "equity": 6939027, "fixed_assets": 6433634, "liabilities": 7346162, "long_term_liabilities": 3603486, "quarter": 2 }, { "assets": 13227961, "current_assets": 4798046, "current_liabilities": 3673155, "equity": 6981394, "fixed_assets": 8429915, "liabilities": 7501358, "long_term_liabilities": 3828203, "quarter": 3 }, { "assets": 13605947, "current_assets": 6549478, "current_liabilities": 3374789, "equity": 7315456, "fixed_assets": 7056469, "liabilities": 7659833, "long_term_liabilities": 4285044, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -71049, "financing_cash_flow": 113844, "investing_cash_flow": -115654, "net_cash_flow": 1590504, "operating_cash_flow": 1957127, "quarter": 1 }, { "change_in_working_capital": 41633, "financing_cash_flow": 75650, "investing_cash_flow": -106023, "net_cash_flow": 1223080, "operating_cash_flow": 1861680, "quarter": 2 }, { "change_in_working_capital": -60022, "financing_cash_flow": -31324, "investing_cash_flow": -247497, "net_cash_flow": 1647650, "operating_cash_flow": 1835184, "quarter": 3 }, { "change_in_working_capital": -19837, "financing_cash_flow": -94444, "investing_cash_flow": -470695, "net_cash_flow": 1283618, "operating_cash_flow": 1920830, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.759714233156312, "current_ratio": 1.1498823494433896, "debt_to_equity_ratio": 1.0804666648744434, "profit_margin": 0.14205632487017653, "quarter": 1, "return_on_assets": 0.10792221191375008, "return_on_equity": 0.2026573362928044 }, { "asset_turnover_ratio": 0.720160902286976, "current_ratio": 1.7171782970259781, "debt_to_equity_ratio": 1.0586732116765074, "profit_margin": 0.1538299164335539, "quarter": 2, "return_on_assets": 0.11078229141751829, "return_on_equity": 0.20531884369379166 }, { "asset_turnover_ratio": 0.6826668902334986, "current_ratio": 1.3062465373772683, "debt_to_equity_ratio": 1.0744785353755997, "profit_margin": 0.13895355088778424, "quarter": 3, "return_on_assets": 0.09485898847146586, "return_on_equity": 0.17973358902247888 }, { "asset_turnover_ratio": 0.6471248932543983, "current_ratio": 1.9407074042258643, "debt_to_equity_ratio": 1.0470752609270018, "profit_margin": 0.15552315131826047, "quarter": 4, "return_on_assets": 0.10064290269541694, "return_on_equity": 0.18718477699818029 } ], "income_statement": [ { "depreciation": 607754, "expenses": 7574660, "income_tax": 574826, "marketing_expense": 811125, "net_income": 1924199, "net_profit": 1349373, "operational_expense": 5112772, "product_revenue": 2528953, "quarter": 1, "rd_expense": 1119553, "revenue": 9498859, "salaries_expense": 2787310, "service_revenue": 6969906 }, { "depreciation": 436967, "expenses": 7404740, "income_tax": 432159, "marketing_expense": 996930, "net_income": 1856872, "net_profit": 1424713, "operational_expense": 4991791, "product_revenue": 3140763, "quarter": 2, "rd_expense": 778451, "revenue": 9261612, "salaries_expense": 2241072, "service_revenue": 6120849 }, { "depreciation": 580393, "expenses": 7238633, "income_tax": 536867, "marketing_expense": 1175607, "net_income": 1791658, "net_profit": 1254791, "operational_expense": 5041571, "product_revenue": 2882532, "quarter": 3, "rd_expense": 1277710, "revenue": 9030291, "salaries_expense": 2700313, "service_revenue": 6147759 }, { "depreciation": 551488, "expenses": 7076251, "income_tax": 359154, "marketing_expense": 973383, "net_income": 1728496, "net_profit": 1369342, "operational_expense": 4890075, "product_revenue": 3353841, "quarter": 4, "rd_expense": 1067741, "revenue": 8804747, "salaries_expense": 2821767, "service_revenue": 5450906 } ], "market_conditions": { "gdp_growth": [ 0.04171518652112341, 0.03256283044681213, 0.03982387613648298, 0.04652959297780596 ], "inflation_rate": [ 0.006312614791660715, 0.0051378206568184065, 0.004578194784076073, 0.013312311053314346 ], "interest_rate": [ 0.01964065824839722, 0.015815587318368036, 0.016821748584426, 0.020529353585685372 ], "year": 1991 }, "random_event": { "description": "Snow and Sons Introduction of New Service in 1991", "impact": 0.1, "type": "Introduction of New Service" }, "year": 1991 }, { "advertising_kpis": [ { "average_project_size": 146926, "billable_hours_per_employee": 152, "client_concentration": 0.11, "client_retention_rate": 0.7, "employee_utilization_rate": 0.71, "gross_billings": 9782821, "net_revenue": 8850011, "new_client_acquisition": 3, "organic_growth": -0.05, "quarter": 1, "revenue_per_employee": 14160 }, { "average_project_size": 120270, "billable_hours_per_employee": 81, "client_concentration": 0.13, "client_retention_rate": 0.89, "employee_utilization_rate": 0.61, "gross_billings": 10727565, "net_revenue": 8871712, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 14195 }, { "average_project_size": 126444, "billable_hours_per_employee": 95, "client_concentration": 0.37, "client_retention_rate": 0.9, "employee_utilization_rate": 0.75, "gross_billings": 10625014, "net_revenue": 8893466, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 14230 }, { "average_project_size": 91339, "billable_hours_per_employee": 111, "client_concentration": 0.2, "client_retention_rate": 0.65, "employee_utilization_rate": 0.66, "gross_billings": 10705673, "net_revenue": 8915274, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 14264 } ], "balance_sheet": [ { "assets": 9439448, "current_assets": 3875461, "current_liabilities": 2089007, "equity": 7998525, "fixed_assets": 5563987, "liabilities": 3898880, "long_term_liabilities": 1809873, "quarter": 1 }, { "assets": 9561649, "current_assets": 3776254, "current_liabilities": 2191007, "equity": 7958445, "fixed_assets": 5785395, "liabilities": 3981116, "long_term_liabilities": 1790109, "quarter": 2 }, { "assets": 9685432, "current_assets": 4772003, "current_liabilities": 1844134, "equity": 8151275, "fixed_assets": 4913429, "liabilities": 4065088, "long_term_liabilities": 2220954, "quarter": 3 }, { "assets": 9810818, "current_assets": 4301001, "current_liabilities": 1904160, "equity": 8089981, "fixed_assets": 5509817, "liabilities": 4150830, "long_term_liabilities": 2246670, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 40074, "financing_cash_flow": -34087, "investing_cash_flow": -178611, "net_cash_flow": 2619140, "operating_cash_flow": 2817828, "quarter": 1 }, { "change_in_working_capital": 87151, "financing_cash_flow": 26148, "investing_cash_flow": -165088, "net_cash_flow": 2374571, "operating_cash_flow": 2664840, "quarter": 2 }, { "change_in_working_capital": 90902, "financing_cash_flow": -27205, "investing_cash_flow": -250423, "net_cash_flow": 2741376, "operating_cash_flow": 2913271, "quarter": 3 }, { "change_in_working_capital": -89621, "financing_cash_flow": -189146, "investing_cash_flow": -372227, "net_cash_flow": 2475519, "operating_cash_flow": 2852244, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.937555988443392, "current_ratio": 1.8551689869875974, "debt_to_equity_ratio": 0.48744987357043956, "profit_margin": 0.2777349090300566, "quarter": 1, "return_on_assets": 0.26039202716091026, "return_on_equity": 0.3073012836741774 }, { "asset_turnover_ratio": 0.9278433040158659, "current_ratio": 1.7235243885574076, "debt_to_equity_ratio": 0.5002379233631695, "profit_margin": 0.26803304706013903, "quarter": 2, "return_on_assets": 0.24869266796971945, "return_on_equity": 0.2987910326703269 }, { "asset_turnover_ratio": 0.9182312157062277, "current_ratio": 2.58766608066442, "debt_to_equity_ratio": 0.49870578529125814, "profit_margin": 0.2845831984965142, "quarter": 3, "return_on_assets": 0.26131317632502093, "return_on_equity": 0.31049510659375373 }, { "asset_turnover_ratio": 0.9087187225366937, "current_ratio": 2.25873928661457, "debt_to_equity_ratio": 0.5130827872154459, "profit_margin": 0.27256515054949515, "quarter": 4, "return_on_assets": 0.24768505541535885, "return_on_equity": 0.300370668361273 } ], "income_statement": [ { "depreciation": 359871, "expenses": 5729486, "income_tax": 662568, "marketing_expense": 1099241, "net_income": 3120525, "net_profit": 2457957, "operational_expense": 3099961, "product_revenue": 2252055, "quarter": 1, "rd_expense": 961347, "revenue": 8850011, "salaries_expense": 1872114, "service_revenue": 6597956 }, { "depreciation": 286928, "expenses": 5718368, "income_tax": 775432, "marketing_expense": 808972, "net_income": 3153344, "net_profit": 2377912, "operational_expense": 3953090, "product_revenue": 2352336, "quarter": 2, "rd_expense": 1050507, "revenue": 8871712, "salaries_expense": 2598992, "service_revenue": 6519376 }, { "depreciation": 382340, "expenses": 5707273, "income_tax": 655262, "marketing_expense": 1117987, "net_income": 3186193, "net_profit": 2530931, "operational_expense": 3502695, "product_revenue": 1996336, "quarter": 3, "rd_expense": 766743, "revenue": 8893466, "salaries_expense": 2024770, "service_revenue": 6897130 }, { "depreciation": 422251, "expenses": 5696199, "income_tax": 789082, "marketing_expense": 698690, "net_income": 3219075, "net_profit": 2429993, "operational_expense": 3703928, "product_revenue": 3050807, "quarter": 4, "rd_expense": 686315, "revenue": 8915274, "salaries_expense": 1731034, "service_revenue": 5864467 } ], "market_conditions": { "gdp_growth": [ 0.025923189193318222, 0.031629664375950765, 0.032301980052908956, 0.03403458202251566 ], "inflation_rate": [ 0.004554595634368077, 0.009429251666640617, 0.005798399137899494, 0.005775541355354314 ], "interest_rate": [ 0.01761715244767988, 0.021419396811845192, 0.02310886100119502, 0.015349655547062272 ], "year": 1992 }, "random_event": null, "year": 1992 }, { "advertising_kpis": [ { "average_project_size": 103833, "billable_hours_per_employee": 132, "client_concentration": 0.37, "client_retention_rate": 0.69, "employee_utilization_rate": 0.79, "gross_billings": 9848597, "net_revenue": 8844335, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 14151 }, { "average_project_size": 183579, "billable_hours_per_employee": 126, "client_concentration": 0.39, "client_retention_rate": 0.69, "employee_utilization_rate": 0.77, "gross_billings": 11142648, "net_revenue": 8633261, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 13813 }, { "average_project_size": 79392, "billable_hours_per_employee": 149, "client_concentration": 0.36, "client_retention_rate": 0.82, "employee_utilization_rate": 0.7, "gross_billings": 10018136, "net_revenue": 8427224, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 13484 }, { "average_project_size": 69884, "billable_hours_per_employee": 108, "client_concentration": 0.14, "client_retention_rate": 0.8, "employee_utilization_rate": 0.72, "gross_billings": 10466066, "net_revenue": 8226105, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 13162 } ], "balance_sheet": [ { "assets": 10874194, "current_assets": 3658077, "current_liabilities": 3459121, "equity": 6767908, "fixed_assets": 7216117, "liabilities": 6046207, "long_term_liabilities": 2587086, "quarter": 1 }, { "assets": 11160372, "current_assets": 3420674, "current_liabilities": 2673651, "equity": 7012142, "fixed_assets": 7739698, "liabilities": 6092260, "long_term_liabilities": 3418609, "quarter": 2 }, { "assets": 11454082, "current_assets": 4284054, "current_liabilities": 3539491, "equity": 7080906, "fixed_assets": 7170028, "liabilities": 6138664, "long_term_liabilities": 2599173, "quarter": 3 }, { "assets": 11755521, "current_assets": 4317069, "current_liabilities": 3169033, "equity": 7256997, "fixed_assets": 7438452, "liabilities": 6185422, "long_term_liabilities": 3016389, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 72293, "financing_cash_flow": 116973, "investing_cash_flow": -222657, "net_cash_flow": 2159522, "operating_cash_flow": 2349609, "quarter": 1 }, { "change_in_working_capital": -73008, "financing_cash_flow": -77461, "investing_cash_flow": -399469, "net_cash_flow": 2023955, "operating_cash_flow": 2507728, "quarter": 2 }, { "change_in_working_capital": -67522, "financing_cash_flow": 110958, "investing_cash_flow": -370418, "net_cash_flow": 2059114, "operating_cash_flow": 2143184, "quarter": 3 }, { "change_in_working_capital": 66402, "financing_cash_flow": 66387, "investing_cash_flow": -183124, "net_cash_flow": 1932317, "operating_cash_flow": 2144462, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8133324639968719, "current_ratio": 1.0575163459156243, "debt_to_equity_ratio": 0.8933642419489154, "profit_margin": 0.21934051570864288, "quarter": 1, "return_on_assets": 0.17839676209565508, "return_on_equity": 0.2866352497699437 }, { "asset_turnover_ratio": 0.7735639098768392, "current_ratio": 1.2794018366645459, "debt_to_equity_ratio": 0.8688158340204748, "profit_margin": 0.22517910671297903, "quarter": 2, "return_on_assets": 0.17419043021146607, "return_on_equity": 0.27723768286495054 }, { "asset_turnover_ratio": 0.7357398000119084, "current_ratio": 1.2103587775756457, "debt_to_equity_ratio": 0.8669319999446399, "profit_margin": 0.20949816926665293, "quarter": 3, "return_on_assets": 0.15413614115910818, "return_on_equity": 0.24933080597313395 }, { "asset_turnover_ratio": 0.6997652422210806, "current_ratio": 1.3622669754464531, "debt_to_equity_ratio": 0.8523390598066941, "profit_margin": 0.20506643180460254, "quarter": 4, "return_on_assets": 0.1434983613231604, "return_on_equity": 0.23245124670714346 } ], "income_statement": [ { "depreciation": 409688, "expenses": 6233805, "income_tax": 670609, "marketing_expense": 648567, "net_income": 2610530, "net_profit": 1939921, "operational_expense": 3576825, "product_revenue": 3289625, "quarter": 1, "rd_expense": 1024934, "revenue": 8844335, "salaries_expense": 2133945, "service_revenue": 5554710 }, { "depreciation": 563698, "expenses": 6144729, "income_tax": 544502, "marketing_expense": 670149, "net_income": 2488532, "net_profit": 1944030, "operational_expense": 3262906, "product_revenue": 2814480, "quarter": 2, "rd_expense": 982762, "revenue": 8633261, "salaries_expense": 2291987, "service_revenue": 5818781 }, { "depreciation": 377696, "expenses": 6056926, "income_tax": 604810, "marketing_expense": 773073, "net_income": 2370298, "net_profit": 1765488, "operational_expense": 3162605, "product_revenue": 2108619, "quarter": 3, "rd_expense": 1172922, "revenue": 8427224, "salaries_expense": 2035042, "service_revenue": 6318605 }, { "depreciation": 457564, "expenses": 5970378, "income_tax": 568829, "marketing_expense": 1115209, "net_income": 2255727, "net_profit": 1686898, "operational_expense": 3113459, "product_revenue": 1926562, "quarter": 4, "rd_expense": 808308, "revenue": 8226105, "salaries_expense": 2694282, "service_revenue": 6299543 } ], "market_conditions": { "gdp_growth": [ 0.05156919565398991, 0.0590687520365073, 0.04544101217975028, 0.042331426897168324 ], "inflation_rate": [ 0.003370486081185477, 0.009645882324613955, 0.004499485589750375, 0.0005731521152182641 ], "interest_rate": [ 0.02287487163637705, 0.01875552424651186, 0.020526173079744605, 0.013982331436942184 ], "year": 1993 }, "random_event": null, "year": 1993 }, { "advertising_kpis": [ { "average_project_size": 102068, "billable_hours_per_employee": 100, "client_concentration": 0.24, "client_retention_rate": 0.79, "employee_utilization_rate": 0.68, "gross_billings": 7931409, "net_revenue": 6184959, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 9896 }, { "average_project_size": 168282, "billable_hours_per_employee": 105, "client_concentration": 0.26, "client_retention_rate": 0.71, "employee_utilization_rate": 0.74, "gross_billings": 7234772, "net_revenue": 6164707, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 9864 }, { "average_project_size": 187293, "billable_hours_per_employee": 128, "client_concentration": 0.23, "client_retention_rate": 0.76, "employee_utilization_rate": 0.66, "gross_billings": 7916056, "net_revenue": 6144522, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 9831 }, { "average_project_size": 125854, "billable_hours_per_employee": 149, "client_concentration": 0.23, "client_retention_rate": 0.86, "employee_utilization_rate": 0.73, "gross_billings": 6780735, "net_revenue": 6124402, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 9799 } ], "balance_sheet": [ { "assets": 8331150, "current_assets": 3488889, "current_liabilities": 1961377, "equity": 4671597, "fixed_assets": 4842261, "liabilities": 4875448, "long_term_liabilities": 2914071, "quarter": 1 }, { "assets": 8490215, "current_assets": 4237696, "current_liabilities": 2898692, "equity": 4673734, "fixed_assets": 4252519, "liabilities": 4969852, "long_term_liabilities": 2071160, "quarter": 2 }, { "assets": 8652316, "current_assets": 3872393, "current_liabilities": 2955240, "equity": 4741751, "fixed_assets": 4779923, "liabilities": 5066083, "long_term_liabilities": 2110843, "quarter": 3 }, { "assets": 8817512, "current_assets": 3152877, "current_liabilities": 2779099, "equity": 4902211, "fixed_assets": 5664635, "liabilities": 5164178, "long_term_liabilities": 2385079, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -93978, "financing_cash_flow": 78160, "investing_cash_flow": -242703, "net_cash_flow": 1282152, "operating_cash_flow": 1547704, "quarter": 1 }, { "change_in_working_capital": -20795, "financing_cash_flow": 39785, "investing_cash_flow": -181040, "net_cash_flow": 1212174, "operating_cash_flow": 1509996, "quarter": 2 }, { "change_in_working_capital": -85378, "financing_cash_flow": 51101, "investing_cash_flow": -105721, "net_cash_flow": 1386436, "operating_cash_flow": 1551231, "quarter": 3 }, { "change_in_working_capital": 40662, "financing_cash_flow": -155059, "investing_cash_flow": -495451, "net_cash_flow": 1313934, "operating_cash_flow": 1696353, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7423895860715507, "current_ratio": 1.7787957134197045, "debt_to_equity_ratio": 1.0436362554389857, "profit_margin": 0.19658901538393384, "quarter": 1, "return_on_assets": 0.14594563775709235, "return_on_equity": 0.26027394914415775 }, { "asset_turnover_ratio": 0.7260955111266323, "current_ratio": 1.461933865343403, "debt_to_equity_ratio": 1.0633579061196037, "profit_margin": 0.18709259012634338, "quarter": 2, "return_on_assets": 0.1358470898557928, "return_on_equity": 0.24677720212575213 }, { "asset_turnover_ratio": 0.7101592221088551, "current_ratio": 1.310348059717654, "debt_to_equity_ratio": 1.0683992052724827, "profit_margin": 0.18805661367963203, "quarter": 3, "return_on_assets": 0.13355013848315295, "return_on_equity": 0.24369014737382877 }, { "asset_turnover_ratio": 0.694572573306393, "current_ratio": 1.1344961082710618, "debt_to_equity_ratio": 1.0534385402831499, "profit_margin": 0.2039181947886504, "quarter": 4, "return_on_assets": 0.1416359852983472, "return_on_equity": 0.2547579041375412 } ], "income_statement": [ { "depreciation": 331809, "expenses": 4604666, "income_tax": 364398, "marketing_expense": 823837, "net_income": 1580293, "net_profit": 1215895, "operational_expense": 2391588, "product_revenue": 1312249, "quarter": 1, "rd_expense": 518705, "revenue": 6184959, "salaries_expense": 1632420, "service_revenue": 4872710 }, { "depreciation": 356625, "expenses": 4564988, "income_tax": 446348, "marketing_expense": 746560, "net_income": 1599719, "net_profit": 1153371, "operational_expense": 2678284, "product_revenue": 1612760, "quarter": 2, "rd_expense": 910100, "revenue": 6164707, "salaries_expense": 1394321, "service_revenue": 4551947 }, { "depreciation": 395713, "expenses": 4525652, "income_tax": 463352, "marketing_expense": 607661, "net_income": 1618870, "net_profit": 1155518, "operational_expense": 2509601, "product_revenue": 2374805, "quarter": 3, "rd_expense": 567245, "revenue": 6144522, "salaries_expense": 1528713, "service_revenue": 3769717 }, { "depreciation": 447476, "expenses": 4486655, "income_tax": 388870, "marketing_expense": 621173, "net_income": 1637747, "net_profit": 1248877, "operational_expense": 2660648, "product_revenue": 1824921, "quarter": 4, "rd_expense": 865580, "revenue": 6124402, "salaries_expense": 1663937, "service_revenue": 4299481 } ], "market_conditions": { "gdp_growth": [ 0.05448370696116426, 0.05041719768760753, 0.05833821623039357, 0.052126618524287495 ], "inflation_rate": [ 0.005594936199883765, 0.008848380565766797, 0.002759945255280721, 0.009282170548107423 ], "interest_rate": [ 0.014770474587127262, 0.008628072039702317, 0.015498874012863768, 0.009495827827385173 ], "year": 1994 }, "random_event": null, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 76062, "billable_hours_per_employee": 105, "client_concentration": 0.27, "client_retention_rate": 0.72, "employee_utilization_rate": 0.64, "gross_billings": 12782355, "net_revenue": 10250667, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 16401 }, { "average_project_size": 180887, "billable_hours_per_employee": 98, "client_concentration": 0.24, "client_retention_rate": 0.7, "employee_utilization_rate": 0.63, "gross_billings": 12053557, "net_revenue": 9970590, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 15953 }, { "average_project_size": 112260, "billable_hours_per_employee": 159, "client_concentration": 0.27, "client_retention_rate": 0.65, "employee_utilization_rate": 0.74, "gross_billings": 11423979, "net_revenue": 9698166, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 15517 }, { "average_project_size": 87523, "billable_hours_per_employee": 122, "client_concentration": 0.29, "client_retention_rate": 0.65, "employee_utilization_rate": 0.74, "gross_billings": 10714594, "net_revenue": 9433186, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 15093 } ], "balance_sheet": [ { "assets": 14595463, "current_assets": 7285665, "current_liabilities": 3488817, "equity": 9289293, "fixed_assets": 7309798, "liabilities": 8289758, "long_term_liabilities": 4800941, "quarter": 1 }, { "assets": 15105855, "current_assets": 5244716, "current_liabilities": 3642229, "equity": 9542169, "fixed_assets": 9861139, "liabilities": 8428736, "long_term_liabilities": 4786507, "quarter": 2 }, { "assets": 15634094, "current_assets": 7778884, "current_liabilities": 3625714, "equity": 9882582, "fixed_assets": 7855210, "liabilities": 8570043, "long_term_liabilities": 4944329, "quarter": 3 }, { "assets": 16180806, "current_assets": 5839851, "current_liabilities": 4487309, "equity": 9927867, "fixed_assets": 10340955, "liabilities": 8713719, "long_term_liabilities": 4226410, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -99655, "financing_cash_flow": 172963, "investing_cash_flow": -356729, "net_cash_flow": 3314019, "operating_cash_flow": 3445195, "quarter": 1 }, { "change_in_working_capital": -66850, "financing_cash_flow": -136663, "investing_cash_flow": -367745, "net_cash_flow": 3175687, "operating_cash_flow": 3442416, "quarter": 2 }, { "change_in_working_capital": 82514, "financing_cash_flow": 77900, "investing_cash_flow": -170736, "net_cash_flow": 3188524, "operating_cash_flow": 3372481, "quarter": 3 }, { "change_in_working_capital": 24699, "financing_cash_flow": 150309, "investing_cash_flow": -277665, "net_cash_flow": 2884808, "operating_cash_flow": 3018018, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.702318727401796, "current_ratio": 2.088290959371042, "debt_to_equity_ratio": 0.8923992385642265, "profit_margin": 0.29106281571726017, "quarter": 1, "return_on_assets": 0.20441886632852962, "return_on_equity": 0.32118569195739655 }, { "asset_turnover_ratio": 0.6600480409748406, "current_ratio": 1.4399742575219734, "debt_to_equity_ratio": 0.8833144749375116, "profit_margin": 0.2873500966342012, "quarter": 2, "return_on_assets": 0.18966486835733562, "return_on_equity": 0.3002514417843574 }, { "asset_turnover_ratio": 0.6203215869112723, "current_ratio": 2.145476449604133, "debt_to_equity_ratio": 0.8671866319955656, "profit_margin": 0.2906251553128705, "quarter": 3, "return_on_assets": 0.18028105754001478, "return_on_equity": 0.2852018834753913 }, { "asset_turnover_ratio": 0.5829861627412133, "current_ratio": 1.301414946017758, "debt_to_equity_ratio": 0.8777030353045624, "profit_margin": 0.2608641449453027, "quarter": 4, "return_on_assets": 0.15208018685842967, "return_on_equity": 0.24786593132240792 } ], "income_statement": [ { "depreciation": 461607, "expenses": 6353215, "income_tax": 913864, "marketing_expense": 657375, "net_income": 3897452, "net_profit": 2983588, "operational_expense": 4354907, "product_revenue": 2386942, "quarter": 1, "rd_expense": 900943, "revenue": 10250667, "salaries_expense": 2113602, "service_revenue": 7863725 }, { "depreciation": 577366, "expenses": 6220444, "income_tax": 885096, "marketing_expense": 894079, "net_income": 3750146, "net_profit": 2865050, "operational_expense": 3627724, "product_revenue": 2840882, "quarter": 2, "rd_expense": 1038412, "revenue": 9970590, "salaries_expense": 2445573, "service_revenue": 7129708 }, { "depreciation": 553950, "expenses": 6090447, "income_tax": 789188, "marketing_expense": 1005803, "net_income": 3607719, "net_profit": 2818531, "operational_expense": 3497409, "product_revenue": 2587738, "quarter": 3, "rd_expense": 737779, "revenue": 9698166, "salaries_expense": 2205321, "service_revenue": 7110428 }, { "depreciation": 557238, "expenses": 5963168, "income_tax": 1009238, "marketing_expense": 822683, "net_income": 3470018, "net_profit": 2460780, "operational_expense": 3301739, "product_revenue": 2653937, "quarter": 4, "rd_expense": 1108459, "revenue": 9433186, "salaries_expense": 2263751, "service_revenue": 6779249 } ], "market_conditions": { "gdp_growth": [ 0.03385102997203942, 0.032529981778962797, 0.03275565734658226, 0.044132924145849316 ], "inflation_rate": [ 0.001132536434387343, 0.002862684773436328, 0.000947834404344379, 0.0008446094627798748 ], "interest_rate": [ 0.022804920094887045, 0.020831504904538438, 0.022161423740970604, 0.02329919401770783 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 188467, "billable_hours_per_employee": 137, "client_concentration": 0.12, "client_retention_rate": 0.71, "employee_utilization_rate": 0.71, "gross_billings": 12237053, "net_revenue": 9790416, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 15665 }, { "average_project_size": 184595, "billable_hours_per_employee": 94, "client_concentration": 0.31, "client_retention_rate": 0.84, "employee_utilization_rate": 0.76, "gross_billings": 12328646, "net_revenue": 9881939, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 15811 }, { "average_project_size": 99349, "billable_hours_per_employee": 126, "client_concentration": 0.12, "client_retention_rate": 0.62, "employee_utilization_rate": 0.79, "gross_billings": 11862398, "net_revenue": 9974318, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 15959 }, { "average_project_size": 60448, "billable_hours_per_employee": 129, "client_concentration": 0.3, "client_retention_rate": 0.72, "employee_utilization_rate": 0.75, "gross_billings": 11395434, "net_revenue": 10067560, "new_client_acquisition": 3, "organic_growth": 0.15, "quarter": 4, "revenue_per_employee": 16108 } ], "balance_sheet": [ { "assets": 14625047, "current_assets": 4732515, "current_liabilities": 4640442, "equity": 8468551, "fixed_assets": 9892532, "liabilities": 8681425, "long_term_liabilities": 4040983, "quarter": 1 }, { "assets": 15017591, "current_assets": 5525545, "current_liabilities": 3577317, "equity": 8664928, "fixed_assets": 9492046, "liabilities": 8918742, "long_term_liabilities": 5341425, "quarter": 2 }, { "assets": 15420671, "current_assets": 5376308, "current_liabilities": 4469469, "equity": 8961912, "fixed_assets": 10044363, "liabilities": 9162546, "long_term_liabilities": 4693077, "quarter": 3 }, { "assets": 15834570, "current_assets": 5782503, "current_liabilities": 3925416, "equity": 9149145, "fixed_assets": 10052067, "liabilities": 9413015, "long_term_liabilities": 5487599, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -10485, "financing_cash_flow": 52142, "investing_cash_flow": -465583, "net_cash_flow": 2845142, "operating_cash_flow": 2981624, "quarter": 1 }, { "change_in_working_capital": -1525, "financing_cash_flow": -182231, "investing_cash_flow": -434069, "net_cash_flow": 2807636, "operating_cash_flow": 2985381, "quarter": 2 }, { "change_in_working_capital": 91901, "financing_cash_flow": -85331, "investing_cash_flow": -112462, "net_cash_flow": 2823060, "operating_cash_flow": 3168887, "quarter": 3 }, { "change_in_working_capital": 93461, "financing_cash_flow": -52584, "investing_cash_flow": -294639, "net_cash_flow": 2987722, "operating_cash_flow": 3254344, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6694280025219748, "current_ratio": 1.019841428898368, "debt_to_equity_ratio": 1.0251370039573475, "profit_margin": 0.25789803007349227, "quarter": 1, "return_on_assets": 0.17264416312645012, "return_on_equity": 0.2981536038455693 }, { "asset_turnover_ratio": 0.658024246365479, "current_ratio": 1.5446059155506766, "debt_to_equity_ratio": 1.0292921072165861, "profit_margin": 0.2596736328771104, "quarter": 2, "return_on_assets": 0.1708715465749467, "return_on_equity": 0.29614544979485113 }, { "asset_turnover_ratio": 0.6468147851672602, "current_ratio": 1.2028963619615665, "debt_to_equity_ratio": 1.0223874101865762, "profit_margin": 0.2710748744926721, "quarter": 3, "return_on_assets": 0.17533523670921972, "return_on_equity": 0.3016975618595675 }, { "asset_turnover_ratio": 0.6357962357045376, "current_ratio": 1.4730930428774938, "debt_to_equity_ratio": 1.0288409463397945, "profit_margin": 0.27092860633559673, "quarter": 4, "return_on_assets": 0.17225538805284893, "return_on_equity": 0.29812512535324337 } ], "income_statement": [ { "depreciation": 456695, "expenses": 6267622, "income_tax": 997865, "marketing_expense": 631451, "net_income": 3522794, "net_profit": 2524929, "operational_expense": 3647727, "product_revenue": 2148564, "quarter": 1, "rd_expense": 1143768, "revenue": 9790416, "salaries_expense": 2858832, "service_revenue": 7641852 }, { "depreciation": 419302, "expenses": 6317906, "income_tax": 997954, "marketing_expense": 1260140, "net_income": 3564033, "net_profit": 2566079, "operational_expense": 3408981, "product_revenue": 2525746, "quarter": 2, "rd_expense": 1160701, "revenue": 9881939, "salaries_expense": 2349939, "service_revenue": 7356193 }, { "depreciation": 465100, "expenses": 6368593, "income_tax": 901938, "marketing_expense": 1211653, "net_income": 3605725, "net_profit": 2703787, "operational_expense": 3705377, "product_revenue": 2690384, "quarter": 3, "rd_expense": 1021219, "revenue": 9974318, "salaries_expense": 3020503, "service_revenue": 7283934 }, { "depreciation": 526754, "expenses": 6419688, "income_tax": 920282, "marketing_expense": 758592, "net_income": 3647872, "net_profit": 2727590, "operational_expense": 3290733, "product_revenue": 3793032, "quarter": 4, "rd_expense": 784619, "revenue": 10067560, "salaries_expense": 2228168, "service_revenue": 6274528 } ], "market_conditions": { "gdp_growth": [ 0.04950609819204203, 0.0661363615241742, 0.06579471574389392, 0.04917543424515672 ], "inflation_rate": [ 0.002937637953822649, 0.006025347348030898, 0.011262271421815058, 0.004803236723116522 ], "interest_rate": [ 0.0069206124725326645, 0.012889352575768788, 0.006061438591528177, 0.013743713152919584 ], "year": 1996 }, "random_event": null, "year": 1996 } ]

{ "advertising_type": "Branding Services", "financial_health": "Excellent", "founding_year": 2002, "industry": "Advertising", "location": "Sanchezborough", "name": "Flores, Lamb and Winters", "num_employees": 213, "region": "North America", "revenue_size": "Large", "website": "www.flores,lambandwinters.com" }

[ { "advertising_kpis": [ { "average_project_size": 179036, "billable_hours_per_employee": 80, "client_concentration": 0.36, "client_retention_rate": 0.86, "employee_utilization_rate": 0.77, "gross_billings": 73930214, "net_revenue": 59668763, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 280135 }, { "average_project_size": 114734, "billable_hours_per_employee": 89, "client_concentration": 0.13, "client_retention_rate": 0.63, "employee_utilization_rate": 0.66, "gross_billings": 77063829, "net_revenue": 62221997, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 292122 }, { "average_project_size": 181499, "billable_hours_per_employee": 85, "client_concentration": 0.35, "client_retention_rate": 0.83, "employee_utilization_rate": 0.68, "gross_billings": 79217982, "net_revenue": 64884484, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 304622 }, { "average_project_size": 197749, "billable_hours_per_employee": 144, "client_concentration": 0.12, "client_retention_rate": 0.67, "employee_utilization_rate": 0.66, "gross_billings": 79711936, "net_revenue": 67660899, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 317657 } ], "balance_sheet": [ { "assets": 88015351, "current_assets": 32871555, "current_liabilities": 22336712, "equity": 51568832, "fixed_assets": 55143796, "liabilities": 47031354, "long_term_liabilities": 24694642, "quarter": 1 }, { "assets": 90914170, "current_assets": 40826130, "current_liabilities": 23736651, "equity": 54056409, "fixed_assets": 50088040, "liabilities": 47930791, "long_term_liabilities": 24194140, "quarter": 2 }, { "assets": 93908463, "current_assets": 30057888, "current_liabilities": 28392449, "equity": 57357112, "fixed_assets": 63850575, "liabilities": 48847429, "long_term_liabilities": 20454980, "quarter": 3 }, { "assets": 97001373, "current_assets": 45480301, "current_liabilities": 21708375, "equity": 60689617, "fixed_assets": 51521072, "liabilities": 49781597, "long_term_liabilities": 28073222, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 59450, "financing_cash_flow": 186426, "investing_cash_flow": -146009, "net_cash_flow": 13366083, "operating_cash_flow": 13743432, "quarter": 1 }, { "change_in_working_capital": -51914, "financing_cash_flow": -158939, "investing_cash_flow": -403133, "net_cash_flow": 14290370, "operating_cash_flow": 14623118, "quarter": 2 }, { "change_in_working_capital": 37755, "financing_cash_flow": -22247, "investing_cash_flow": -334119, "net_cash_flow": 14951227, "operating_cash_flow": 15115748, "quarter": 3 }, { "change_in_working_capital": -87305, "financing_cash_flow": -149731, "investing_cash_flow": -152968, "net_cash_flow": 16539730, "operating_cash_flow": 16897052, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6779358637108657, "current_ratio": 1.4716380369680193, "debt_to_equity_ratio": 0.9120112319006953, "profit_margin": 0.17739323672588955, "quarter": 1, "return_on_assets": 0.12026123715623198, "return_on_equity": 0.20525644249611857 }, { "asset_turnover_ratio": 0.6844037293636405, "current_ratio": 1.7199616744586252, "debt_to_equity_ratio": 0.8866810039120431, "profit_margin": 0.17796005486612718, "quarter": 2, "return_on_assets": 0.1217965252281355, "return_on_equity": 0.20484213074531088 }, { "asset_turnover_ratio": 0.6909332974601022, "current_ratio": 1.0586578142660394, "debt_to_equity_ratio": 0.8516368292741099, "profit_margin": 0.18950721716458438, "quarter": 3, "return_on_assets": 0.13093684644801395, "return_on_equity": 0.2143775648955268 }, { "asset_turnover_ratio": 0.6975251680200444, "current_ratio": 2.0950578290636677, "debt_to_equity_ratio": 0.8202654664965179, "profit_margin": 0.19907865841392383, "quarter": 4, "return_on_assets": 0.13886237465937726, "return_on_equity": 0.2219463833492309 } ], "income_statement": [ { "depreciation": 3158597, "expenses": 44774817, "income_tax": 4309111, "marketing_expense": 6325584, "net_income": 14893946, "net_profit": 10584835, "operational_expense": 26822349, "product_revenue": 19772778, "quarter": 1, "rd_expense": 6031204, "revenue": 59668763, "salaries_expense": 19311560, "service_revenue": 39895985 }, { "depreciation": 3550088, "expenses": 46514715, "income_tax": 4634252, "marketing_expense": 8293210, "net_income": 15707282, "net_profit": 11073030, "operational_expense": 25442250, "product_revenue": 13403339, "quarter": 2, "rd_expense": 7173552, "revenue": 62221997, "salaries_expense": 22559986, "service_revenue": 48818658 }, { "depreciation": 2819670, "expenses": 48322224, "income_tax": 4266182, "marketing_expense": 7918141, "net_income": 16562260, "net_profit": 12296078, "operational_expense": 30673012, "product_revenue": 13744537, "quarter": 3, "rd_expense": 8252881, "revenue": 64884484, "salaries_expense": 15378854, "service_revenue": 51139947 }, { "depreciation": 3427211, "expenses": 50199971, "income_tax": 3991087, "marketing_expense": 9835392, "net_income": 17460928, "net_profit": 13469841, "operational_expense": 34323714, "product_revenue": 19226268, "quarter": 4, "rd_expense": 7159734, "revenue": 67660899, "salaries_expense": 18379016, "service_revenue": 48434631 } ], "market_conditions": { "gdp_growth": [ 0.024524884300745637, 0.03787780489890327, 0.025714540770797503, 0.027885298483719345 ], "inflation_rate": [ 0.01304530147009087, 0.019141286567502823, 0.01194425004141985, 0.01286108151250142 ], "interest_rate": [ 0.021736381452461553, 0.016433169326516485, 0.025006571059295057, 0.02162854444813998 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 129045, "billable_hours_per_employee": 130, "client_concentration": 0.32, "client_retention_rate": 0.9, "employee_utilization_rate": 0.64, "gross_billings": 103756326, "net_revenue": 93387228, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 438438 }, { "average_project_size": 142732, "billable_hours_per_employee": 146, "client_concentration": 0.31, "client_retention_rate": 0.76, "employee_utilization_rate": 0.74, "gross_billings": 109696250, "net_revenue": 95961456, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 450523 }, { "average_project_size": 53899, "billable_hours_per_employee": 135, "client_concentration": 0.33, "client_retention_rate": 0.62, "employee_utilization_rate": 0.63, "gross_billings": 110061580, "net_revenue": 98606643, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 462942 }, { "average_project_size": 131578, "billable_hours_per_employee": 129, "client_concentration": 0.13, "client_retention_rate": 0.68, "employee_utilization_rate": 0.66, "gross_billings": 112781568, "net_revenue": 101324746, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 475703 } ], "balance_sheet": [ { "assets": 120584237, "current_assets": 41584738, "current_liabilities": 32524989, "equity": 78273240, "fixed_assets": 78999499, "liabilities": 63466577, "long_term_liabilities": 30941588, "quarter": 1 }, { "assets": 123072172, "current_assets": 38788309, "current_liabilities": 31318485, "equity": 83328675, "fixed_assets": 84283863, "liabilities": 64098770, "long_term_liabilities": 32780285, "quarter": 2 }, { "assets": 125611440, "current_assets": 42435083, "current_liabilities": 32739113, "equity": 86406392, "fixed_assets": 83176357, "liabilities": 64737260, "long_term_liabilities": 31998147, "quarter": 3 }, { "assets": 128203098, "current_assets": 61326496, "current_liabilities": 36245487, "equity": 89603160, "fixed_assets": 66876602, "liabilities": 65382110, "long_term_liabilities": 29136623, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -90155, "financing_cash_flow": -33876, "investing_cash_flow": -385354, "net_cash_flow": 26366585, "operating_cash_flow": 26932739, "quarter": 1 }, { "change_in_working_capital": 81475, "financing_cash_flow": -24570, "investing_cash_flow": -408618, "net_cash_flow": 27934713, "operating_cash_flow": 27916963, "quarter": 2 }, { "change_in_working_capital": -18925, "financing_cash_flow": 11176, "investing_cash_flow": -268673, "net_cash_flow": 30442738, "operating_cash_flow": 30341927, "quarter": 3 }, { "change_in_working_capital": 78220, "financing_cash_flow": -4710, "investing_cash_flow": -275498, "net_cash_flow": 32188783, "operating_cash_flow": 32492557, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7744563495475781, "current_ratio": 1.27854733478926, "debt_to_equity_ratio": 0.8108336514497164, "profit_margin": 0.22653611690883468, "quarter": 1, "return_on_assets": 0.1754423341418995, "return_on_equity": 0.2702785779661095 }, { "asset_turnover_ratio": 0.7797169290227526, "current_ratio": 1.238511664916103, "debt_to_equity_ratio": 0.7692282398586081, "profit_margin": 0.25380266218553416, "quarter": 2, "return_on_assets": 0.1978942323371038, "return_on_equity": 0.29227961443044664 }, { "asset_turnover_ratio": 0.7850132360555695, "current_ratio": 1.2961586039304118, "debt_to_equity_ratio": 0.7492184143043491, "profit_margin": 0.25892993842210005, "quarter": 3, "return_on_assets": 0.20326342887240206, "return_on_equity": 0.2954898521859355 }, { "asset_turnover_ratio": 0.7903455343957445, "current_ratio": 1.6919760520806355, "debt_to_equity_ratio": 0.7296853146697059, "profit_margin": 0.2643201493937128, "quarter": 4, "return_on_assets": 0.20890424972413693, "return_on_equity": 0.2988976281640067 } ], "income_statement": [ { "depreciation": 5777159, "expenses": 64329304, "income_tax": 7902344, "marketing_expense": 9376145, "net_income": 29057924, "net_profit": 21155580, "operational_expense": 38589860, "product_revenue": 32728771, "quarter": 1, "rd_expense": 10961400, "revenue": 93387228, "salaries_expense": 30391573, "service_revenue": 60658457 }, { "depreciation": 3561690, "expenses": 65416875, "income_tax": 6189308, "marketing_expense": 11164753, "net_income": 30544581, "net_profit": 24355273, "operational_expense": 37527009, "product_revenue": 27682447, "quarter": 2, "rd_expense": 11179956, "revenue": 95961456, "salaries_expense": 21534331, "service_revenue": 68279009 }, { "depreciation": 4809715, "expenses": 66522833, "income_tax": 6551598, "marketing_expense": 8396449, "net_income": 32083810, "net_profit": 25532212, "operational_expense": 40591252, "product_revenue": 23459043, "quarter": 3, "rd_expense": 10805903, "revenue": 98606643, "salaries_expense": 23396015, "service_revenue": 75147600 }, { "depreciation": 5710385, "expenses": 67647489, "income_tax": 6895085, "marketing_expense": 7243501, "net_income": 33677257, "net_profit": 26782172, "operational_expense": 37309308, "product_revenue": 37321195, "quarter": 4, "rd_expense": 10907821, "revenue": 101324746, "salaries_expense": 29684069, "service_revenue": 64003551 } ], "market_conditions": { "gdp_growth": [ 0.016196116766530017, 0.020227994190354835, 0.019528455676440685, 0.009977675659640119 ], "inflation_rate": [ 0.018644918804617043, 0.020007015718768523, 0.014660577892001399, 0.013369826762799892 ], "interest_rate": [ 0.04015827050039098, 0.03534354165650356, 0.040851114807211916, 0.034749048830729365 ], "year": 2003 }, "random_event": null, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 106301, "billable_hours_per_employee": 150, "client_concentration": 0.19, "client_retention_rate": 0.79, "employee_utilization_rate": 0.63, "gross_billings": 74411104, "net_revenue": 61579176, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 289104 }, { "average_project_size": 82208, "billable_hours_per_employee": 138, "client_concentration": 0.21, "client_retention_rate": 0.81, "employee_utilization_rate": 0.69, "gross_billings": 80442501, "net_revenue": 63794692, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 299506 }, { "average_project_size": 168006, "billable_hours_per_employee": 136, "client_concentration": 0.35, "client_retention_rate": 0.74, "employee_utilization_rate": 0.66, "gross_billings": 83815803, "net_revenue": 66089919, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 310281 }, { "average_project_size": 161720, "billable_hours_per_employee": 85, "client_concentration": 0.4, "client_retention_rate": 0.74, "employee_utilization_rate": 0.76, "gross_billings": 80815267, "net_revenue": 68467725, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 321445 } ], "balance_sheet": [ { "assets": 85431846, "current_assets": 38689922, "current_liabilities": 19868790, "equity": 61447206, "fixed_assets": 46741924, "liabilities": 34448346, "long_term_liabilities": 14579556, "quarter": 1 }, { "assets": 86793378, "current_assets": 30387967, "current_liabilities": 14573602, "equity": 62866816, "fixed_assets": 56405411, "liabilities": 34991820, "long_term_liabilities": 20418218, "quarter": 2 }, { "assets": 88176609, "current_assets": 33634355, "current_liabilities": 19512044, "equity": 64742496, "fixed_assets": 54542254, "liabilities": 35543868, "long_term_liabilities": 16031824, "quarter": 3 }, { "assets": 89581884, "current_assets": 37459542, "current_liabilities": 18412607, "equity": 64981991, "fixed_assets": 52122342, "liabilities": 36104626, "long_term_liabilities": 17692019, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -78366, "financing_cash_flow": 32536, "investing_cash_flow": -427445, "net_cash_flow": 13387423, "operating_cash_flow": 13927422, "quarter": 1 }, { "change_in_working_capital": -18958, "financing_cash_flow": -11479, "investing_cash_flow": -453594, "net_cash_flow": 14663656, "operating_cash_flow": 14951119, "quarter": 2 }, { "change_in_working_capital": 66144, "financing_cash_flow": -125023, "investing_cash_flow": -484395, "net_cash_flow": 16534958, "operating_cash_flow": 16798235, "quarter": 3 }, { "change_in_working_capital": -13811, "financing_cash_flow": 150380, "investing_cash_flow": -191129, "net_cash_flow": 14395993, "operating_cash_flow": 14750104, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7207988459010941, "current_ratio": 1.9472711725273657, "debt_to_equity_ratio": 0.5606169627956721, "profit_margin": 0.1699227998763738, "quarter": 1, "return_on_assets": 0.1224801580431728, "return_on_equity": 0.17028774261924945 }, { "asset_turnover_ratio": 0.7350179641585098, "current_ratio": 2.0851377030880904, "debt_to_equity_ratio": 0.5566023894068375, "profit_margin": 0.17345107646259975, "quarter": 2, "return_on_assets": 0.1274896571026421, "return_on_equity": 0.17601110894497982 }, { "asset_turnover_ratio": 0.7495175846465132, "current_ratio": 1.7237740443799736, "debt_to_equity_ratio": 0.5490036714061812, "profit_margin": 0.18323150010215628, "quarter": 3, "return_on_assets": 0.13733523138772552, "return_on_equity": 0.1870449202329178 }, { "asset_turnover_ratio": 0.7643032490810308, "current_ratio": 2.0344507434498547, "debt_to_equity_ratio": 0.55560972269994, "profit_margin": 0.16803147760495912, "quarter": 4, "return_on_assets": 0.1284270042813567, "return_on_equity": 0.17704494465243456 } ], "income_statement": [ { "depreciation": 3463716, "expenses": 47196142, "income_tax": 3919328, "marketing_expense": 6163860, "net_income": 14383034, "net_profit": 10463706, "operational_expense": 26209453, "product_revenue": 12749609, "quarter": 1, "rd_expense": 9399663, "revenue": 61579176, "salaries_expense": 14685768, "service_revenue": 48829567 }, { "depreciation": 3885861, "expenses": 48991119, "income_tax": 3738315, "marketing_expense": 6254780, "net_income": 14803573, "net_profit": 11065258, "operational_expense": 26746605, "product_revenue": 22047530, "quarter": 2, "rd_expense": 7617428, "revenue": 63794692, "salaries_expense": 19955284, "service_revenue": 41747162 }, { "depreciation": 4688480, "expenses": 50854363, "income_tax": 3125801, "marketing_expense": 8046469, "net_income": 15235556, "net_profit": 12109755, "operational_expense": 32646680, "product_revenue": 17315088, "quarter": 3, "rd_expense": 9366195, "revenue": 66089919, "salaries_expense": 16476770, "service_revenue": 48774831 }, { "depreciation": 3245371, "expenses": 52788470, "income_tax": 4174522, "marketing_expense": 6959154, "net_income": 15679255, "net_profit": 11504733, "operational_expense": 31212190, "product_revenue": 24553240, "quarter": 4, "rd_expense": 10373904, "revenue": 68467725, "salaries_expense": 26061127, "service_revenue": 43914485 } ], "market_conditions": { "gdp_growth": [ 0.027877056480437944, 0.023854625722632077, 0.01132057455599862, 0.010372976448874601 ], "inflation_rate": [ 0.01913487569597906, 0.01891835664336954, 0.022187393276986402, 0.021933655203848965 ], "interest_rate": [ 0.03764794776978244, 0.04045906743911047, 0.04110605258536129, 0.03341081744951868 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 89901, "billable_hours_per_employee": 125, "client_concentration": 0.33, "client_retention_rate": 0.68, "employee_utilization_rate": 0.67, "gross_billings": 81649366, "net_revenue": 67343473, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 316167 }, { "average_project_size": 100029, "billable_hours_per_employee": 137, "client_concentration": 0.28, "client_retention_rate": 0.79, "employee_utilization_rate": 0.75, "gross_billings": 78901172, "net_revenue": 70278204, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 329945 }, { "average_project_size": 180234, "billable_hours_per_employee": 136, "client_concentration": 0.25, "client_retention_rate": 0.81, "employee_utilization_rate": 0.67, "gross_billings": 89141458, "net_revenue": 73340827, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 344323 }, { "average_project_size": 90688, "billable_hours_per_employee": 103, "client_concentration": 0.23, "client_retention_rate": 0.8, "employee_utilization_rate": 0.69, "gross_billings": 97292072, "net_revenue": 76536914, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 359328 } ], "balance_sheet": [ { "assets": 72012894, "current_assets": 23467813, "current_liabilities": 15743493, "equity": 52948714, "fixed_assets": 48545081, "liabilities": 29358769, "long_term_liabilities": 13615276, "quarter": 1 }, { "assets": 74203786, "current_assets": 33540282, "current_liabilities": 14365194, "equity": 55083801, "fixed_assets": 40663504, "liabilities": 30053994, "long_term_liabilities": 15688800, "quarter": 2 }, { "assets": 76461333, "current_assets": 37831460, "current_liabilities": 14852844, "equity": 58325955, "fixed_assets": 38629873, "liabilities": 30765683, "long_term_liabilities": 15912839, "quarter": 3 }, { "assets": 78787562, "current_assets": 30226932, "current_liabilities": 15178742, "equity": 59706210, "fixed_assets": 48560630, "liabilities": 31494225, "long_term_liabilities": 16315483, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -96539, "financing_cash_flow": -147636, "investing_cash_flow": -131814, "net_cash_flow": 12811877, "operating_cash_flow": 13149950, "quarter": 1 }, { "change_in_working_capital": 10709, "financing_cash_flow": -21343, "investing_cash_flow": -354196, "net_cash_flow": 15872397, "operating_cash_flow": 15784668, "quarter": 2 }, { "change_in_working_capital": -83508, "financing_cash_flow": -40590, "investing_cash_flow": -112649, "net_cash_flow": 16642584, "operating_cash_flow": 16750351, "quarter": 3 }, { "change_in_working_capital": -9193, "financing_cash_flow": 88054, "investing_cash_flow": -415848, "net_cash_flow": 15766632, "operating_cash_flow": 16013576, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9351585425798885, "current_ratio": 1.4906357185155796, "debt_to_equity_ratio": 0.5544755817865568, "profit_margin": 0.15286691555096957, "quarter": 1, "return_on_assets": 0.14295480195532762, "return_on_equity": 0.19442566631552186 }, { "asset_turnover_ratio": 0.9470972815322388, "current_ratio": 2.3348297280217727, "debt_to_equity_ratio": 0.5456049410969297, "profit_margin": 0.15558179318299029, "quarter": 2, "return_on_assets": 0.1473510933795211, "return_on_equity": 0.19849772168046284 }, { "asset_turnover_ratio": 0.9591884436542586, "current_ratio": 2.54708525855385, "debt_to_equity_ratio": 0.5274784270570452, "profit_margin": 0.1722138339127264, "quarter": 3, "return_on_assets": 0.165185519326481, "return_on_equity": 0.2165469043755906 }, { "asset_turnover_ratio": 0.9714339682195015, "current_ratio": 1.9913990237135595, "debt_to_equity_ratio": 0.5274865880785266, "profit_margin": 0.16218151936462974, "quarter": 4, "return_on_assets": 0.15754863692825016, "return_on_equity": 0.20789919507535312 } ], "income_statement": [ { "depreciation": 2855361, "expenses": 52971707, "income_tax": 4077177, "marketing_expense": 8066791, "net_income": 14371766, "net_profit": 10294589, "operational_expense": 30030994, "product_revenue": 19328450, "quarter": 1, "rd_expense": 9862794, "revenue": 67343473, "salaries_expense": 25228175, "service_revenue": 48015023 }, { "depreciation": 4850659, "expenses": 55021121, "income_tax": 4323074, "marketing_expense": 10975169, "net_income": 15257083, "net_profit": 10934009, "operational_expense": 34888971, "product_revenue": 19474172, "quarter": 2, "rd_expense": 10721218, "revenue": 70278204, "salaries_expense": 27386431, "service_revenue": 50804032 }, { "depreciation": 4120046, "expenses": 57149824, "income_tax": 3560698, "marketing_expense": 7023194, "net_income": 16191003, "net_profit": 12630305, "operational_expense": 32093984, "product_revenue": 28226352, "quarter": 3, "rd_expense": 7104799, "revenue": 73340827, "salaries_expense": 28012391, "service_revenue": 45114475 }, { "depreciation": 3600703, "expenses": 59360885, "income_tax": 4763156, "marketing_expense": 8366224, "net_income": 17176029, "net_profit": 12412873, "operational_expense": 34443376, "product_revenue": 19295971, "quarter": 4, "rd_expense": 10135971, "revenue": 76536914, "salaries_expense": 18931114, "service_revenue": 57240943 } ], "market_conditions": { "gdp_growth": [ 0.005814941581031138, 0.02146225309990816, 0.008061476946806338, 0.006292211801897868 ], "inflation_rate": [ 0.009752479006423946, 0.011965867418775804, 0.009606636675340504, 0.006972814312535553 ], "interest_rate": [ 0.028896051479723128, 0.027068959418283432, 0.030051035548882495, 0.023141361854808733 ], "year": 2005 }, "random_event": null, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 135139, "billable_hours_per_employee": 145, "client_concentration": 0.26, "client_retention_rate": 0.79, "employee_utilization_rate": 0.63, "gross_billings": 109289874, "net_revenue": 96592382, "new_client_acquisition": 4, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 453485 }, { "average_project_size": 85497, "billable_hours_per_employee": 84, "client_concentration": 0.39, "client_retention_rate": 0.8, "employee_utilization_rate": 0.69, "gross_billings": 123032589, "net_revenue": 99969564, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 469341 }, { "average_project_size": 73066, "billable_hours_per_employee": 98, "client_concentration": 0.39, "client_retention_rate": 0.64, "employee_utilization_rate": 0.62, "gross_billings": 121915811, "net_revenue": 103464825, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 485750 }, { "average_project_size": 69864, "billable_hours_per_employee": 147, "client_concentration": 0.27, "client_retention_rate": 0.78, "employee_utilization_rate": 0.77, "gross_billings": 120253019, "net_revenue": 107082290, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 502734 } ], "balance_sheet": [ { "assets": 124779254, "current_assets": 49414216, "current_liabilities": 37330818, "equity": 75067604, "fixed_assets": 75365038, "liabilities": 67882183, "long_term_liabilities": 30551365, "quarter": 1 }, { "assets": 127982182, "current_assets": 61195953, "current_liabilities": 35099870, "equity": 78075171, "fixed_assets": 66786229, "liabilities": 68465599, "long_term_liabilities": 33365729, "quarter": 2 }, { "assets": 131267326, "current_assets": 57200859, "current_liabilities": 37327557, "equity": 82163616, "fixed_assets": 74066467, "liabilities": 69054029, "long_term_liabilities": 31726472, "quarter": 3 }, { "assets": 134636795, "current_assets": 62400958, "current_liabilities": 35641252, "equity": 84648849, "fixed_assets": 72235837, "liabilities": 69647516, "long_term_liabilities": 34006264, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 90960, "financing_cash_flow": -134288, "investing_cash_flow": -413647, "net_cash_flow": 23663432, "operating_cash_flow": 23705992, "quarter": 1 }, { "change_in_working_capital": -1982, "financing_cash_flow": -141366, "investing_cash_flow": -436737, "net_cash_flow": 23780266, "operating_cash_flow": 23957142, "quarter": 2 }, { "change_in_working_capital": -9449, "financing_cash_flow": -169188, "investing_cash_flow": -394162, "net_cash_flow": 24644661, "operating_cash_flow": 24858007, "quarter": 3 }, { "change_in_working_capital": 34392, "financing_cash_flow": 106394, "investing_cash_flow": -232927, "net_cash_flow": 25014435, "operating_cash_flow": 25022583, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7741061026058066, "current_ratio": 1.3236842546552288, "debt_to_equity_ratio": 0.9042806667973577, "profit_margin": 0.1881155907305402, "quarter": 1, "return_on_assets": 0.1456214267798075, "return_on_equity": 0.24205558765402982 }, { "asset_turnover_ratio": 0.7811209532276923, "current_ratio": 1.7434809017811177, "debt_to_equity_ratio": 0.8769189759443499, "profit_margin": 0.18564238211542064, "quarter": 2, "return_on_assets": 0.14500915447745688, "return_on_equity": 0.23770153510134484 }, { "asset_turnover_ratio": 0.7881993802479073, "current_ratio": 1.532402964383659, "debt_to_equity_ratio": 0.8404453499222819, "profit_margin": 0.1928222369293139, "quarter": 3, "return_on_assets": 0.15198236764570033, "return_on_equity": 0.24281208606982438 }, { "asset_turnover_ratio": 0.7953419420003276, "current_ratio": 1.7508071265285519, "debt_to_equity_ratio": 0.8227816068709924, "profit_margin": 0.18359310395771328, "quarter": 4, "return_on_assets": 0.14601929583959572, "return_on_equity": 0.23224852118190054 } ], "income_statement": [ { "depreciation": 5535459, "expenses": 71705787, "income_tax": 6716062, "marketing_expense": 12148096, "net_income": 24886595, "net_profit": 18170533, "operational_expense": 40511535, "product_revenue": 19506502, "quarter": 1, "rd_expense": 13020676, "revenue": 96592382, "salaries_expense": 32570843, "service_revenue": 77085880 }, { "depreciation": 5398554, "expenses": 74737724, "income_tax": 6673252, "marketing_expense": 13618932, "net_income": 25231840, "net_profit": 18558588, "operational_expense": 44462595, "product_revenue": 21178368, "quarter": 2, "rd_expense": 10647126, "revenue": 99969564, "salaries_expense": 36166510, "service_revenue": 78791196 }, { "depreciation": 4907688, "expenses": 77897861, "income_tax": 5616645, "marketing_expense": 8547850, "net_income": 25566964, "net_profit": 19950319, "operational_expense": 49370029, "product_revenue": 28976758, "quarter": 3, "rd_expense": 15447106, "revenue": 103464825, "salaries_expense": 23924845, "service_revenue": 74488067 }, { "depreciation": 5363013, "expenses": 81191619, "income_tax": 6231101, "marketing_expense": 9101540, "net_income": 25890671, "net_profit": 19659570, "operational_expense": 55779402, "product_revenue": 39823325, "quarter": 4, "rd_expense": 10745286, "revenue": 107082290, "salaries_expense": 27915670, "service_revenue": 67258965 } ], "market_conditions": { "gdp_growth": [ 0.025385512983628473, 0.03029946878935918, 0.035039715133924045, 0.019601490871448475 ], "inflation_rate": [ 0.014349830911738925, 0.011105275133917274, 0.013748979601880153, 0.019940170668530426 ], "interest_rate": [ 0.030545293095015132, 0.039705082451717874, 0.03314631441387892, 0.03830618678780517 ], "year": 2006 }, "random_event": null, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 101751, "billable_hours_per_employee": 96, "client_concentration": 0.32, "client_retention_rate": 0.72, "employee_utilization_rate": 0.61, "gross_billings": 115361336, "net_revenue": 97392066, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 457240 }, { "average_project_size": 70277, "billable_hours_per_employee": 85, "client_concentration": 0.33, "client_retention_rate": 0.72, "employee_utilization_rate": 0.72, "gross_billings": 122874068, "net_revenue": 99159825, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 465539 }, { "average_project_size": 85879, "billable_hours_per_employee": 125, "client_concentration": 0.29, "client_retention_rate": 0.65, "employee_utilization_rate": 0.73, "gross_billings": 124742411, "net_revenue": 100959671, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 473989 }, { "average_project_size": 191280, "billable_hours_per_employee": 152, "client_concentration": 0.31, "client_retention_rate": 0.87, "employee_utilization_rate": 0.74, "gross_billings": 115820679, "net_revenue": 102792185, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 482592 } ], "balance_sheet": [ { "assets": 121799710, "current_assets": 53660859, "current_liabilities": 27917281, "equity": 99783018, "fixed_assets": 68138851, "liabilities": 49267905, "long_term_liabilities": 21350624, "quarter": 1 }, { "assets": 123598274, "current_assets": 53389202, "current_liabilities": 22069873, "equity": 103022542, "fixed_assets": 70209072, "liabilities": 50327960, "long_term_liabilities": 28258087, "quarter": 2 }, { "assets": 125423397, "current_assets": 55164725, "current_liabilities": 30417472, "equity": 105981467, "fixed_assets": 70258672, "liabilities": 51410823, "long_term_liabilities": 20993351, "quarter": 3 }, { "assets": 127275470, "current_assets": 52219208, "current_liabilities": 21356010, "equity": 104199841, "fixed_assets": 75056262, "liabilities": 52516986, "long_term_liabilities": 31160976, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -12612, "financing_cash_flow": -173959, "investing_cash_flow": -203662, "net_cash_flow": 32718111, "operating_cash_flow": 33035933, "quarter": 1 }, { "change_in_working_capital": -1934, "financing_cash_flow": -167200, "investing_cash_flow": -163223, "net_cash_flow": 34951381, "operating_cash_flow": 35297074, "quarter": 2 }, { "change_in_working_capital": -15940, "financing_cash_flow": 45121, "investing_cash_flow": -322628, "net_cash_flow": 34826539, "operating_cash_flow": 35271673, "quarter": 3 }, { "change_in_working_capital": -50160, "financing_cash_flow": -70874, "investing_cash_flow": -154400, "net_cash_flow": 34127998, "operating_cash_flow": 34414629, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.799608357031392, "current_ratio": 1.9221377253751897, "debt_to_equity_ratio": 0.49375039949182536, "profit_margin": 0.2798093737943705, "quarter": 1, "return_on_assets": 0.2237379136616992, "return_on_equity": 0.273104718079383 }, { "asset_turnover_ratio": 0.8022751596029569, "current_ratio": 2.41909874152878, "debt_to_equity_ratio": 0.4885140574380314, "profit_margin": 0.3000431676840898, "quarter": 2, "return_on_assets": 0.2407171802415299, "return_on_equity": 0.2887933788315959 }, { "asset_turnover_ratio": 0.8049508577733706, "current_ratio": 1.8135867767051779, "debt_to_equity_ratio": 0.48509257755414914, "profit_margin": 0.316650130525881, "quarter": 3, "return_on_assets": 0.25488779418085766, "return_on_equity": 0.30164606987370723 }, { "asset_turnover_ratio": 0.8076354775983149, "current_ratio": 2.445176229080245, "debt_to_equity_ratio": 0.5040025540921891, "profit_margin": 0.28641629711441585, "quarter": 4, "return_on_assets": 0.2313199629119421, "return_on_equity": 0.2825470434259108 } ], "income_statement": [ { "depreciation": 5784720, "expenses": 59009655, "income_tax": 11131198, "marketing_expense": 9122783, "net_income": 38382411, "net_profit": 27251213, "operational_expense": 33922473, "product_revenue": 23735223, "quarter": 1, "rd_expense": 9402199, "revenue": 97392066, "salaries_expense": 21298597, "service_revenue": 73656843 }, { "depreciation": 5544846, "expenses": 59732745, "income_tax": 9674852, "marketing_expense": 7356545, "net_income": 39427080, "net_profit": 29752228, "operational_expense": 39521292, "product_revenue": 27316652, "quarter": 2, "rd_expense": 9180326, "revenue": 99159825, "salaries_expense": 23055299, "service_revenue": 71843173 }, { "depreciation": 3302780, "expenses": 60464696, "income_tax": 8526082, "marketing_expense": 6733086, "net_income": 40494975, "net_profit": 31968893, "operational_expense": 41790281, "product_revenue": 29680587, "quarter": 3, "rd_expense": 6427225, "revenue": 100959671, "salaries_expense": 19483231, "service_revenue": 71279084 }, { "depreciation": 4973272, "expenses": 61205616, "income_tax": 12145212, "marketing_expense": 10918598, "net_income": 41586569, "net_profit": 29441357, "operational_expense": 33792922, "product_revenue": 33284564, "quarter": 4, "rd_expense": 9523721, "revenue": 102792185, "salaries_expense": 28807493, "service_revenue": 69507621 } ], "market_conditions": { "gdp_growth": [ 0.0223290230854118, 0.01205086400515252, 0.023985196463144245, 0.01676054406501034 ], "inflation_rate": [ 0.020880281096400572, 0.017351606651456984, 0.018275604410878745, 0.02047621510866783 ], "interest_rate": [ 0.04040824130149094, 0.036281024836931436, 0.04068243457307918, 0.04158134803897189 ], "year": 2007 }, "random_event": null, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 144669, "billable_hours_per_employee": 109, "client_concentration": 0.24, "client_retention_rate": 0.66, "employee_utilization_rate": 0.75, "gross_billings": 38333718, "net_revenue": 33469525, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 157134 }, { "average_project_size": 142471, "billable_hours_per_employee": 91, "client_concentration": 0.16, "client_retention_rate": 0.64, "employee_utilization_rate": 0.72, "gross_billings": 39333530, "net_revenue": 34418388, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 161589 }, { "average_project_size": 137582, "billable_hours_per_employee": 81, "client_concentration": 0.32, "client_retention_rate": 0.65, "employee_utilization_rate": 0.7, "gross_billings": 42272113, "net_revenue": 35394153, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 166170 }, { "average_project_size": 56291, "billable_hours_per_employee": 125, "client_concentration": 0.34, "client_retention_rate": 0.61, "employee_utilization_rate": 0.77, "gross_billings": 46996855, "net_revenue": 36397580, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 170881 } ], "balance_sheet": [ { "assets": 46587506, "current_assets": 15303773, "current_liabilities": 11420670, "equity": 31586223, "fixed_assets": 31283733, "liabilities": 20973337, "long_term_liabilities": 9552667, "quarter": 1 }, { "assets": 47773033, "current_assets": 17486132, "current_liabilities": 10675345, "equity": 32092125, "fixed_assets": 30286901, "liabilities": 21384215, "long_term_liabilities": 10708870, "quarter": 2 }, { "assets": 48988729, "current_assets": 19665468, "current_liabilities": 11996411, "equity": 33379715, "fixed_assets": 29323261, "liabilities": 21803143, "long_term_liabilities": 9806732, "quarter": 3 }, { "assets": 50235361, "current_assets": 24578737, "current_liabilities": 9249004, "equity": 34208777, "fixed_assets": 25656624, "liabilities": 22230277, "long_term_liabilities": 12981273, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -34692, "financing_cash_flow": -94013, "investing_cash_flow": -329538, "net_cash_flow": 7296800, "operating_cash_flow": 7643514, "quarter": 1 }, { "change_in_working_capital": -45341, "financing_cash_flow": -111141, "investing_cash_flow": -103866, "net_cash_flow": 7753396, "operating_cash_flow": 8288364, "quarter": 2 }, { "change_in_working_capital": -80075, "financing_cash_flow": -135934, "investing_cash_flow": -257816, "net_cash_flow": 7401467, "operating_cash_flow": 7927828, "quarter": 3 }, { "change_in_working_capital": 10806, "financing_cash_flow": 169695, "investing_cash_flow": -373094, "net_cash_flow": 8618653, "operating_cash_flow": 8965214, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.718422767683679, "current_ratio": 1.340006584552395, "debt_to_equity_ratio": 0.6640026887671882, "profit_margin": 0.17843258904929185, "quarter": 1, "return_on_assets": 0.12819003446975677, "return_on_equity": 0.18907148220918973 }, { "asset_turnover_ratio": 0.720456413140024, "current_ratio": 1.6379922147715131, "debt_to_equity_ratio": 0.6663383929858182, "profit_margin": 0.16570523291212824, "quarter": 2, "return_on_assets": 0.11938339774240417, "return_on_equity": 0.1777167139913608 }, { "asset_turnover_ratio": 0.722495841849663, "current_ratio": 1.6392792811116592, "debt_to_equity_ratio": 0.6531854151540839, "profit_margin": 0.17500430085161242, "quarter": 3, "return_on_assets": 0.1264398796710974, "return_on_equity": 0.18556566465591454 }, { "asset_turnover_ratio": 0.7245410259916317, "current_ratio": 2.6574468991471947, "debt_to_equity_ratio": 0.6498413258094553, "profit_margin": 0.17044245798759147, "quarter": 4, "return_on_assets": 0.1234925533828651, "return_on_equity": 0.1813479914818352 } ], "income_statement": [ { "depreciation": 1671460, "expenses": 25982589, "income_tax": 1514882, "marketing_expense": 4271514, "net_income": 7486936, "net_profit": 5972054, "operational_expense": 13251663, "product_revenue": 6846623, "quarter": 1, "rd_expense": 3998346, "revenue": 33469525, "salaries_expense": 12265884, "service_revenue": 26622902 }, { "depreciation": 2585057, "expenses": 26639999, "income_tax": 2075082, "marketing_expense": 4604550, "net_income": 7778389, "net_profit": 5703307, "operational_expense": 14815319, "product_revenue": 7927746, "quarter": 2, "rd_expense": 3550154, "revenue": 34418388, "salaries_expense": 10780780, "service_revenue": 26490642 }, { "depreciation": 1733699, "expenses": 27314044, "income_tax": 1885980, "marketing_expense": 3579945, "net_income": 8080109, "net_profit": 6194129, "operational_expense": 16679131, "product_revenue": 11411067, "quarter": 3, "rd_expense": 3365901, "revenue": 35394153, "salaries_expense": 11868126, "service_revenue": 23983086 }, { "depreciation": 2761521, "expenses": 28005143, "income_tax": 2188744, "marketing_expense": 5189321, "net_income": 8392437, "net_profit": 6203693, "operational_expense": 15845760, "product_revenue": 14397554, "quarter": 4, "rd_expense": 5401457, "revenue": 36397580, "salaries_expense": 13582621, "service_revenue": 22000026 } ], "market_conditions": { "gdp_growth": [ 0.021514733541962323, 0.029784774908960886, 0.02602917995068543, 0.03309270943236352 ], "inflation_rate": [ 0.018136049229454613, 0.012851980089566898, 0.018227776749528177, 0.016410510495971718 ], "interest_rate": [ 0.04230335424022787, 0.03779872080308185, 0.035498298808626025, 0.036983187330300336 ], "year": 2008 }, "random_event": null, "year": 2008 } ]

{ "advertising_type": "Traditional Advertising", "financial_health": "Average", "founding_year": 2003, "industry": "Advertising", "location": "Mccarthyburgh", "name": "Petty-Howell", "num_employees": 479, "region": "Middle East & Africa", "revenue_size": "Small", "website": "www.petty-howell.com" }

[ { "advertising_kpis": [ { "average_project_size": 77110, "billable_hours_per_employee": 125, "client_concentration": 0.19, "client_retention_rate": 0.67, "employee_utilization_rate": 0.61, "gross_billings": 5124851, "net_revenue": 4094955, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 8549 }, { "average_project_size": 108251, "billable_hours_per_employee": 91, "client_concentration": 0.38, "client_retention_rate": 0.62, "employee_utilization_rate": 0.76, "gross_billings": 4767060, "net_revenue": 4001480, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 8354 }, { "average_project_size": 140243, "billable_hours_per_employee": 152, "client_concentration": 0.24, "client_retention_rate": 0.63, "employee_utilization_rate": 0.69, "gross_billings": 4467303, "net_revenue": 3910139, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 8163 }, { "average_project_size": 196496, "billable_hours_per_employee": 148, "client_concentration": 0.28, "client_retention_rate": 0.77, "employee_utilization_rate": 0.67, "gross_billings": 4512897, "net_revenue": 3820883, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 7977 } ], "balance_sheet": [ { "assets": 4227688, "current_assets": 1494237, "current_liabilities": 1109282, "equity": 2985497, "fixed_assets": 2733451, "liabilities": 2160559, "long_term_liabilities": 1051277, "quarter": 1 }, { "assets": 4359223, "current_assets": 2099050, "current_liabilities": 1250257, "equity": 3115530, "fixed_assets": 2260173, "liabilities": 2198762, "long_term_liabilities": 948505, "quarter": 2 }, { "assets": 4494850, "current_assets": 1459203, "current_liabilities": 1281489, "equity": 3083957, "fixed_assets": 3035647, "liabilities": 2237639, "long_term_liabilities": 956150, "quarter": 3 }, { "assets": 4634698, "current_assets": 1695223, "current_liabilities": 955829, "equity": 3172178, "fixed_assets": 2939475, "liabilities": 2277205, "long_term_liabilities": 1321376, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -40807, "financing_cash_flow": 2150, "investing_cash_flow": -231779, "net_cash_flow": 790948, "operating_cash_flow": 1128196, "quarter": 1 }, { "change_in_working_capital": 25716, "financing_cash_flow": -92837, "investing_cash_flow": -430453, "net_cash_flow": 924791, "operating_cash_flow": 1193197, "quarter": 2 }, { "change_in_working_capital": -13282, "financing_cash_flow": -73621, "investing_cash_flow": -454119, "net_cash_flow": 1071415, "operating_cash_flow": 1015950, "quarter": 3 }, { "change_in_working_capital": 25174, "financing_cash_flow": 49598, "investing_cash_flow": -293465, "net_cash_flow": 633049, "operating_cash_flow": 975884, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9686038799457292, "current_ratio": 1.3470307820734493, "debt_to_equity_ratio": 0.7236848672097141, "profit_margin": 0.22426815435090253, "quarter": 1, "return_on_assets": 0.21722700445255183, "return_on_equity": 0.30760975475775054 }, { "asset_turnover_ratio": 0.9179342281869957, "current_ratio": 1.6788948192251674, "debt_to_equity_ratio": 0.7057425221390903, "profit_margin": 0.23867893879264673, "quarter": 2, "return_on_assets": 0.21909156746511935, "return_on_equity": 0.30655105230891694 }, { "asset_turnover_ratio": 0.8699153475644349, "current_ratio": 1.1386777412837723, "debt_to_equity_ratio": 0.725573994708746, "profit_margin": 0.21143647323023554, "quarter": 3, "return_on_assets": 0.1839318330978787, "return_on_equity": 0.2680796133020013 }, { "asset_turnover_ratio": 0.8244081922921407, "current_ratio": 1.7735630536424403, "debt_to_equity_ratio": 0.7178679758828161, "profit_margin": 0.21321903863583366, "quarter": 4, "return_on_assets": 0.17577952220403573, "return_on_equity": 0.25682196900678333 } ], "income_statement": [ { "depreciation": 209828, "expenses": 2811565, "income_tax": 365022, "marketing_expense": 548079, "net_income": 1283390, "net_profit": 918368, "operational_expense": 1914196, "product_revenue": 929514, "quarter": 1, "rd_expense": 536822, "revenue": 4094955, "salaries_expense": 878997, "service_revenue": 3165441 }, { "depreciation": 238128, "expenses": 2772726, "income_tax": 273685, "marketing_expense": 452654, "net_income": 1228754, "net_profit": 955069, "operational_expense": 1872733, "product_revenue": 1153957, "quarter": 2, "rd_expense": 359548, "revenue": 4001480, "salaries_expense": 960833, "service_revenue": 2847523 }, { "depreciation": 189204, "expenses": 2734423, "income_tax": 348970, "marketing_expense": 302845, "net_income": 1175716, "net_profit": 826746, "operational_expense": 1656191, "product_revenue": 1182457, "quarter": 3, "rd_expense": 416965, "revenue": 3910139, "salaries_expense": 888118, "service_revenue": 2727682 }, { "depreciation": 161199, "expenses": 2696650, "income_tax": 309548, "marketing_expense": 384160, "net_income": 1124233, "net_profit": 814685, "operational_expense": 1565984, "product_revenue": 1147275, "quarter": 4, "rd_expense": 488512, "revenue": 3820883, "salaries_expense": 1013250, "service_revenue": 2673608 } ], "market_conditions": { "gdp_growth": [ 0.021380746128865195, 0.008627423654722684, 0.021155569982628544, 0.00440407754904883 ], "inflation_rate": [ 0.013245297947807086, 0.02107012682854427, 0.01805640282924882, 0.012705470965385577 ], "interest_rate": [ 0.028822843861207103, 0.02767058255641654, 0.035813117271569626, 0.03346144092076727 ], "year": 2003 }, "random_event": { "description": "Petty-Howell Partnership with Major Brand in 2003", "impact": -0.08, "type": "Partnership with Major Brand" }, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 194617, "billable_hours_per_employee": 152, "client_concentration": 0.35, "client_retention_rate": 0.79, "employee_utilization_rate": 0.77, "gross_billings": 4377998, "net_revenue": 3457747, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 7219 }, { "average_project_size": 123886, "billable_hours_per_employee": 149, "client_concentration": 0.4, "client_retention_rate": 0.87, "employee_utilization_rate": 0.67, "gross_billings": 4005310, "net_revenue": 3456860, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 7217 }, { "average_project_size": 71206, "billable_hours_per_employee": 118, "client_concentration": 0.19, "client_retention_rate": 0.63, "employee_utilization_rate": 0.65, "gross_billings": 3964212, "net_revenue": 3455974, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 7215 }, { "average_project_size": 97650, "billable_hours_per_employee": 159, "client_concentration": 0.15, "client_retention_rate": 0.64, "employee_utilization_rate": 0.67, "gross_billings": 3833411, "net_revenue": 3455088, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 7213 } ], "balance_sheet": [ { "assets": 4506854, "current_assets": 1601323, "current_liabilities": 879080, "equity": 3248199, "fixed_assets": 2905531, "liabilities": 2162798, "long_term_liabilities": 1283718, "quarter": 1 }, { "assets": 4612731, "current_assets": 2223671, "current_liabilities": 942281, "equity": 3283353, "fixed_assets": 2389060, "liabilities": 2224808, "long_term_liabilities": 1282527, "quarter": 2 }, { "assets": 4721094, "current_assets": 2356406, "current_liabilities": 1051075, "equity": 3355775, "fixed_assets": 2364688, "liabilities": 2288596, "long_term_liabilities": 1237521, "quarter": 3 }, { "assets": 4832003, "current_assets": 2255012, "current_liabilities": 1040739, "equity": 3362473, "fixed_assets": 2576991, "liabilities": 2354212, "long_term_liabilities": 1313473, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 36628, "financing_cash_flow": 44940, "investing_cash_flow": -272973, "net_cash_flow": 1083762, "operating_cash_flow": 1100062, "quarter": 1 }, { "change_in_working_capital": 35255, "financing_cash_flow": 34083, "investing_cash_flow": -143882, "net_cash_flow": 773362, "operating_cash_flow": 1019886, "quarter": 2 }, { "change_in_working_capital": -54372, "financing_cash_flow": 134481, "investing_cash_flow": -454631, "net_cash_flow": 554671, "operating_cash_flow": 1139046, "quarter": 3 }, { "change_in_working_capital": -94947, "financing_cash_flow": -22115, "investing_cash_flow": -205348, "net_cash_flow": 1049788, "operating_cash_flow": 1027756, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7672196614312334, "current_ratio": 1.8215896164171634, "debt_to_equity_ratio": 0.6658452884198289, "profit_margin": 0.2614832722000771, "quarter": 1, "return_on_assets": 0.2006151075672742, "return_on_equity": 0.27835209603845085 }, { "asset_turnover_ratio": 0.749417210758659, "current_ratio": 2.3598809696895087, "debt_to_equity_ratio": 0.6776024387265092, "profit_margin": 0.2590298710390354, "quarter": 2, "return_on_assets": 0.19412144345724908, "return_on_equity": 0.27271816341404653 }, { "asset_turnover_ratio": 0.7320282121050756, "current_ratio": 2.2419009109721, "debt_to_equity_ratio": 0.6819873203656384, "profit_margin": 0.2671539195607374, "quarter": 3, "return_on_assets": 0.1955642060929098, "return_on_equity": 0.27513078201011687 }, { "asset_turnover_ratio": 0.7150426024156028, "current_ratio": 2.1667411329833897, "debt_to_equity_ratio": 0.7001430197357719, "profit_margin": 0.25605194426306943, "quarter": 4, "return_on_assets": 0.18308804857944003, "return_on_equity": 0.26310456619279915 } ], "income_statement": [ { "depreciation": 195919, "expenses": 2265233, "income_tax": 288371, "marketing_expense": 294868, "net_income": 1192514, "net_profit": 904143, "operational_expense": 1353241, "product_revenue": 1351363, "quarter": 1, "rd_expense": 393925, "revenue": 3457747, "salaries_expense": 835381, "service_revenue": 2106384 }, { "depreciation": 124456, "expenses": 2274952, "income_tax": 286478, "marketing_expense": 373147, "net_income": 1181908, "net_profit": 895430, "operational_expense": 1138509, "product_revenue": 1217201, "quarter": 2, "rd_expense": 239426, "revenue": 3456860, "salaries_expense": 736917, "service_revenue": 2239659 }, { "depreciation": 215769, "expenses": 2284713, "income_tax": 247984, "marketing_expense": 447125, "net_income": 1171261, "net_profit": 923277, "operational_expense": 1391227, "product_revenue": 1122030, "quarter": 3, "rd_expense": 303041, "revenue": 3455974, "salaries_expense": 861735, "service_revenue": 2333944 }, { "depreciation": 143074, "expenses": 2294516, "income_tax": 275890, "marketing_expense": 319295, "net_income": 1160572, "net_profit": 884682, "operational_expense": 1603241, "product_revenue": 790966, "quarter": 4, "rd_expense": 408563, "revenue": 3455088, "salaries_expense": 835427, "service_revenue": 2664122 } ], "market_conditions": { "gdp_growth": [ 0.019461034815485265, 0.009132834930845737, 0.023125011785932105, 0.02149778237758794 ], "inflation_rate": [ 0.0102804787885404, 0.011025457486660482, 0.0125926844465656, 0.011813198973173192 ], "interest_rate": [ 0.034903921190434034, 0.03713147529501182, 0.0418765740813932, 0.03546402474399666 ], "year": 2004 }, "random_event": { "description": "Petty-Howell Senior Leadership Change in 2004", "impact": -0.07, "type": "Senior Leadership Change" }, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 69308, "billable_hours_per_employee": 90, "client_concentration": 0.37, "client_retention_rate": 0.66, "employee_utilization_rate": 0.78, "gross_billings": 1142953, "net_revenue": 982846, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 2052 }, { "average_project_size": 166610, "billable_hours_per_employee": 87, "client_concentration": 0.3, "client_retention_rate": 0.86, "employee_utilization_rate": 0.69, "gross_billings": 1081452, "net_revenue": 962681, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 2010 }, { "average_project_size": 52080, "billable_hours_per_employee": 85, "client_concentration": 0.33, "client_retention_rate": 0.69, "employee_utilization_rate": 0.61, "gross_billings": 1117260, "net_revenue": 942930, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 1969 }, { "average_project_size": 168068, "billable_hours_per_employee": 158, "client_concentration": 0.24, "client_retention_rate": 0.7, "employee_utilization_rate": 0.77, "gross_billings": 1139340, "net_revenue": 923584, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 1928 } ], "balance_sheet": [ { "assets": 1279122, "current_assets": 464804, "current_liabilities": 430579, "equity": 725454, "fixed_assets": 814318, "liabilities": 730357, "long_term_liabilities": 299778, "quarter": 1 }, { "assets": 1300299, "current_assets": 467733, "current_liabilities": 298695, "equity": 732407, "fixed_assets": 832566, "liabilities": 738397, "long_term_liabilities": 439702, "quarter": 2 }, { "assets": 1321827, "current_assets": 651346, "current_liabilities": 379332, "equity": 742900, "fixed_assets": 670481, "liabilities": 746526, "long_term_liabilities": 367194, "quarter": 3 }, { "assets": 1343712, "current_assets": 456418, "current_liabilities": 331014, "equity": 769259, "fixed_assets": 887294, "liabilities": 754744, "long_term_liabilities": 423730, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -26177, "financing_cash_flow": 185009, "investing_cash_flow": -447923, "net_cash_flow": 91676, "operating_cash_flow": 247600, "quarter": 1 }, { "change_in_working_capital": -27268, "financing_cash_flow": 125579, "investing_cash_flow": -290443, "net_cash_flow": -290847, "operating_cash_flow": 242805, "quarter": 2 }, { "change_in_working_capital": -86954, "financing_cash_flow": 158909, "investing_cash_flow": -318261, "net_cash_flow": -166390, "operating_cash_flow": 211931, "quarter": 3 }, { "change_in_working_capital": -98820, "financing_cash_flow": -187546, "investing_cash_flow": -360418, "net_cash_flow": -249308, "operating_cash_flow": 223357, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7683754950661469, "current_ratio": 1.0794859944400448, "debt_to_equity_ratio": 1.0067585263848569, "profit_margin": 0.1797728230058422, "quarter": 1, "return_on_assets": 0.13813303187655282, "return_on_equity": 0.24355644878930988 }, { "asset_turnover_ratio": 0.7403535648339343, "current_ratio": 1.565921759654497, "debt_to_equity_ratio": 1.0081785127668086, "profit_margin": 0.17711474517519302, "quarter": 2, "return_on_assets": 0.13112753297510804, "return_on_equity": 0.23280088803083532 }, { "asset_turnover_ratio": 0.7133535629095185, "current_ratio": 1.7170868790399967, "debt_to_equity_ratio": 1.0048808722573697, "profit_margin": 0.17774278048211425, "quarter": 3, "return_on_assets": 0.12679344573836063, "return_on_equity": 0.2256010230179028 }, { "asset_turnover_ratio": 0.6873377628539449, "current_ratio": 1.3788480245548527, "debt_to_equity_ratio": 0.9811311924852358, "profit_margin": 0.19520801573002564, "quarter": 4, "return_on_assets": 0.13417384082303352, "return_on_equity": 0.2343696986320602 } ], "income_statement": [ { "depreciation": 70911, "expenses": 758038, "income_tax": 48119, "marketing_expense": 138413, "net_income": 224808, "net_profit": 176689, "operational_expense": 405791, "product_revenue": 349469, "quarter": 1, "rd_expense": 91437, "revenue": 982846, "salaries_expense": 313707, "service_revenue": 633377 }, { "depreciation": 72300, "expenses": 737515, "income_tax": 54661, "marketing_expense": 133323, "net_income": 225166, "net_profit": 170505, "operational_expense": 399734, "product_revenue": 215405, "quarter": 2, "rd_expense": 82401, "revenue": 962681, "salaries_expense": 289350, "service_revenue": 747276 }, { "depreciation": 44332, "expenses": 717548, "income_tax": 57783, "marketing_expense": 95954, "net_income": 225382, "net_profit": 167599, "operational_expense": 471106, "product_revenue": 210653, "quarter": 3, "rd_expense": 83119, "revenue": 942930, "salaries_expense": 267910, "service_revenue": 732277 }, { "depreciation": 43066, "expenses": 698122, "income_tax": 45171, "marketing_expense": 108264, "net_income": 225462, "net_profit": 180291, "operational_expense": 403592, "product_revenue": 323830, "quarter": 4, "rd_expense": 92972, "revenue": 923584, "salaries_expense": 335947, "service_revenue": 599754 } ], "market_conditions": { "gdp_growth": [ 0.017898960507871865, 0.02712574369652317, 0.017028029082609773, 0.025679787189889267 ], "inflation_rate": [ 0.010217288548124643, 0.01890428501768221, 0.019005879627832758, 0.014189881663289564 ], "interest_rate": [ 0.03612779886174694, 0.04150467398416567, 0.040152818108724654, 0.03710118854667263 ], "year": 2005 }, "random_event": null, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 103953, "billable_hours_per_employee": 143, "client_concentration": 0.2, "client_retention_rate": 0.64, "employee_utilization_rate": 0.75, "gross_billings": 3816713, "net_revenue": 3308984, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 6908 }, { "average_project_size": 70440, "billable_hours_per_employee": 112, "client_concentration": 0.27, "client_retention_rate": 0.89, "employee_utilization_rate": 0.64, "gross_billings": 3715802, "net_revenue": 3344626, "new_client_acquisition": 1, "organic_growth": 0.15, "quarter": 2, "revenue_per_employee": 6983 }, { "average_project_size": 88029, "billable_hours_per_employee": 120, "client_concentration": 0.32, "client_retention_rate": 0.64, "employee_utilization_rate": 0.64, "gross_billings": 4146559, "net_revenue": 3380653, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 7058 }, { "average_project_size": 197134, "billable_hours_per_employee": 147, "client_concentration": 0.18, "client_retention_rate": 0.82, "employee_utilization_rate": 0.65, "gross_billings": 3884987, "net_revenue": 3417068, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 7134 } ], "balance_sheet": [ { "assets": 4348904, "current_assets": 1821234, "current_liabilities": 971973, "equity": 2966360, "fixed_assets": 2527670, "liabilities": 2080541, "long_term_liabilities": 1108568, "quarter": 1 }, { "assets": 4408777, "current_assets": 1350814, "current_liabilities": 1251732, "equity": 3088621, "fixed_assets": 3057963, "liabilities": 2113696, "long_term_liabilities": 861964, "quarter": 2 }, { "assets": 4469474, "current_assets": 1886960, "current_liabilities": 1152949, "equity": 3104482, "fixed_assets": 2582514, "liabilities": 2147380, "long_term_liabilities": 994431, "quarter": 3 }, { "assets": 4531007, "current_assets": 1654052, "current_liabilities": 1200386, "equity": 3139750, "fixed_assets": 2876955, "liabilities": 2181600, "long_term_liabilities": 981214, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 42817, "financing_cash_flow": -150470, "investing_cash_flow": -332932, "net_cash_flow": 650733, "operating_cash_flow": 859654, "quarter": 1 }, { "change_in_working_capital": 89260, "financing_cash_flow": -68552, "investing_cash_flow": -115236, "net_cash_flow": 418497, "operating_cash_flow": 941399, "quarter": 2 }, { "change_in_working_capital": -88325, "financing_cash_flow": 36945, "investing_cash_flow": -142791, "net_cash_flow": 754585, "operating_cash_flow": 938220, "quarter": 3 }, { "change_in_working_capital": 61534, "financing_cash_flow": 176363, "investing_cash_flow": -421075, "net_cash_flow": 772679, "operating_cash_flow": 941879, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7608776832047799, "current_ratio": 1.873749579463627, "debt_to_equity_ratio": 0.7013784570989361, "profit_margin": 0.2109399743244452, "quarter": 1, "return_on_assets": 0.16049951895925962, "return_on_equity": 0.23530421122183418 }, { "asset_turnover_ratio": 0.7586289803271973, "current_ratio": 1.0791559215550932, "debt_to_equity_ratio": 0.6843494232539375, "profit_margin": 0.23725821661375593, "quarter": 2, "return_on_assets": 0.17999095894394296, "return_on_equity": 0.2569237209745061 }, { "asset_turnover_ratio": 0.7563872169297774, "current_ratio": 1.6366378738348357, "debt_to_equity_ratio": 0.6917031569195763, "profit_margin": 0.23143102826584094, "quarter": 3, "return_on_assets": 0.1750514713811961, "return_on_equity": 0.2520188553195026 }, { "asset_turnover_ratio": 0.7541520019721886, "current_ratio": 1.3779334314128955, "debt_to_equity_ratio": 0.6948323911139422, "profit_margin": 0.23129273400470812, "quarter": 4, "return_on_assets": 0.17442987839127153, "return_on_equity": 0.2517216338880484 } ], "income_statement": [ { "depreciation": 161657, "expenses": 2316320, "income_tax": 294667, "marketing_expense": 274432, "net_income": 992664, "net_profit": 697997, "operational_expense": 1193747, "product_revenue": 778663, "quarter": 1, "rd_expense": 288713, "revenue": 3308984, "salaries_expense": 964022, "service_revenue": 2530321 }, { "depreciation": 147859, "expenses": 2321635, "income_tax": 229451, "marketing_expense": 452213, "net_income": 1022991, "net_profit": 793540, "operational_expense": 1488104, "product_revenue": 1325142, "quarter": 2, "rd_expense": 420980, "revenue": 3344626, "salaries_expense": 950729, "service_revenue": 2019484 }, { "depreciation": 155832, "expenses": 2326963, "income_tax": 271302, "marketing_expense": 264022, "net_income": 1053690, "net_profit": 782388, "operational_expense": 1554711, "product_revenue": 1290999, "quarter": 3, "rd_expense": 336011, "revenue": 3380653, "salaries_expense": 925565, "service_revenue": 2089654 }, { "depreciation": 151536, "expenses": 2332302, "income_tax": 294423, "marketing_expense": 247961, "net_income": 1084766, "net_profit": 790343, "operational_expense": 1581167, "product_revenue": 1349251, "quarter": 4, "rd_expense": 408171, "revenue": 3417068, "salaries_expense": 855011, "service_revenue": 2067817 } ], "market_conditions": { "gdp_growth": [ 0.02419516160208364, 0.030576112389952104, 0.02571016246222034, 0.03001140408279162 ], "inflation_rate": [ 0.013793232785113583, 0.015935640188337333, 0.015656322747028745, 0.015469143289573082 ], "interest_rate": [ 0.03753689785847854, 0.030623860677003224, 0.03199453536385689, 0.031326509463792486 ], "year": 2006 }, "random_event": null, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 112833, "billable_hours_per_employee": 118, "client_concentration": 0.19, "client_retention_rate": 0.82, "employee_utilization_rate": 0.78, "gross_billings": 4665809, "net_revenue": 3685436, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 7694 }, { "average_project_size": 113461, "billable_hours_per_employee": 82, "client_concentration": 0.12, "client_retention_rate": 0.73, "employee_utilization_rate": 0.72, "gross_billings": 4202588, "net_revenue": 3607743, "new_client_acquisition": 2, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 7532 }, { "average_project_size": 174103, "billable_hours_per_employee": 83, "client_concentration": 0.32, "client_retention_rate": 0.65, "employee_utilization_rate": 0.77, "gross_billings": 4014456, "net_revenue": 3531687, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 7373 }, { "average_project_size": 116335, "billable_hours_per_employee": 100, "client_concentration": 0.23, "client_retention_rate": 0.85, "employee_utilization_rate": 0.64, "gross_billings": 4471313, "net_revenue": 3457236, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 7218 } ], "balance_sheet": [ { "assets": 4289736, "current_assets": 1303234, "current_liabilities": 1051796, "equity": 2870971, "fixed_assets": 2986502, "liabilities": 2096449, "long_term_liabilities": 1044653, "quarter": 1 }, { "assets": 4346775, "current_assets": 1783297, "current_liabilities": 895233, "equity": 2892848, "fixed_assets": 2563478, "liabilities": 2137622, "long_term_liabilities": 1242389, "quarter": 2 }, { "assets": 4404572, "current_assets": 1784655, "current_liabilities": 1300793, "equity": 2910449, "fixed_assets": 2619917, "liabilities": 2179602, "long_term_liabilities": 878809, "quarter": 3 }, { "assets": 4463138, "current_assets": 2058776, "current_liabilities": 1068184, "equity": 2882145, "fixed_assets": 2404362, "liabilities": 2222408, "long_term_liabilities": 1154224, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 16174, "financing_cash_flow": -115437, "investing_cash_flow": -223814, "net_cash_flow": 437005, "operating_cash_flow": 919112, "quarter": 1 }, { "change_in_working_capital": 60909, "financing_cash_flow": -110701, "investing_cash_flow": -343738, "net_cash_flow": 341083, "operating_cash_flow": 879887, "quarter": 2 }, { "change_in_working_capital": -24251, "financing_cash_flow": -187629, "investing_cash_flow": -175073, "net_cash_flow": 300840, "operating_cash_flow": 832492, "quarter": 3 }, { "change_in_working_capital": -19594, "financing_cash_flow": 7255, "investing_cash_flow": -114845, "net_cash_flow": 639132, "operating_cash_flow": 842587, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8591288601443072, "current_ratio": 1.2390558625436872, "debt_to_equity_ratio": 0.7302229803087527, "profit_margin": 0.18388163571420044, "quarter": 1, "return_on_assets": 0.15797802009261175, "return_on_equity": 0.2360469680815306 }, { "asset_turnover_ratio": 0.8299815380368204, "current_ratio": 1.9919920288908026, "debt_to_equity_ratio": 0.7389333971228353, "profit_margin": 0.189507678346268, "quarter": 2, "return_on_assets": 0.15728787434362257, "return_on_equity": 0.23633975929602938 }, { "asset_turnover_ratio": 0.8018229694054269, "current_ratio": 1.3719746339348382, "debt_to_equity_ratio": 0.7488885735499917, "profit_margin": 0.194093927349734, "quarter": 3, "return_on_assets": 0.15562896917112493, "return_on_equity": 0.2355234535977095 }, { "asset_turnover_ratio": 0.7746200095090047, "current_ratio": 1.9273608292204338, "debt_to_equity_ratio": 0.7710951392105533, "profit_margin": 0.1855282659326699, "quarter": 4, "return_on_assets": 0.14371390712095392, "return_on_equity": 0.22254778992729374 } ], "income_statement": [ { "depreciation": 241428, "expenses": 2722837, "income_tax": 284915, "marketing_expense": 353224, "net_income": 962599, "net_profit": 677684, "operational_expense": 1442679, "product_revenue": 1144974, "quarter": 1, "rd_expense": 401722, "revenue": 3685436, "salaries_expense": 872572, "service_revenue": 2540462 }, { "depreciation": 196192, "expenses": 2671762, "income_tax": 252286, "marketing_expense": 447805, "net_income": 935981, "net_profit": 683695, "operational_expense": 1752473, "product_revenue": 1395092, "quarter": 2, "rd_expense": 354405, "revenue": 3607743, "salaries_expense": 1300016, "service_revenue": 2212651 }, { "depreciation": 147013, "expenses": 2621645, "income_tax": 224563, "marketing_expense": 475487, "net_income": 910042, "net_profit": 685479, "operational_expense": 1478633, "product_revenue": 1202217, "quarter": 3, "rd_expense": 457736, "revenue": 3531687, "salaries_expense": 798910, "service_revenue": 2329470 }, { "depreciation": 201172, "expenses": 2572469, "income_tax": 243352, "marketing_expense": 345567, "net_income": 884767, "net_profit": 641415, "operational_expense": 1761640, "product_revenue": 897713, "quarter": 4, "rd_expense": 315628, "revenue": 3457236, "salaries_expense": 887258, "service_revenue": 2559523 } ], "market_conditions": { "gdp_growth": [ 0.027731227131186174, 0.022750029357361413, 0.017870758893734937, 0.03321990398860279 ], "inflation_rate": [ 0.013588154206825666, 0.014558842048070772, 0.009133511951167909, 0.008198534577563242 ], "interest_rate": [ 0.029847670774755114, 0.03253531339114341, 0.033496841281778225, 0.03553772255177967 ], "year": 2007 }, "random_event": null, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 172787, "billable_hours_per_employee": 119, "client_concentration": 0.12, "client_retention_rate": 0.75, "employee_utilization_rate": 0.75, "gross_billings": 2293156, "net_revenue": 2057527, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 4295 }, { "average_project_size": 183936, "billable_hours_per_employee": 103, "client_concentration": 0.29, "client_retention_rate": 0.81, "employee_utilization_rate": 0.73, "gross_billings": 2489032, "net_revenue": 2057789, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 4296 }, { "average_project_size": 146873, "billable_hours_per_employee": 143, "client_concentration": 0.38, "client_retention_rate": 0.89, "employee_utilization_rate": 0.79, "gross_billings": 2655475, "net_revenue": 2058052, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 4297 }, { "average_project_size": 103091, "billable_hours_per_employee": 133, "client_concentration": 0.3, "client_retention_rate": 0.83, "employee_utilization_rate": 0.8, "gross_billings": 2604590, "net_revenue": 2058315, "new_client_acquisition": 1, "organic_growth": -0.05, "quarter": 4, "revenue_per_employee": 4297 } ], "balance_sheet": [ { "assets": 2137226, "current_assets": 900264, "current_liabilities": 419592, "equity": 1673271, "fixed_assets": 1236962, "liabilities": 880265, "long_term_liabilities": 460673, "quarter": 1 }, { "assets": 2188525, "current_assets": 993091, "current_liabilities": 516646, "equity": 1767960, "fixed_assets": 1195434, "liabilities": 890121, "long_term_liabilities": 373475, "quarter": 2 }, { "assets": 2241056, "current_assets": 716244, "current_liabilities": 516487, "equity": 1801263, "fixed_assets": 1524812, "liabilities": 900088, "long_term_liabilities": 383601, "quarter": 3 }, { "assets": 2294847, "current_assets": 1116839, "current_liabilities": 399357, "equity": 1864782, "fixed_assets": 1178008, "liabilities": 910167, "long_term_liabilities": 510810, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -30148, "financing_cash_flow": -51466, "investing_cash_flow": -447681, "net_cash_flow": 395035, "operating_cash_flow": 532050, "quarter": 1 }, { "change_in_working_capital": 28098, "financing_cash_flow": 74897, "investing_cash_flow": -121634, "net_cash_flow": 88275, "operating_cash_flow": 580016, "quarter": 2 }, { "change_in_working_capital": -37189, "financing_cash_flow": -186328, "investing_cash_flow": -358570, "net_cash_flow": 236521, "operating_cash_flow": 575806, "quarter": 3 }, { "change_in_working_capital": 22618, "financing_cash_flow": 137170, "investing_cash_flow": -355906, "net_cash_flow": 583604, "operating_cash_flow": 619287, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9627091379199018, "current_ratio": 2.1455699822684893, "debt_to_equity_ratio": 0.5260743776710407, "profit_margin": 0.20233513339071613, "quarter": 1, "return_on_assets": 0.19478988183748466, "return_on_equity": 0.2488001047050956 }, { "asset_turnover_ratio": 0.9402629624975726, "current_ratio": 1.9221885004432435, "debt_to_equity_ratio": 0.5034734948754497, "profit_margin": 0.22818471670321885, "quarter": 2, "return_on_assets": 0.21455363772403788, "return_on_equity": 0.2655919817190434 }, { "asset_turnover_ratio": 0.9183402824382791, "current_ratio": 1.3867609446123523, "debt_to_equity_ratio": 0.49969826727135347, "profit_margin": 0.22365567050783947, "quarter": 3, "return_on_assets": 0.20539201162309198, "return_on_equity": 0.25554014044589823 }, { "asset_turnover_ratio": 0.8969290763175062, "current_ratio": 2.7965930232849305, "debt_to_equity_ratio": 0.48808225304620056, "profit_margin": 0.23325001275315002, "quarter": 4, "return_on_assets": 0.20920871848972938, "return_on_equity": 0.2574574400653803 } ], "income_statement": [ { "depreciation": 115740, "expenses": 1483249, "income_tax": 157968, "marketing_expense": 165627, "net_income": 574278, "net_profit": 416310, "operational_expense": 919790, "product_revenue": 776421, "quarter": 1, "rd_expense": 231395, "revenue": 2057527, "salaries_expense": 627574, "service_revenue": 1281106 }, { "depreciation": 110460, "expenses": 1469886, "income_tax": 118347, "marketing_expense": 255707, "net_income": 587903, "net_profit": 469556, "operational_expense": 973315, "product_revenue": 657944, "quarter": 2, "rd_expense": 209669, "revenue": 2057789, "salaries_expense": 712686, "service_revenue": 1399845 }, { "depreciation": 115511, "expenses": 1456644, "income_tax": 141113, "marketing_expense": 204945, "net_income": 601408, "net_profit": 460295, "operational_expense": 809506, "product_revenue": 675159, "quarter": 3, "rd_expense": 207686, "revenue": 2058052, "salaries_expense": 469133, "service_revenue": 1382893 }, { "depreciation": 139185, "expenses": 1443521, "income_tax": 134692, "marketing_expense": 167024, "net_income": 614794, "net_profit": 480102, "operational_expense": 841711, "product_revenue": 496077, "quarter": 4, "rd_expense": 277888, "revenue": 2058315, "salaries_expense": 648806, "service_revenue": 1562238 } ], "market_conditions": { "gdp_growth": [ 0.01906526768300754, 0.02008066702056198, 0.01974974421158262, 0.015736886633071698 ], "inflation_rate": [ 0.02060864526033577, 0.01789075411410336, 0.020519220741337406, 0.01435809509535767 ], "interest_rate": [ 0.027756468793624246, 0.03623863404067719, 0.03421090345294661, 0.03519607096832701 ], "year": 2008 }, "random_event": { "description": "Petty-Howell Senior Leadership Change in 2008", "impact": -0.01, "type": "Senior Leadership Change" }, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 104312, "billable_hours_per_employee": 137, "client_concentration": 0.2, "client_retention_rate": 0.84, "employee_utilization_rate": 0.76, "gross_billings": 5484587, "net_revenue": 4653365, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 9715 }, { "average_project_size": 176553, "billable_hours_per_employee": 124, "client_concentration": 0.28, "client_retention_rate": 0.68, "employee_utilization_rate": 0.74, "gross_billings": 5625814, "net_revenue": 4635999, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 9678 }, { "average_project_size": 192667, "billable_hours_per_employee": 129, "client_concentration": 0.39, "client_retention_rate": 0.87, "employee_utilization_rate": 0.62, "gross_billings": 5832776, "net_revenue": 4618698, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 9642 }, { "average_project_size": 173482, "billable_hours_per_employee": 124, "client_concentration": 0.32, "client_retention_rate": 0.83, "employee_utilization_rate": 0.61, "gross_billings": 5803091, "net_revenue": 4601462, "new_client_acquisition": 1, "organic_growth": 0.15, "quarter": 4, "revenue_per_employee": 9606 } ], "balance_sheet": [ { "assets": 5782212, "current_assets": 2451331, "current_liabilities": 1505278, "equity": 3626719, "fixed_assets": 3330881, "liabilities": 3143450, "long_term_liabilities": 1638172, "quarter": 1 }, { "assets": 5951246, "current_assets": 1860544, "current_liabilities": 1899800, "equity": 3746289, "fixed_assets": 4090702, "liabilities": 3221395, "long_term_liabilities": 1321595, "quarter": 2 }, { "assets": 6125221, "current_assets": 2172533, "current_liabilities": 1421346, "equity": 3844406, "fixed_assets": 3952688, "liabilities": 3301272, "long_term_liabilities": 1879926, "quarter": 3 }, { "assets": 6304282, "current_assets": 1977989, "current_liabilities": 1786944, "equity": 3987403, "fixed_assets": 4326293, "liabilities": 3383129, "long_term_liabilities": 1596185, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 67162, "financing_cash_flow": 163126, "investing_cash_flow": -331283, "net_cash_flow": 756267, "operating_cash_flow": 1302713, "quarter": 1 }, { "change_in_working_capital": 16366, "financing_cash_flow": 146718, "investing_cash_flow": -134962, "net_cash_flow": 937755, "operating_cash_flow": 1228085, "quarter": 2 }, { "change_in_working_capital": 58865, "financing_cash_flow": -99746, "investing_cash_flow": -485661, "net_cash_flow": 1105907, "operating_cash_flow": 1319528, "quarter": 3 }, { "change_in_working_capital": -66517, "financing_cash_flow": -140832, "investing_cash_flow": -148444, "net_cash_flow": 860101, "operating_cash_flow": 1314934, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8047724642403288, "current_ratio": 1.6284905512470123, "debt_to_equity_ratio": 0.8667476029987435, "profit_margin": 0.21231023141318164, "quarter": 1, "return_on_assets": 0.17086142811782065, "return_on_equity": 0.2724106830443715 }, { "asset_turnover_ratio": 0.7789963647948681, "current_ratio": 0.9793367722918201, "debt_to_equity_ratio": 0.8598896134281151, "profit_margin": 0.21924896877674047, "quarter": 2, "return_on_assets": 0.17079414966210438, "return_on_equity": 0.27131863024982855 }, { "asset_turnover_ratio": 0.7540459356486893, "current_ratio": 1.5285039673661445, "debt_to_equity_ratio": 0.858720957151768, "profit_margin": 0.22094040355095743, "quarter": 3, "return_on_assets": 0.16659921331818067, "return_on_equity": 0.26543944630197747 }, { "asset_turnover_ratio": 0.7298946969694566, "current_ratio": 1.1069115764120196, "debt_to_equity_ratio": 0.8484542445295848, "profit_margin": 0.2317198316535049, "quarter": 4, "return_on_assets": 0.16913107630654847, "return_on_equity": 0.2674046240121703 } ], "income_statement": [ { "depreciation": 314756, "expenses": 3294504, "income_tax": 370904, "marketing_expense": 365958, "net_income": 1358861, "net_profit": 987957, "operational_expense": 1962401, "product_revenue": 1087038, "quarter": 1, "rd_expense": 504185, "revenue": 4653365, "salaries_expense": 1087791, "service_revenue": 3566327 }, { "depreciation": 211647, "expenses": 3285802, "income_tax": 333759, "marketing_expense": 612213, "net_income": 1350197, "net_profit": 1016438, "operational_expense": 2004483, "product_revenue": 1021849, "quarter": 2, "rd_expense": 591715, "revenue": 4635999, "salaries_expense": 1286245, "service_revenue": 3614150 }, { "depreciation": 299071, "expenses": 3277124, "income_tax": 321117, "marketing_expense": 359576, "net_income": 1341574, "net_profit": 1020457, "operational_expense": 1685612, "product_revenue": 1251609, "quarter": 3, "rd_expense": 485618, "revenue": 4618698, "salaries_expense": 1495515, "service_revenue": 3367089 }, { "depreciation": 248684, "expenses": 3268469, "income_tax": 266743, "marketing_expense": 604810, "net_income": 1332993, "net_profit": 1066250, "operational_expense": 1836940, "product_revenue": 1708595, "quarter": 4, "rd_expense": 442914, "revenue": 4601462, "salaries_expense": 1138107, "service_revenue": 2892867 } ], "market_conditions": { "gdp_growth": [ 0.01765885701160362, 0.028031406597132213, 0.025623297882840644, 0.01461640600395021 ], "inflation_rate": [ 0.01580393966964099, 0.013451252585992404, 0.00698661028157403, 0.013209653516881031 ], "interest_rate": [ 0.019135203462755792, 0.020089852795704518, 0.024919787925937083, 0.02094998371665594 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 166720, "billable_hours_per_employee": 104, "client_concentration": 0.4, "client_retention_rate": 0.81, "employee_utilization_rate": 0.72, "gross_billings": 3572903, "net_revenue": 3074427, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 6418 }, { "average_project_size": 191529, "billable_hours_per_employee": 136, "client_concentration": 0.29, "client_retention_rate": 0.64, "employee_utilization_rate": 0.7, "gross_billings": 3392792, "net_revenue": 3060015, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 6388 }, { "average_project_size": 153088, "billable_hours_per_employee": 141, "client_concentration": 0.37, "client_retention_rate": 0.6, "employee_utilization_rate": 0.66, "gross_billings": 3609554, "net_revenue": 3045672, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 6358 }, { "average_project_size": 155319, "billable_hours_per_employee": 87, "client_concentration": 0.23, "client_retention_rate": 0.88, "employee_utilization_rate": 0.7, "gross_billings": 3818478, "net_revenue": 3031396, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 6329 } ], "balance_sheet": [ { "assets": 3084054, "current_assets": 1502902, "current_liabilities": 740020, "equity": 2272020, "fixed_assets": 1581152, "liabilities": 1423370, "long_term_liabilities": 683350, "quarter": 1 }, { "assets": 3138211, "current_assets": 1359179, "current_liabilities": 689280, "equity": 2322390, "fixed_assets": 1779032, "liabilities": 1443641, "long_term_liabilities": 754361, "quarter": 2 }, { "assets": 3193318, "current_assets": 1228453, "current_liabilities": 740954, "equity": 2312003, "fixed_assets": 1964865, "liabilities": 1464200, "long_term_liabilities": 723246, "quarter": 3 }, { "assets": 3249393, "current_assets": 1423888, "current_liabilities": 661187, "equity": 2311478, "fixed_assets": 1825505, "liabilities": 1485053, "long_term_liabilities": 823866, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -62804, "financing_cash_flow": 49855, "investing_cash_flow": -456306, "net_cash_flow": 94132, "operating_cash_flow": 818529, "quarter": 1 }, { "change_in_working_capital": 14452, "financing_cash_flow": 18658, "investing_cash_flow": -105551, "net_cash_flow": 889421, "operating_cash_flow": 792352, "quarter": 2 }, { "change_in_working_capital": 58858, "financing_cash_flow": -24612, "investing_cash_flow": -140042, "net_cash_flow": 487653, "operating_cash_flow": 740909, "quarter": 3 }, { "change_in_working_capital": -90929, "financing_cash_flow": 157396, "investing_cash_flow": -402329, "net_cash_flow": 482324, "operating_cash_flow": 687936, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9968784593265877, "current_ratio": 2.030893759628118, "debt_to_equity_ratio": 0.6264777598788743, "profit_margin": 0.19884550844759039, "quarter": 1, "return_on_assets": 0.1982248041052459, "return_on_equity": 0.26907157507416307 }, { "asset_turnover_ratio": 0.9750826187276763, "current_ratio": 1.9718822539461467, "debt_to_equity_ratio": 0.6216186773108737, "profit_margin": 0.2051689289104792, "quarter": 2, "return_on_assets": 0.20005665648358253, "return_on_equity": 0.2703335787701463 }, { "asset_turnover_ratio": 0.9537640786166615, "current_ratio": 1.6579342307349714, "debt_to_equity_ratio": 0.6333036765090703, "profit_margin": 0.19138140942294507, "quarter": 3, "return_on_assets": 0.18253271362263326, "return_on_equity": 0.2521125621376789 }, { "asset_turnover_ratio": 0.9329114699268448, "current_ratio": 2.153532964199236, "debt_to_equity_ratio": 0.6424690176588312, "profit_margin": 0.1804904407078455, "quarter": 4, "return_on_assets": 0.16838160234850016, "return_on_equity": 0.23670482695487477 } ], "income_statement": [ { "depreciation": 207193, "expenses": 2262597, "income_tax": 200494, "marketing_expense": 269918, "net_income": 811830, "net_profit": 611336, "operational_expense": 1511394, "product_revenue": 1116700, "quarter": 1, "rd_expense": 337042, "revenue": 3074427, "salaries_expense": 948346, "service_revenue": 1957727 }, { "depreciation": 164532, "expenses": 2262359, "income_tax": 169836, "marketing_expense": 260517, "net_income": 797656, "net_profit": 627820, "operational_expense": 1522791, "product_revenue": 685638, "quarter": 2, "rd_expense": 397766, "revenue": 3060015, "salaries_expense": 957693, "service_revenue": 2374377 }, { "depreciation": 158024, "expenses": 2262121, "income_tax": 200666, "marketing_expense": 390422, "net_income": 783551, "net_profit": 582885, "operational_expense": 1550345, "product_revenue": 848975, "quarter": 3, "rd_expense": 321621, "revenue": 3045672, "salaries_expense": 905350, "service_revenue": 2196697 }, { "depreciation": 140798, "expenses": 2261883, "income_tax": 222375, "marketing_expense": 425718, "net_income": 769513, "net_profit": 547138, "operational_expense": 1463639, "product_revenue": 675186, "quarter": 4, "rd_expense": 258565, "revenue": 3031396, "salaries_expense": 1106790, "service_revenue": 2356210 } ], "market_conditions": { "gdp_growth": [ 0.014809234525784747, 0.013081321226865445, 0.023816830857139877, 0.009243781002968864 ], "inflation_rate": [ 0.018950639794897126, 0.013785355404741767, 0.016706570143404514, 0.015620760923558007 ], "interest_rate": [ 0.03601636597517611, 0.035211052067832344, 0.037960557325706024, 0.03511228748516037 ], "year": 2010 }, "random_event": { "description": "Petty-Howell Senior Leadership Change in 2010", "impact": -0.01, "type": "Senior Leadership Change" }, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 96807, "billable_hours_per_employee": 91, "client_concentration": 0.22, "client_retention_rate": 0.78, "employee_utilization_rate": 0.65, "gross_billings": 1222004, "net_revenue": 962253, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 2009 }, { "average_project_size": 198880, "billable_hours_per_employee": 108, "client_concentration": 0.23, "client_retention_rate": 0.7, "employee_utilization_rate": 0.63, "gross_billings": 1216537, "net_revenue": 969839, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 2025 }, { "average_project_size": 175848, "billable_hours_per_employee": 129, "client_concentration": 0.17, "client_retention_rate": 0.9, "employee_utilization_rate": 0.71, "gross_billings": 1215612, "net_revenue": 977486, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 2041 }, { "average_project_size": 172991, "billable_hours_per_employee": 130, "client_concentration": 0.11, "client_retention_rate": 0.72, "employee_utilization_rate": 0.76, "gross_billings": 1147093, "net_revenue": 985192, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 2057 } ], "balance_sheet": [ { "assets": 1329924, "current_assets": 504472, "current_liabilities": 317996, "equity": 844529, "fixed_assets": 825452, "liabilities": 725289, "long_term_liabilities": 407293, "quarter": 1 }, { "assets": 1350767, "current_assets": 668630, "current_liabilities": 298056, "equity": 872206, "fixed_assets": 682137, "liabilities": 739664, "long_term_liabilities": 441608, "quarter": 2 }, { "assets": 1371936, "current_assets": 654813, "current_liabilities": 321364, "equity": 872857, "fixed_assets": 717123, "liabilities": 754325, "long_term_liabilities": 432961, "quarter": 3 }, { "assets": 1393437, "current_assets": 463046, "current_liabilities": 348376, "equity": 875805, "fixed_assets": 930391, "liabilities": 769276, "long_term_liabilities": 420900, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -10883, "financing_cash_flow": -145401, "investing_cash_flow": -275051, "net_cash_flow": -21249, "operating_cash_flow": 283221, "quarter": 1 }, { "change_in_working_capital": 48888, "financing_cash_flow": -11276, "investing_cash_flow": -324124, "net_cash_flow": 69900, "operating_cash_flow": 308921, "quarter": 2 }, { "change_in_working_capital": -36363, "financing_cash_flow": -153128, "investing_cash_flow": -258524, "net_cash_flow": -109698, "operating_cash_flow": 289862, "quarter": 3 }, { "change_in_working_capital": 88065, "financing_cash_flow": -177385, "investing_cash_flow": -498099, "net_cash_flow": -203562, "operating_cash_flow": 311065, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7235398413743943, "current_ratio": 1.5864098919483265, "debt_to_equity_ratio": 0.8588088745324317, "profit_margin": 0.24930449684230654, "quarter": 1, "return_on_assets": 0.18038173609920566, "return_on_equity": 0.2840565569684404 }, { "asset_turnover_ratio": 0.7179913338125672, "current_ratio": 2.2433032718683736, "debt_to_equity_ratio": 0.8480381928122485, "profit_margin": 0.26922303598844755, "quarter": 2, "return_on_assets": 0.19329980670241426, "return_on_equity": 0.29935932566389134 }, { "asset_turnover_ratio": 0.7124865882956639, "current_ratio": 2.0376053322711942, "debt_to_equity_ratio": 0.8642022691002077, "profit_margin": 0.2611249675187164, "quarter": 3, "return_on_assets": 0.1860480372262263, "return_on_equity": 0.2924259071073498 }, { "asset_turnover_ratio": 0.7070229942222002, "current_ratio": 1.329155854593887, "debt_to_equity_ratio": 0.8783644761105497, "profit_margin": 0.2554263534417657, "quarter": 4, "return_on_assets": 0.18059230521365516, "return_on_equity": 0.28732880036081093 } ], "income_statement": [ { "depreciation": 43327, "expenses": 627831, "income_tax": 94528, "marketing_expense": 84023, "net_income": 334422, "net_profit": 239894, "operational_expense": 376504, "product_revenue": 367006, "quarter": 1, "rd_expense": 109999, "revenue": 962253, "salaries_expense": 249149, "service_revenue": 595247 }, { "depreciation": 47818, "expenses": 637564, "income_tax": 71172, "marketing_expense": 127111, "net_income": 332275, "net_profit": 261103, "operational_expense": 340294, "product_revenue": 258744, "quarter": 2, "rd_expense": 98020, "revenue": 969839, "salaries_expense": 286914, "service_revenue": 711095 }, { "depreciation": 34616, "expenses": 647448, "income_tax": 74792, "marketing_expense": 120594, "net_income": 330038, "net_profit": 255246, "operational_expense": 356233, "product_revenue": 341449, "quarter": 3, "rd_expense": 74654, "revenue": 977486, "salaries_expense": 195138, "service_revenue": 636037 }, { "depreciation": 59421, "expenses": 657485, "income_tax": 76063, "marketing_expense": 88695, "net_income": 327707, "net_profit": 251644, "operational_expense": 447648, "product_revenue": 259267, "quarter": 4, "rd_expense": 66883, "revenue": 985192, "salaries_expense": 302437, "service_revenue": 725925 } ], "market_conditions": { "gdp_growth": [ 0.02293550503419889, 0.03150050605368259, 0.021535219058122654, 0.03312403633585727 ], "inflation_rate": [ 0.013508700474046644, 0.021098559809015406, 0.017751208793569024, 0.019772413826576078 ], "interest_rate": [ 0.0325439913766827, 0.03959469012776862, 0.039249155775901, 0.03611762809679213 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 107978, "billable_hours_per_employee": 107, "client_concentration": 0.23, "client_retention_rate": 0.7, "employee_utilization_rate": 0.71, "gross_billings": 2941549, "net_revenue": 2429077, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 5071 }, { "average_project_size": 121236, "billable_hours_per_employee": 152, "client_concentration": 0.23, "client_retention_rate": 0.8, "employee_utilization_rate": 0.64, "gross_billings": 3031498, "net_revenue": 2390644, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 4991 }, { "average_project_size": 79066, "billable_hours_per_employee": 148, "client_concentration": 0.12, "client_retention_rate": 0.87, "employee_utilization_rate": 0.68, "gross_billings": 3040908, "net_revenue": 2352820, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 4912 }, { "average_project_size": 121652, "billable_hours_per_employee": 134, "client_concentration": 0.16, "client_retention_rate": 0.65, "employee_utilization_rate": 0.79, "gross_billings": 2770263, "net_revenue": 2315594, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 4834 } ], "balance_sheet": [ { "assets": 3276788, "current_assets": 1562287, "current_liabilities": 656335, "equity": 2146005, "fixed_assets": 1714501, "liabilities": 1572367, "long_term_liabilities": 916032, "quarter": 1 }, { "assets": 3364115, "current_assets": 1545751, "current_liabilities": 843452, "equity": 2183052, "fixed_assets": 1818364, "liabilities": 1601275, "long_term_liabilities": 757823, "quarter": 2 }, { "assets": 3453770, "current_assets": 1443965, "current_liabilities": 934408, "equity": 2286106, "fixed_assets": 2009805, "liabilities": 1630714, "long_term_liabilities": 696306, "quarter": 3 }, { "assets": 3545814, "current_assets": 1271449, "current_liabilities": 689276, "equity": 2315945, "fixed_assets": 2274365, "liabilities": 1660694, "long_term_liabilities": 971418, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -79375, "financing_cash_flow": -134440, "investing_cash_flow": -169408, "net_cash_flow": -65993, "operating_cash_flow": 615323, "quarter": 1 }, { "change_in_working_capital": -93142, "financing_cash_flow": -16344, "investing_cash_flow": -209252, "net_cash_flow": 336048, "operating_cash_flow": 565187, "quarter": 2 }, { "change_in_working_capital": -73690, "financing_cash_flow": -33279, "investing_cash_flow": -158606, "net_cash_flow": -164127, "operating_cash_flow": 580492, "quarter": 3 }, { "change_in_working_capital": -99854, "financing_cash_flow": 190904, "investing_cash_flow": -121462, "net_cash_flow": 503069, "operating_cash_flow": 597628, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7412981859064425, "current_ratio": 2.3803195014740948, "debt_to_equity_ratio": 0.732694937803034, "profit_margin": 0.1817908613024618, "quarter": 1, "return_on_assets": 0.13476123569788465, "return_on_equity": 0.20577025682605585 }, { "asset_turnover_ratio": 0.7106308791465215, "current_ratio": 1.8326484494671895, "debt_to_equity_ratio": 0.7335029124363506, "profit_margin": 0.17577355725068225, "quarter": 2, "return_on_assets": 0.12491011751976375, "return_on_equity": 0.1924883145248029 }, { "asset_turnover_ratio": 0.6812323924291427, "current_ratio": 1.5453260246059537, "debt_to_equity_ratio": 0.71331513061949, "profit_margin": 0.19680638552885474, "quarter": 3, "return_on_assets": 0.13407088485915392, "return_on_equity": 0.20254966305149455 }, { "asset_turnover_ratio": 0.6530500471823959, "current_ratio": 1.8446152194476524, "debt_to_equity_ratio": 0.7170697058867979, "profit_margin": 0.18605377281164143, "quarter": 4, "return_on_assets": 0.1215024251131052, "return_on_equity": 0.18602557487332386 } ], "income_statement": [ { "depreciation": 173739, "expenses": 1852499, "income_tax": 134994, "marketing_expense": 233637, "net_income": 576578, "net_profit": 441584, "operational_expense": 1258736, "product_revenue": 818495, "quarter": 1, "rd_expense": 368944, "revenue": 2429077, "salaries_expense": 770107, "service_revenue": 1610582 }, { "depreciation": 144975, "expenses": 1810076, "income_tax": 160356, "marketing_expense": 305691, "net_income": 580568, "net_profit": 420212, "operational_expense": 1081843, "product_revenue": 584066, "quarter": 2, "rd_expense": 233477, "revenue": 2390644, "salaries_expense": 742438, "service_revenue": 1806578 }, { "depreciation": 117442, "expenses": 1768625, "income_tax": 121145, "marketing_expense": 204314, "net_income": 584195, "net_profit": 463050, "operational_expense": 982661, "product_revenue": 894350, "quarter": 3, "rd_expense": 328847, "revenue": 2352820, "salaries_expense": 867879, "service_revenue": 1458470 }, { "depreciation": 166803, "expenses": 1728124, "income_tax": 156645, "marketing_expense": 181441, "net_income": 587470, "net_profit": 430825, "operational_expense": 1043523, "product_revenue": 821356, "quarter": 4, "rd_expense": 250276, "revenue": 2315594, "salaries_expense": 535824, "service_revenue": 1494238 } ], "market_conditions": { "gdp_growth": [ 0.015480969640020248, 0.022145334932337606, 0.020690706399531134, 0.0146941082706617 ], "inflation_rate": [ 0.013000052314803279, 0.017232792593669582, 0.01788252854052533, 0.016339108508208945 ], "interest_rate": [ 0.030684480882770645, 0.028330453218196525, 0.030101942208789482, 0.024644876855988408 ], "year": 2012 }, "random_event": null, "year": 2012 } ]

{ "advertising_type": "Event Marketing", "financial_health": "Distressed", "founding_year": 2002, "industry": "Advertising", "location": "North Jonfort", "name": "Cox, Williams and Murray", "num_employees": 576, "region": "Middle East & Africa", "revenue_size": "Small", "website": "www.cox,williamsandmurray.com" }

[ { "advertising_kpis": [ { "average_project_size": 58222, "billable_hours_per_employee": 147, "client_concentration": 0.26, "client_retention_rate": 0.85, "employee_utilization_rate": 0.65, "gross_billings": 3313277, "net_revenue": 2906056, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 5045 }, { "average_project_size": 110664, "billable_hours_per_employee": 143, "client_concentration": 0.22, "client_retention_rate": 0.81, "employee_utilization_rate": 0.65, "gross_billings": 3141346, "net_revenue": 2851125, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 4950 }, { "average_project_size": 190128, "billable_hours_per_employee": 95, "client_concentration": 0.38, "client_retention_rate": 0.65, "employee_utilization_rate": 0.65, "gross_billings": 3254128, "net_revenue": 2797232, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 4856 }, { "average_project_size": 195434, "billable_hours_per_employee": 157, "client_concentration": 0.11, "client_retention_rate": 0.65, "employee_utilization_rate": 0.69, "gross_billings": 3311860, "net_revenue": 2744359, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 4765 } ], "balance_sheet": [ { "assets": 3302532, "current_assets": 1607553, "current_liabilities": 818597, "equity": 2418610, "fixed_assets": 1694979, "liabilities": 1457174, "long_term_liabilities": 638577, "quarter": 1 }, { "assets": 3376936, "current_assets": 1174169, "current_liabilities": 699316, "equity": 2520780, "fixed_assets": 2202767, "liabilities": 1480072, "long_term_liabilities": 780756, "quarter": 2 }, { "assets": 3453017, "current_assets": 1480719, "current_liabilities": 771266, "equity": 2535394, "fixed_assets": 1972298, "liabilities": 1503331, "long_term_liabilities": 732065, "quarter": 3 }, { "assets": 3530811, "current_assets": 1453869, "current_liabilities": 646868, "equity": 2555867, "fixed_assets": 2076942, "liabilities": 1526954, "long_term_liabilities": 880086, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -62883, "financing_cash_flow": 91962, "investing_cash_flow": -180934, "net_cash_flow": 656495, "operating_cash_flow": 702056, "quarter": 1 }, { "change_in_working_capital": -16255, "financing_cash_flow": 52135, "investing_cash_flow": -154819, "net_cash_flow": 493754, "operating_cash_flow": 797060, "quarter": 2 }, { "change_in_working_capital": -5812, "financing_cash_flow": 161660, "investing_cash_flow": -209548, "net_cash_flow": 365579, "operating_cash_flow": 768505, "quarter": 3 }, { "change_in_working_capital": -22078, "financing_cash_flow": 103913, "investing_cash_flow": -204646, "net_cash_flow": 344276, "operating_cash_flow": 674392, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8799478703007269, "current_ratio": 1.9637904854281167, "debt_to_equity_ratio": 0.6024840714294574, "profit_margin": 0.1972611677132168, "quarter": 1, "return_on_assets": 0.17357954442227963, "return_on_equity": 0.23701712967365554 }, { "asset_turnover_ratio": 0.8442934660295606, "current_ratio": 1.6790249329344673, "debt_to_equity_ratio": 0.5871484223137283, "profit_margin": 0.21883151387610153, "quarter": 2, "return_on_assets": 0.18475801732694963, "return_on_equity": 0.24750910432485182 }, { "asset_turnover_ratio": 0.8100834719319366, "current_ratio": 1.9198551472514023, "debt_to_equity_ratio": 0.592937823470435, "profit_margin": 0.2093884239848536, "quarter": 3, "return_on_assets": 0.16962210148400658, "return_on_equity": 0.23101261579068183 }, { "asset_turnover_ratio": 0.7772602385117754, "current_ratio": 2.2475512778495768, "debt_to_equity_ratio": 0.5974309304826895, "profit_margin": 0.20114350928577493, "quarter": 4, "return_on_assets": 0.15634085200255693, "return_on_equity": 0.21597759194825084 } ], "income_statement": [ { "depreciation": 128804, "expenses": 2104805, "income_tax": 227999, "marketing_expense": 303245, "net_income": 801251, "net_profit": 573252, "operational_expense": 1293292, "product_revenue": 647662, "quarter": 1, "rd_expense": 368599, "revenue": 2906056, "salaries_expense": 882367, "service_revenue": 2258394 }, { "depreciation": 173144, "expenses": 2062702, "income_tax": 164507, "marketing_expense": 259498, "net_income": 788423, "net_profit": 623916, "operational_expense": 1033201, "product_revenue": 809598, "quarter": 2, "rd_expense": 394605, "revenue": 2851125, "salaries_expense": 1004318, "service_revenue": 2041527 }, { "depreciation": 182797, "expenses": 2021441, "income_tax": 190083, "marketing_expense": 377318, "net_income": 775791, "net_profit": 585708, "operational_expense": 1092565, "product_revenue": 884022, "quarter": 3, "rd_expense": 392419, "revenue": 2797232, "salaries_expense": 726821, "service_revenue": 1913210 }, { "depreciation": 122382, "expenses": 1981006, "income_tax": 211343, "marketing_expense": 286978, "net_income": 763353, "net_profit": 552010, "operational_expense": 1188927, "product_revenue": 1087421, "quarter": 4, "rd_expense": 258453, "revenue": 2744359, "salaries_expense": 648121, "service_revenue": 1656938 } ], "market_conditions": { "gdp_growth": [ 0.023474918629884205, 0.011986142920223035, 0.019743024823413214, 0.014235642878019142 ], "inflation_rate": [ 0.01467518545608113, 0.01717897218699894, 0.008057564315585321, 0.011968312910497731 ], "interest_rate": [ 0.03112943681647231, 0.0344676520196108, 0.03609318310334568, 0.03575606098483049 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 142364, "billable_hours_per_employee": 101, "client_concentration": 0.34, "client_retention_rate": 0.73, "employee_utilization_rate": 0.66, "gross_billings": 4576721, "net_revenue": 3994877, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 6936 }, { "average_project_size": 54882, "billable_hours_per_employee": 143, "client_concentration": 0.36, "client_retention_rate": 0.81, "employee_utilization_rate": 0.65, "gross_billings": 4828439, "net_revenue": 3922548, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 6810 }, { "average_project_size": 196600, "billable_hours_per_employee": 121, "client_concentration": 0.24, "client_retention_rate": 0.67, "employee_utilization_rate": 0.62, "gross_billings": 4723727, "net_revenue": 3851529, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 6687 }, { "average_project_size": 88994, "billable_hours_per_employee": 80, "client_concentration": 0.14, "client_retention_rate": 0.64, "employee_utilization_rate": 0.7, "gross_billings": 4579966, "net_revenue": 3781796, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 6566 } ], "balance_sheet": [ { "assets": 4215759, "current_assets": 1902428, "current_liabilities": 963587, "equity": 3206740, "fixed_assets": 2313331, "liabilities": 1914531, "long_term_liabilities": 950944, "quarter": 1 }, { "assets": 4282136, "current_assets": 1677169, "current_liabilities": 1079916, "equity": 3258443, "fixed_assets": 2604967, "liabilities": 1940413, "long_term_liabilities": 860497, "quarter": 2 }, { "assets": 4349558, "current_assets": 1800752, "current_liabilities": 871469, "equity": 3282629, "fixed_assets": 2548806, "liabilities": 1966644, "long_term_liabilities": 1095175, "quarter": 3 }, { "assets": 4418042, "current_assets": 1617361, "current_liabilities": 971173, "equity": 3340823, "fixed_assets": 2800681, "liabilities": 1993230, "long_term_liabilities": 1022057, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 56654, "financing_cash_flow": -107213, "investing_cash_flow": -384174, "net_cash_flow": 714346, "operating_cash_flow": 1053362, "quarter": 1 }, { "change_in_working_capital": -3162, "financing_cash_flow": 107984, "investing_cash_flow": -474867, "net_cash_flow": 972829, "operating_cash_flow": 1135388, "quarter": 2 }, { "change_in_working_capital": -91550, "financing_cash_flow": -29836, "investing_cash_flow": -209994, "net_cash_flow": 651566, "operating_cash_flow": 1095653, "quarter": 3 }, { "change_in_working_capital": 91259, "financing_cash_flow": 149393, "investing_cash_flow": -257121, "net_cash_flow": 630343, "operating_cash_flow": 1132220, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9476056387473762, "current_ratio": 1.97431887312718, "debt_to_equity_ratio": 0.5970334358257919, "profit_margin": 0.22666830543218228, "quarter": 1, "return_on_assets": 0.21479216435284845, "return_on_equity": 0.2823777418811628 }, { "asset_turnover_ratio": 0.9160260206588487, "current_ratio": 1.5530550524300037, "debt_to_equity_ratio": 0.5955031283346064, "profit_margin": 0.23370523445474728, "quarter": 2, "return_on_assets": 0.21408007592472542, "return_on_equity": 0.2813368225253595 }, { "asset_turnover_ratio": 0.8854989403521002, "current_ratio": 2.0663408566455033, "debt_to_equity_ratio": 0.5991063869843348, "profit_margin": 0.2335994354449882, "quarter": 3, "return_on_assets": 0.20685205255338587, "return_on_equity": 0.27408366891293534 }, { "asset_turnover_ratio": 0.8559891463231902, "current_ratio": 1.6653685800573121, "debt_to_equity_ratio": 0.596628435568122, "profit_margin": 0.24221586780460924, "quarter": 4, "return_on_assets": 0.20733415390799817, "return_on_equity": 0.2741872287157985 } ], "income_statement": [ { "depreciation": 147850, "expenses": 2840977, "income_tax": 248388, "marketing_expense": 421420, "net_income": 1153900, "net_profit": 905512, "operational_expense": 1729522, "product_revenue": 900692, "quarter": 1, "rd_expense": 517434, "revenue": 3994877, "salaries_expense": 1251343, "service_revenue": 3094185 }, { "depreciation": 218668, "expenses": 2764788, "income_tax": 241040, "marketing_expense": 390244, "net_income": 1157760, "net_profit": 916720, "operational_expense": 1695074, "product_revenue": 1549682, "quarter": 2, "rd_expense": 366202, "revenue": 3922548, "salaries_expense": 1323639, "service_revenue": 2372866 }, { "depreciation": 195938, "expenses": 2690642, "income_tax": 261172, "marketing_expense": 371060, "net_income": 1160887, "net_profit": 899715, "operational_expense": 1751938, "product_revenue": 1044377, "quarter": 3, "rd_expense": 529089, "revenue": 3851529, "salaries_expense": 1074811, "service_revenue": 2807152 }, { "depreciation": 216209, "expenses": 2618485, "income_tax": 247300, "marketing_expense": 490511, "net_income": 1163311, "net_profit": 916011, "operational_expense": 1456937, "product_revenue": 1006147, "quarter": 4, "rd_expense": 312693, "revenue": 3781796, "salaries_expense": 1285843, "service_revenue": 2775649 } ], "market_conditions": { "gdp_growth": [ 0.027558893379577502, 0.020285159079811356, 0.01593633670599822, 0.01569563743220974 ], "inflation_rate": [ 0.006821718751716852, 0.013482930227338999, 0.010641273669301687, 0.012653245764503027 ], "interest_rate": [ 0.03592049196419781, 0.03808274799776359, 0.034240497463507956, 0.0353871141713018 ], "year": 2003 }, "random_event": null, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 126592, "billable_hours_per_employee": 135, "client_concentration": 0.34, "client_retention_rate": 0.66, "employee_utilization_rate": 0.79, "gross_billings": 4320069, "net_revenue": 3582488, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 6220 }, { "average_project_size": 111600, "billable_hours_per_employee": 132, "client_concentration": 0.21, "client_retention_rate": 0.76, "employee_utilization_rate": 0.74, "gross_billings": 3934731, "net_revenue": 3529484, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 6128 }, { "average_project_size": 75833, "billable_hours_per_employee": 106, "client_concentration": 0.31, "client_retention_rate": 0.89, "employee_utilization_rate": 0.68, "gross_billings": 4355664, "net_revenue": 3477264, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 6037 }, { "average_project_size": 56822, "billable_hours_per_employee": 146, "client_concentration": 0.32, "client_retention_rate": 0.8, "employee_utilization_rate": 0.74, "gross_billings": 3996084, "net_revenue": 3425817, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 5948 } ], "balance_sheet": [ { "assets": 5053176, "current_assets": 1760522, "current_liabilities": 1127050, "equity": 3506924, "fixed_assets": 3292654, "liabilities": 2156814, "long_term_liabilities": 1029764, "quarter": 1 }, { "assets": 5212974, "current_assets": 1749763, "current_liabilities": 1251897, "equity": 3659762, "fixed_assets": 3463211, "liabilities": 2187312, "long_term_liabilities": 935415, "quarter": 2 }, { "assets": 5377825, "current_assets": 1986301, "current_liabilities": 1116746, "equity": 3774788, "fixed_assets": 3391524, "liabilities": 2218241, "long_term_liabilities": 1101495, "quarter": 3 }, { "assets": 5547890, "current_assets": 2560048, "current_liabilities": 1261211, "equity": 3861459, "fixed_assets": 2987842, "liabilities": 2249608, "long_term_liabilities": 988397, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 64920, "financing_cash_flow": 36994, "investing_cash_flow": -454022, "net_cash_flow": 295765, "operating_cash_flow": 778054, "quarter": 1 }, { "change_in_working_capital": 52168, "financing_cash_flow": 184422, "investing_cash_flow": -174215, "net_cash_flow": 687455, "operating_cash_flow": 841402, "quarter": 2 }, { "change_in_working_capital": -33430, "financing_cash_flow": -80257, "investing_cash_flow": -473577, "net_cash_flow": 292233, "operating_cash_flow": 880304, "quarter": 3 }, { "change_in_working_capital": -33813, "financing_cash_flow": 127113, "investing_cash_flow": -234814, "net_cash_flow": 253360, "operating_cash_flow": 703664, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7089576931418973, "current_ratio": 1.5620620203185307, "debt_to_equity_ratio": 0.6150158942708767, "profit_margin": 0.1704296008807287, "quarter": 1, "return_on_assets": 0.12082737668349569, "return_on_equity": 0.17410186248689735 }, { "asset_turnover_ratio": 0.6770576642047322, "current_ratio": 1.3976892667687517, "debt_to_equity_ratio": 0.5976650940689586, "profit_margin": 0.17965798966647817, "quarter": 2, "return_on_assets": 0.12163881883930364, "return_on_equity": 0.17326263292531044 }, { "asset_turnover_ratio": 0.6465929999581616, "current_ratio": 1.778650651088072, "debt_to_equity_ratio": 0.5876465115391911, "profit_margin": 0.1769218558038734, "quarter": 3, "return_on_assets": 0.11439643350239177, "return_on_equity": 0.16297709964109242 }, { "asset_turnover_ratio": 0.6174990852378112, "current_ratio": 2.0298332317114265, "debt_to_equity_ratio": 0.5825797969109603, "profit_margin": 0.16439202677784598, "quarter": 4, "return_on_assets": 0.10151192615570964, "return_on_equity": 0.14584565056886528 } ], "income_statement": [ { "depreciation": 167492, "expenses": 2721213, "income_tax": 250713, "marketing_expense": 366624, "net_income": 861275, "net_profit": 610562, "operational_expense": 1769013, "product_revenue": 1302931, "quarter": 1, "rd_expense": 367461, "revenue": 3582488, "salaries_expense": 1301914, "service_revenue": 2279557 }, { "depreciation": 207302, "expenses": 2710169, "income_tax": 185215, "marketing_expense": 312779, "net_income": 819315, "net_profit": 634100, "operational_expense": 1407157, "product_revenue": 1369548, "quarter": 2, "rd_expense": 283602, "revenue": 3529484, "salaries_expense": 984984, "service_revenue": 2159936 }, { "depreciation": 265100, "expenses": 2699171, "income_tax": 162889, "marketing_expense": 455877, "net_income": 778093, "net_profit": 615204, "operational_expense": 1691456, "product_revenue": 942089, "quarter": 3, "rd_expense": 344362, "revenue": 3477264, "salaries_expense": 1130018, "service_revenue": 2535175 }, { "depreciation": 140487, "expenses": 2688217, "income_tax": 174423, "marketing_expense": 401779, "net_income": 737600, "net_profit": 563177, "operational_expense": 1419250, "product_revenue": 1100350, "quarter": 4, "rd_expense": 305330, "revenue": 3425817, "salaries_expense": 1170024, "service_revenue": 2325467 } ], "market_conditions": { "gdp_growth": [ 0.002950931518673783, 0.017601850880991574, 0.009115969561161178, 0.016539658968567225 ], "inflation_rate": [ 0.021456055483799568, 0.020553388748626875, 0.017907524817747385, 0.02094262652908336 ], "interest_rate": [ 0.019702210737126753, 0.017934173085642227, 0.024500251906297534, 0.023794895993904653 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 85782, "billable_hours_per_employee": 91, "client_concentration": 0.38, "client_retention_rate": 0.61, "employee_utilization_rate": 0.69, "gross_billings": 2307463, "net_revenue": 2054671, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 3567 }, { "average_project_size": 77131, "billable_hours_per_employee": 91, "client_concentration": 0.17, "client_retention_rate": 0.8, "employee_utilization_rate": 0.64, "gross_billings": 2297398, "net_revenue": 2006948, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 3484 }, { "average_project_size": 132767, "billable_hours_per_employee": 139, "client_concentration": 0.35, "client_retention_rate": 0.84, "employee_utilization_rate": 0.62, "gross_billings": 2269300, "net_revenue": 1960334, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 3403 }, { "average_project_size": 82210, "billable_hours_per_employee": 80, "client_concentration": 0.22, "client_retention_rate": 0.7, "employee_utilization_rate": 0.72, "gross_billings": 2143396, "net_revenue": 1914803, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 3324 } ], "balance_sheet": [ { "assets": 2205023, "current_assets": 795056, "current_liabilities": 514357, "equity": 1666212, "fixed_assets": 1409967, "liabilities": 1007633, "long_term_liabilities": 493276, "quarter": 1 }, { "assets": 2244697, "current_assets": 703068, "current_liabilities": 578487, "equity": 1707058, "fixed_assets": 1541629, "liabilities": 1028906, "long_term_liabilities": 450419, "quarter": 2 }, { "assets": 2285085, "current_assets": 1136287, "current_liabilities": 454635, "equity": 1679970, "fixed_assets": 1148798, "liabilities": 1050627, "long_term_liabilities": 595992, "quarter": 3 }, { "assets": 2326199, "current_assets": 1058348, "current_liabilities": 525855, "equity": 1709889, "fixed_assets": 1267851, "liabilities": 1072806, "long_term_liabilities": 546951, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 51952, "financing_cash_flow": 61623, "investing_cash_flow": -383866, "net_cash_flow": 455659, "operating_cash_flow": 599595, "quarter": 1 }, { "change_in_working_capital": 36019, "financing_cash_flow": 108522, "investing_cash_flow": -329414, "net_cash_flow": 229665, "operating_cash_flow": 590932, "quarter": 2 }, { "change_in_working_capital": -2210, "financing_cash_flow": -197873, "investing_cash_flow": -401166, "net_cash_flow": 324044, "operating_cash_flow": 549171, "quarter": 3 }, { "change_in_working_capital": -89863, "financing_cash_flow": 24735, "investing_cash_flow": -401016, "net_cash_flow": 94656, "operating_cash_flow": 551466, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9318138631660532, "current_ratio": 1.5457279671512199, "debt_to_equity_ratio": 0.6047447743744494, "profit_margin": 0.22817375628506947, "quarter": 1, "return_on_assets": 0.2126154693171001, "return_on_equity": 0.2813699577244672 }, { "asset_turnover_ratio": 0.8940841458780405, "current_ratio": 1.2153566112980931, "debt_to_equity_ratio": 0.6027364038011597, "profit_margin": 0.24478312342920694, "quarter": 2, "return_on_assets": 0.21885670983656147, "return_on_equity": 0.2877857694348991 }, { "asset_turnover_ratio": 0.8578823107236712, "current_ratio": 2.4993390302110483, "debt_to_equity_ratio": 0.6253843818639618, "profit_margin": 0.22726331329253077, "quarter": 3, "return_on_assets": 0.1949651763501139, "return_on_equity": 0.2651904498294612 }, { "asset_turnover_ratio": 0.8231466869343509, "current_ratio": 2.0126232516568257, "debt_to_equity_ratio": 0.6274126566110432, "profit_margin": 0.2384036373454606, "quarter": 4, "return_on_assets": 0.19624116423401436, "return_on_equity": 0.26697405504099975 } ], "income_statement": [ { "depreciation": 130773, "expenses": 1418202, "income_tax": 167647, "marketing_expense": 207797, "net_income": 636469, "net_profit": 468822, "operational_expense": 720980, "product_revenue": 430178, "quarter": 1, "rd_expense": 232222, "revenue": 2054671, "salaries_expense": 505589, "service_revenue": 1624493 }, { "depreciation": 99665, "expenses": 1380137, "income_tax": 135544, "marketing_expense": 184296, "net_income": 626811, "net_profit": 491267, "operational_expense": 817956, "product_revenue": 528336, "quarter": 2, "rd_expense": 193525, "revenue": 2006948, "salaries_expense": 644130, "service_revenue": 1478612 }, { "depreciation": 103659, "expenses": 1343094, "income_tax": 171728, "marketing_expense": 138663, "net_income": 617240, "net_profit": 445512, "operational_expense": 747554, "product_revenue": 451146, "quarter": 3, "rd_expense": 220363, "revenue": 1960334, "salaries_expense": 550619, "service_revenue": 1509188 }, { "depreciation": 94970, "expenses": 1307045, "income_tax": 151262, "marketing_expense": 180087, "net_income": 607758, "net_profit": 456496, "operational_expense": 826831, "product_revenue": 577438, "quarter": 4, "rd_expense": 175175, "revenue": 1914803, "salaries_expense": 651375, "service_revenue": 1337365 } ], "market_conditions": { "gdp_growth": [ 0.015191188346364138, 0.01719934753564968, 0.017447068425133355, 0.024991945725198847 ], "inflation_rate": [ 0.00840588403133057, 0.00922649555809121, 0.012787595325537443, 0.006412197044359025 ], "interest_rate": [ 0.029962619070035165, 0.033605699564411826, 0.03545152300900364, 0.03843885923525042 ], "year": 2005 }, "random_event": null, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 108589, "billable_hours_per_employee": 141, "client_concentration": 0.13, "client_retention_rate": 0.62, "employee_utilization_rate": 0.63, "gross_billings": 2202542, "net_revenue": 1792922, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 3113 }, { "average_project_size": 64140, "billable_hours_per_employee": 81, "client_concentration": 0.18, "client_retention_rate": 0.84, "employee_utilization_rate": 0.62, "gross_billings": 2266350, "net_revenue": 1817456, "new_client_acquisition": 4, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 3155 }, { "average_project_size": 57233, "billable_hours_per_employee": 102, "client_concentration": 0.36, "client_retention_rate": 0.87, "employee_utilization_rate": 0.77, "gross_billings": 2041500, "net_revenue": 1842326, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 3198 }, { "average_project_size": 50602, "billable_hours_per_employee": 90, "client_concentration": 0.36, "client_retention_rate": 0.83, "employee_utilization_rate": 0.78, "gross_billings": 2402155, "net_revenue": 1867537, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 3242 } ], "balance_sheet": [ { "assets": 1839379, "current_assets": 734932, "current_liabilities": 300713, "equity": 1555300, "fixed_assets": 1104447, "liabilities": 751557, "long_term_liabilities": 450844, "quarter": 1 }, { "assets": 1863483, "current_assets": 899319, "current_liabilities": 421327, "equity": 1628974, "fixed_assets": 964164, "liabilities": 757615, "long_term_liabilities": 336288, "quarter": 2 }, { "assets": 1887903, "current_assets": 919887, "current_liabilities": 397802, "equity": 1644543, "fixed_assets": 968016, "liabilities": 763721, "long_term_liabilities": 365919, "quarter": 3 }, { "assets": 1912642, "current_assets": 867198, "current_liabilities": 314739, "equity": 1685676, "fixed_assets": 1045444, "liabilities": 769877, "long_term_liabilities": 455138, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 94577, "financing_cash_flow": 108110, "investing_cash_flow": -397229, "net_cash_flow": 182360, "operating_cash_flow": 556226, "quarter": 1 }, { "change_in_working_capital": -62753, "financing_cash_flow": 40998, "investing_cash_flow": -163175, "net_cash_flow": 332753, "operating_cash_flow": 609665, "quarter": 2 }, { "change_in_working_capital": 28738, "financing_cash_flow": 168085, "investing_cash_flow": -325864, "net_cash_flow": 310496, "operating_cash_flow": 597822, "quarter": 3 }, { "change_in_working_capital": 64066, "financing_cash_flow": -55413, "investing_cash_flow": -152575, "net_cash_flow": 429022, "operating_cash_flow": 606144, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9747431062331363, "current_ratio": 2.4439648435551504, "debt_to_equity_ratio": 0.4832231723783193, "profit_margin": 0.26073526901895344, "quarter": 1, "return_on_assets": 0.2541499060280671, "return_on_equity": 0.3005709509419405 }, { "asset_turnover_ratio": 0.9753005527820753, "current_ratio": 2.1344917368219933, "debt_to_equity_ratio": 0.46508722668378993, "profit_margin": 0.2878231990210492, "quarter": 2, "return_on_assets": 0.28071412510873456, "return_on_equity": 0.32112605848834913 }, { "asset_turnover_ratio": 0.9758583995046356, "current_ratio": 2.3124242713711847, "debt_to_equity_ratio": 0.4643970999846158, "profit_margin": 0.2824478403930683, "quarter": 3, "return_on_assets": 0.2756290974695204, "return_on_equity": 0.3164167796159784 }, { "asset_turnover_ratio": 0.9764174372412611, "current_ratio": 2.755292480436171, "debt_to_equity_ratio": 0.4567170678113706, "profit_margin": 0.2907096352040147, "quarter": 4, "return_on_assets": 0.2838539569872459, "return_on_equity": 0.32207316233961925 } ], "income_statement": [ { "depreciation": 88748, "expenses": 1138668, "income_tax": 186776, "marketing_expense": 200182, "net_income": 654254, "net_profit": 467478, "operational_expense": 763978, "product_revenue": 378724, "quarter": 1, "rd_expense": 186204, "revenue": 1792922, "salaries_expense": 467544, "service_revenue": 1414198 }, { "depreciation": 86559, "expenses": 1146901, "income_tax": 147449, "marketing_expense": 126614, "net_income": 670555, "net_profit": 523106, "operational_expense": 769949, "product_revenue": 687745, "quarter": 2, "rd_expense": 153223, "revenue": 1817456, "salaries_expense": 426535, "service_revenue": 1129711 }, { "depreciation": 77461, "expenses": 1155195, "income_tax": 166770, "marketing_expense": 137084, "net_income": 687131, "net_profit": 520361, "operational_expense": 651669, "product_revenue": 673042, "quarter": 3, "rd_expense": 191755, "revenue": 1842326, "salaries_expense": 513155, "service_revenue": 1169284 }, { "depreciation": 63233, "expenses": 1163548, "income_tax": 161078, "marketing_expense": 191153, "net_income": 703989, "net_profit": 542911, "operational_expense": 732831, "product_revenue": 520857, "quarter": 4, "rd_expense": 147924, "revenue": 1867537, "salaries_expense": 363394, "service_revenue": 1346680 } ], "market_conditions": { "gdp_growth": [ 0.02288298010309564, 0.019120322582574442, 0.017079222299597296, 0.01865063926106146 ], "inflation_rate": [ 0.018105487048038695, 0.021749158743372504, 0.02239298029253057, 0.02259383269670321 ], "interest_rate": [ 0.02353988973488249, 0.020927384380436963, 0.025142015070210542, 0.025395973872102774 ], "year": 2006 }, "random_event": null, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 84166, "billable_hours_per_employee": 111, "client_concentration": 0.33, "client_retention_rate": 0.79, "employee_utilization_rate": 0.71, "gross_billings": 4014994, "net_revenue": 3544633, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 6154 }, { "average_project_size": 53458, "billable_hours_per_employee": 103, "client_concentration": 0.35, "client_retention_rate": 0.69, "employee_utilization_rate": 0.7, "gross_billings": 4313143, "net_revenue": 3482247, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 6046 }, { "average_project_size": 160929, "billable_hours_per_employee": 115, "client_concentration": 0.31, "client_retention_rate": 0.73, "employee_utilization_rate": 0.63, "gross_billings": 3814772, "net_revenue": 3420960, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 5939 }, { "average_project_size": 193128, "billable_hours_per_employee": 149, "client_concentration": 0.12, "client_retention_rate": 0.89, "employee_utilization_rate": 0.75, "gross_billings": 4095337, "net_revenue": 3360752, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 5835 } ], "balance_sheet": [ { "assets": 4398252, "current_assets": 2080291, "current_liabilities": 893020, "equity": 3068856, "fixed_assets": 2317961, "liabilities": 1875082, "long_term_liabilities": 982062, "quarter": 1 }, { "assets": 4467903, "current_assets": 1955390, "current_liabilities": 858536, "equity": 3087009, "fixed_assets": 2512513, "liabilities": 1910771, "long_term_liabilities": 1052235, "quarter": 2 }, { "assets": 4538657, "current_assets": 1551252, "current_liabilities": 965273, "equity": 3095764, "fixed_assets": 2987405, "liabilities": 1947138, "long_term_liabilities": 981865, "quarter": 3 }, { "assets": 4610531, "current_assets": 1403732, "current_liabilities": 894909, "equity": 3135991, "fixed_assets": 3206799, "liabilities": 1984198, "long_term_liabilities": 1089289, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -58348, "financing_cash_flow": -15296, "investing_cash_flow": -368295, "net_cash_flow": 888843, "operating_cash_flow": 730696, "quarter": 1 }, { "change_in_working_capital": 12679, "financing_cash_flow": -19291, "investing_cash_flow": -448735, "net_cash_flow": 574068, "operating_cash_flow": 743278, "quarter": 2 }, { "change_in_working_capital": 79052, "financing_cash_flow": 34488, "investing_cash_flow": -201246, "net_cash_flow": 210576, "operating_cash_flow": 665270, "quarter": 3 }, { "change_in_working_capital": 22394, "financing_cash_flow": 45111, "investing_cash_flow": -117544, "net_cash_flow": 374892, "operating_cash_flow": 690007, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8059185785625744, "current_ratio": 2.3295010190141316, "debt_to_equity_ratio": 0.6110035791839044, "profit_margin": 0.15394710820556035, "quarter": 1, "return_on_assets": 0.12406883461884403, "return_on_equity": 0.17781414312043314 }, { "asset_turnover_ratio": 0.7793918086404293, "current_ratio": 2.277586496081702, "debt_to_equity_ratio": 0.6189716324118265, "profit_margin": 0.1521652542166021, "quarter": 2, "return_on_assets": 0.11859635269610821, "return_on_equity": 0.1716473777692258 }, { "asset_turnover_ratio": 0.7537383856061386, "current_ratio": 1.6070603860255077, "debt_to_equity_ratio": 0.6289684872619489, "profit_margin": 0.14739868341050466, "quarter": 3, "return_on_assets": 0.1111000456743041, "return_on_equity": 0.16288224813002541 }, { "asset_turnover_ratio": 0.7289294877314565, "current_ratio": 1.5685751288678513, "debt_to_equity_ratio": 0.6327180148157313, "profit_margin": 0.15164998785985995, "quarter": 4, "return_on_assets": 0.1105421479651693, "return_on_equity": 0.16251896131079457 } ], "income_statement": [ { "depreciation": 185010, "expenses": 2825370, "income_tax": 173577, "marketing_expense": 542602, "net_income": 719263, "net_profit": 545686, "operational_expense": 1965986, "product_revenue": 1131261, "quarter": 1, "rd_expense": 455684, "revenue": 3544633, "salaries_expense": 1255873, "service_revenue": 2413372 }, { "depreciation": 213401, "expenses": 2781123, "income_tax": 171247, "marketing_expense": 334062, "net_income": 701124, "net_profit": 529877, "operational_expense": 1719750, "product_revenue": 1363825, "quarter": 2, "rd_expense": 383440, "revenue": 3482247, "salaries_expense": 1079967, "service_revenue": 2118422 }, { "depreciation": 161025, "expenses": 2737570, "income_tax": 179145, "marketing_expense": 385101, "net_income": 683390, "net_profit": 504245, "operational_expense": 1829487, "product_revenue": 1097710, "quarter": 3, "rd_expense": 407171, "revenue": 3420960, "salaries_expense": 887646, "service_revenue": 2323250 }, { "depreciation": 180349, "expenses": 2694699, "income_tax": 156395, "marketing_expense": 436395, "net_income": 666053, "net_profit": 509658, "operational_expense": 1704136, "product_revenue": 875138, "quarter": 4, "rd_expense": 376953, "revenue": 3360752, "salaries_expense": 1017680, "service_revenue": 2485614 } ], "market_conditions": { "gdp_growth": [ 0.025381641145978205, 0.03062426024505034, 0.026885028970093258, 0.026991684973455526 ], "inflation_rate": [ 0.012068534460621245, 0.01184575987274252, 0.013317244622458466, 0.015456244438202999 ], "interest_rate": [ 0.026285933027090237, 0.020408111503322123, 0.028976279561614138, 0.027809682172041814 ], "year": 2007 }, "random_event": null, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 117490, "billable_hours_per_employee": 142, "client_concentration": 0.13, "client_retention_rate": 0.83, "employee_utilization_rate": 0.71, "gross_billings": 4803255, "net_revenue": 4319789, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 7500 }, { "average_project_size": 57269, "billable_hours_per_employee": 129, "client_concentration": 0.38, "client_retention_rate": 0.65, "employee_utilization_rate": 0.68, "gross_billings": 5078093, "net_revenue": 4309007, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 7481 }, { "average_project_size": 67116, "billable_hours_per_employee": 90, "client_concentration": 0.33, "client_retention_rate": 0.71, "employee_utilization_rate": 0.64, "gross_billings": 4745612, "net_revenue": 4298253, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 7462 }, { "average_project_size": 181625, "billable_hours_per_employee": 96, "client_concentration": 0.11, "client_retention_rate": 0.89, "employee_utilization_rate": 0.75, "gross_billings": 4934376, "net_revenue": 4287526, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 7444 } ], "balance_sheet": [ { "assets": 5686819, "current_assets": 2366037, "current_liabilities": 1423786, "equity": 3568288, "fixed_assets": 3320782, "liabilities": 3078329, "long_term_liabilities": 1654543, "quarter": 1 }, { "assets": 5768409, "current_assets": 2000281, "current_liabilities": 1582802, "equity": 3622197, "fixed_assets": 3768128, "liabilities": 3130674, "long_term_liabilities": 1547872, "quarter": 2 }, { "assets": 5851169, "current_assets": 1945710, "current_liabilities": 1414583, "equity": 3549028, "fixed_assets": 3905459, "liabilities": 3183909, "long_term_liabilities": 1769326, "quarter": 3 }, { "assets": 5935117, "current_assets": 2688552, "current_liabilities": 1908960, "equity": 3642717, "fixed_assets": 3246565, "liabilities": 3238050, "long_term_liabilities": 1329090, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 48883, "financing_cash_flow": 63907, "investing_cash_flow": -100770, "net_cash_flow": 688060, "operating_cash_flow": 1237991, "quarter": 1 }, { "change_in_working_capital": 30064, "financing_cash_flow": -182310, "investing_cash_flow": -139668, "net_cash_flow": 697110, "operating_cash_flow": 1140630, "quarter": 2 }, { "change_in_working_capital": 43469, "financing_cash_flow": 174908, "investing_cash_flow": -497482, "net_cash_flow": 688083, "operating_cash_flow": 1034850, "quarter": 3 }, { "change_in_working_capital": 63344, "financing_cash_flow": -48180, "investing_cash_flow": -168976, "net_cash_flow": 906225, "operating_cash_flow": 1120679, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7596142940367893, "current_ratio": 1.6617925727602323, "debt_to_equity_ratio": 0.8626907357253675, "profit_margin": 0.22218631511863196, "quarter": 1, "return_on_assets": 0.16877590090347522, "return_on_equity": 0.26897997022661846 }, { "asset_turnover_ratio": 0.7470009494819109, "current_ratio": 1.2637594594901953, "debt_to_equity_ratio": 0.8643025213703175, "profit_margin": 0.22846609439251317, "quarter": 2, "return_on_assets": 0.1706643894356312, "return_on_equity": 0.2717858802268347 }, { "asset_turnover_ratio": 0.7345973086745572, "current_ratio": 1.3754654198445762, "debt_to_equity_ratio": 0.8971214090167787, "profit_margin": 0.20514567197417183, "quarter": 3, "return_on_assets": 0.15069945851846014, "return_on_equity": 0.24845337934781017 }, { "asset_turnover_ratio": 0.7223995752737478, "current_ratio": 1.4083857178777974, "debt_to_equity_ratio": 0.8889106675045029, "profit_margin": 0.220558429266668, "quarter": 4, "return_on_assets": 0.1593313156252859, "return_on_equity": 0.2596001830501793 } ], "income_statement": [ { "depreciation": 278193, "expenses": 3026364, "income_tax": 333627, "marketing_expense": 563361, "net_income": 1293425, "net_profit": 959798, "operational_expense": 1545544, "product_revenue": 1304996, "quarter": 1, "rd_expense": 331089, "revenue": 4319789, "salaries_expense": 1166993, "service_revenue": 3014793 }, { "depreciation": 156168, "expenses": 3038302, "income_tax": 286243, "marketing_expense": 442396, "net_income": 1270705, "net_profit": 984462, "operational_expense": 1735346, "product_revenue": 1139295, "quarter": 2, "rd_expense": 508211, "revenue": 4309007, "salaries_expense": 1129710, "service_revenue": 3169712 }, { "depreciation": 153082, "expenses": 3050288, "income_tax": 366197, "marketing_expense": 568117, "net_income": 1247965, "net_profit": 881768, "operational_expense": 1830325, "product_revenue": 1059373, "quarter": 3, "rd_expense": 418490, "revenue": 4298253, "salaries_expense": 1166340, "service_revenue": 3238880 }, { "depreciation": 175029, "expenses": 3062321, "income_tax": 279555, "marketing_expense": 480641, "net_income": 1225205, "net_profit": 945650, "operational_expense": 1771717, "product_revenue": 1051628, "quarter": 4, "rd_expense": 499892, "revenue": 4287526, "salaries_expense": 1474463, "service_revenue": 3235898 } ], "market_conditions": { "gdp_growth": [ 0.02187711191520686, 0.036839176088484415, 0.029060849759254777, 0.021608054242128902 ], "inflation_rate": [ 0.01447405218937459, 0.018650129736632187, 0.02051212530590252, 0.016720990431606464 ], "interest_rate": [ 0.030032634969553107, 0.027455353826255472, 0.029784148368511162, 0.030799751526990493 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 148433, "billable_hours_per_employee": 80, "client_concentration": 0.16, "client_retention_rate": 0.86, "employee_utilization_rate": 0.66, "gross_billings": 1326425, "net_revenue": 1034925, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 1797 }, { "average_project_size": 151170, "billable_hours_per_employee": 120, "client_concentration": 0.33, "client_retention_rate": 0.88, "employee_utilization_rate": 0.79, "gross_billings": 1125922, "net_revenue": 1015851, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 1764 }, { "average_project_size": 116827, "billable_hours_per_employee": 150, "client_concentration": 0.33, "client_retention_rate": 0.76, "employee_utilization_rate": 0.77, "gross_billings": 1253788, "net_revenue": 997128, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 1731 }, { "average_project_size": 126423, "billable_hours_per_employee": 89, "client_concentration": 0.17, "client_retention_rate": 0.69, "employee_utilization_rate": 0.72, "gross_billings": 1262726, "net_revenue": 978751, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 1699 } ], "balance_sheet": [ { "assets": 1498601, "current_assets": 702806, "current_liabilities": 335434, "equity": 960491, "fixed_assets": 795795, "liabilities": 709093, "long_term_liabilities": 373659, "quarter": 1 }, { "assets": 1522086, "current_assets": 513129, "current_liabilities": 366632, "equity": 952559, "fixed_assets": 1008957, "liabilities": 726270, "long_term_liabilities": 359638, "quarter": 2 }, { "assets": 1545939, "current_assets": 700771, "current_liabilities": 401039, "equity": 969934, "fixed_assets": 845168, "liabilities": 743864, "long_term_liabilities": 342825, "quarter": 3 }, { "assets": 1570166, "current_assets": 516551, "current_liabilities": 399582, "equity": 959290, "fixed_assets": 1053615, "liabilities": 761884, "long_term_liabilities": 362302, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 98917, "financing_cash_flow": 29336, "investing_cash_flow": -289039, "net_cash_flow": -143519, "operating_cash_flow": 231159, "quarter": 1 }, { "change_in_working_capital": -6148, "financing_cash_flow": -49995, "investing_cash_flow": -329860, "net_cash_flow": -364504, "operating_cash_flow": 230772, "quarter": 2 }, { "change_in_working_capital": -74706, "financing_cash_flow": -133652, "investing_cash_flow": -493119, "net_cash_flow": 56541, "operating_cash_flow": 213688, "quarter": 3 }, { "change_in_working_capital": 77494, "financing_cash_flow": -193030, "investing_cash_flow": -457759, "net_cash_flow": 90804, "operating_cash_flow": 216428, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6905940940917562, "current_ratio": 2.095213961613909, "debt_to_equity_ratio": 0.7382609519506169, "profit_margin": 0.1652129381356137, "quarter": 1, "return_on_assets": 0.11409507934400151, "return_on_equity": 0.17801624377531908 }, { "asset_turnover_ratio": 0.667407097890658, "current_ratio": 1.3995750507320692, "debt_to_equity_ratio": 0.7624409616622172, "profit_margin": 0.1542972345353797, "quarter": 2, "return_on_assets": 0.10297906951381197, "return_on_equity": 0.16454938749200837 }, { "asset_turnover_ratio": 0.6449982825971788, "current_ratio": 1.7473886579609463, "debt_to_equity_ratio": 0.7669222854338542, "profit_margin": 0.16834247960141527, "quarter": 3, "return_on_assets": 0.10858061023106345, "return_on_equity": 0.17306229083628372 }, { "asset_turnover_ratio": 0.6233423727172795, "current_ratio": 1.2927284011792324, "debt_to_equity_ratio": 0.7942165559945377, "profit_margin": 0.15428643240211248, "quarter": 4, "return_on_assets": 0.09617327085161696, "return_on_equity": 0.1574164225625202 } ], "income_statement": [ { "depreciation": 60176, "expenses": 805318, "income_tax": 58624, "marketing_expense": 91882, "net_income": 229607, "net_profit": 170983, "operational_expense": 440986, "product_revenue": 369307, "quarter": 1, "rd_expense": 105260, "revenue": 1034925, "salaries_expense": 322342, "service_revenue": 665618 }, { "depreciation": 74029, "expenses": 792857, "income_tax": 66251, "marketing_expense": 90710, "net_income": 222994, "net_profit": 156743, "operational_expense": 553917, "product_revenue": 365444, "quarter": 2, "rd_expense": 114311, "revenue": 1015851, "salaries_expense": 291843, "service_revenue": 650407 }, { "depreciation": 45829, "expenses": 780589, "income_tax": 48680, "marketing_expense": 135581, "net_income": 216539, "net_profit": 167859, "operational_expense": 441893, "product_revenue": 326019, "quarter": 3, "rd_expense": 147325, "revenue": 997128, "salaries_expense": 240549, "service_revenue": 671109 }, { "depreciation": 65420, "expenses": 768511, "income_tax": 59232, "marketing_expense": 148834, "net_income": 210240, "net_profit": 151008, "operational_expense": 411716, "product_revenue": 246872, "quarter": 4, "rd_expense": 87721, "revenue": 978751, "salaries_expense": 308730, "service_revenue": 731879 } ], "market_conditions": { "gdp_growth": [ 0.03495632915006196, 0.027520561209124376, 0.02382639579977951, 0.0341301578808891 ], "inflation_rate": [ 0.016891572460353728, 0.009834407167086851, 0.012250928197364227, 0.018087468664617974 ], "interest_rate": [ 0.018116984174709586, 0.02397268440878359, 0.021660652964653793, 0.02551394296766218 ], "year": 2009 }, "random_event": { "description": "Cox, Williams and Murray Economic Slowdown Impact in 2009", "impact": 0.1, "type": "Economic Slowdown Impact" }, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 160193, "billable_hours_per_employee": 110, "client_concentration": 0.12, "client_retention_rate": 0.86, "employee_utilization_rate": 0.67, "gross_billings": 3464436, "net_revenue": 2803916, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 4868 }, { "average_project_size": 176551, "billable_hours_per_employee": 155, "client_concentration": 0.39, "client_retention_rate": 0.86, "employee_utilization_rate": 0.67, "gross_billings": 3574687, "net_revenue": 2807216, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 4874 }, { "average_project_size": 122795, "billable_hours_per_employee": 91, "client_concentration": 0.37, "client_retention_rate": 0.89, "employee_utilization_rate": 0.68, "gross_billings": 3286367, "net_revenue": 2810520, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 4879 }, { "average_project_size": 134550, "billable_hours_per_employee": 113, "client_concentration": 0.3, "client_retention_rate": 0.61, "employee_utilization_rate": 0.62, "gross_billings": 3556175, "net_revenue": 2813828, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 4885 } ], "balance_sheet": [ { "assets": 2950083, "current_assets": 1466414, "current_liabilities": 748753, "equity": 2133302, "fixed_assets": 1483669, "liabilities": 1260837, "long_term_liabilities": 512084, "quarter": 1 }, { "assets": 3013603, "current_assets": 1370638, "current_liabilities": 540871, "equity": 2184893, "fixed_assets": 1642965, "liabilities": 1295944, "long_term_liabilities": 755073, "quarter": 2 }, { "assets": 3078492, "current_assets": 1449643, "current_liabilities": 675858, "equity": 2204892, "fixed_assets": 1628849, "liabilities": 1332029, "long_term_liabilities": 656171, "quarter": 3 }, { "assets": 3144777, "current_assets": 1412333, "current_liabilities": 733139, "equity": 2264882, "fixed_assets": 1732444, "liabilities": 1369118, "long_term_liabilities": 635979, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -861, "financing_cash_flow": -7145, "investing_cash_flow": -161328, "net_cash_flow": 45790, "operating_cash_flow": 555786, "quarter": 1 }, { "change_in_working_capital": -6397, "financing_cash_flow": 104749, "investing_cash_flow": -139033, "net_cash_flow": 190813, "operating_cash_flow": 643166, "quarter": 2 }, { "change_in_working_capital": 15370, "financing_cash_flow": -180313, "investing_cash_flow": -177315, "net_cash_flow": 577334, "operating_cash_flow": 665438, "quarter": 3 }, { "change_in_working_capital": 49952, "financing_cash_flow": -16543, "investing_cash_flow": -256242, "net_cash_flow": 423776, "operating_cash_flow": 703903, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9504532584337457, "current_ratio": 1.9584749576963298, "debt_to_equity_ratio": 0.5910260244447341, "profit_margin": 0.15836993690253204, "quarter": 1, "return_on_assets": 0.1505232225669583, "return_on_equity": 0.20815430726638798 }, { "asset_turnover_ratio": 0.9315148677513262, "current_ratio": 2.5341310589770942, "debt_to_equity_ratio": 0.5931384282891656, "profit_margin": 0.16644034516759665, "quarter": 2, "return_on_assets": 0.15504165611727888, "return_on_equity": 0.21384754310622991 }, { "asset_turnover_ratio": 0.9129534850179893, "current_ratio": 2.1448928621100882, "debt_to_equity_ratio": 0.6041243743457729, "profit_margin": 0.1631118084909554, "quarter": 3, "return_on_assets": 0.1489134940094046, "return_on_equity": 0.20791449195697567 }, { "asset_turnover_ratio": 0.8947623313195181, "current_ratio": 1.9264191374350565, "debt_to_equity_ratio": 0.6044986008101084, "profit_margin": 0.17386386090407802, "quarter": 4, "return_on_assets": 0.15556683351474523, "return_on_equity": 0.21600374765661082 } ], "income_statement": [ { "depreciation": 111730, "expenses": 2174238, "income_tax": 185622, "marketing_expense": 309970, "net_income": 629678, "net_profit": 444056, "operational_expense": 1123679, "product_revenue": 1007035, "quarter": 1, "rd_expense": 319916, "revenue": 2803916, "salaries_expense": 862975, "service_revenue": 1796881 }, { "depreciation": 175932, "expenses": 2176718, "income_tax": 163264, "marketing_expense": 321203, "net_income": 630498, "net_profit": 467234, "operational_expense": 1436662, "product_revenue": 760869, "quarter": 2, "rd_expense": 384015, "revenue": 2807216, "salaries_expense": 914964, "service_revenue": 2046347 }, { "depreciation": 207009, "expenses": 2179201, "income_tax": 172890, "marketing_expense": 250637, "net_income": 631319, "net_profit": 458429, "operational_expense": 1257588, "product_revenue": 676987, "quarter": 3, "rd_expense": 412672, "revenue": 2810520, "salaries_expense": 996494, "service_revenue": 2133533 }, { "depreciation": 214680, "expenses": 2181688, "income_tax": 142917, "marketing_expense": 307174, "net_income": 632140, "net_profit": 489223, "operational_expense": 1491877, "product_revenue": 869397, "quarter": 4, "rd_expense": 334004, "revenue": 2813828, "salaries_expense": 828608, "service_revenue": 1944431 } ], "market_conditions": { "gdp_growth": [ 0.009007408041698231, 0.01022218329226644, 0.011314882156813474, 0.01488586097699678 ], "inflation_rate": [ 0.017698972748956595, 0.022138797849005194, 0.022675168086328655, 0.013028039591275131 ], "interest_rate": [ 0.036739117545133954, 0.04398958224021288, 0.043087323058863404, 0.0438251112034881 ], "year": 2010 }, "random_event": { "description": "Cox, Williams and Murray Introduction of New Service in 2010", "impact": -0.08, "type": "Introduction of New Service" }, "year": 2010 } ]

{ "advertising_type": "Traditional Advertising", "financial_health": "Average", "founding_year": 1995, "industry": "Advertising", "location": "Lynchmouth", "name": "Mills-Smith", "num_employees": 397, "region": "Asia-Pacific", "revenue_size": "Small", "website": "www.mills-smith.com" }

[ { "advertising_kpis": [ { "average_project_size": 153817, "billable_hours_per_employee": 109, "client_concentration": 0.36, "client_retention_rate": 0.84, "employee_utilization_rate": 0.64, "gross_billings": 4294366, "net_revenue": 3553017, "new_client_acquisition": 1, "organic_growth": -0.05, "quarter": 1, "revenue_per_employee": 8950 }, { "average_project_size": 151076, "billable_hours_per_employee": 102, "client_concentration": 0.4, "client_retention_rate": 0.77, "employee_utilization_rate": 0.65, "gross_billings": 4192218, "net_revenue": 3518821, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 8864 }, { "average_project_size": 65437, "billable_hours_per_employee": 92, "client_concentration": 0.29, "client_retention_rate": 0.62, "employee_utilization_rate": 0.71, "gross_billings": 4065507, "net_revenue": 3484955, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 8778 }, { "average_project_size": 83022, "billable_hours_per_employee": 130, "client_concentration": 0.22, "client_retention_rate": 0.89, "employee_utilization_rate": 0.76, "gross_billings": 4104718, "net_revenue": 3451415, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 8694 } ], "balance_sheet": [ { "assets": 4387895, "current_assets": 1626867, "current_liabilities": 976523, "equity": 2761860, "fixed_assets": 2761028, "liabilities": 2353913, "long_term_liabilities": 1377390, "quarter": 1 }, { "assets": 4525698, "current_assets": 1675781, "current_liabilities": 975095, "equity": 2955410, "fixed_assets": 2849917, "liabilities": 2378328, "long_term_liabilities": 1403233, "quarter": 2 }, { "assets": 4667828, "current_assets": 1461478, "current_liabilities": 1122447, "equity": 3004704, "fixed_assets": 3206350, "liabilities": 2402996, "long_term_liabilities": 1280549, "quarter": 3 }, { "assets": 4814422, "current_assets": 1887251, "current_liabilities": 1307009, "equity": 3129958, "fixed_assets": 2927171, "liabilities": 2427919, "long_term_liabilities": 1120910, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -86905, "financing_cash_flow": 9884, "investing_cash_flow": -472520, "net_cash_flow": 826174, "operating_cash_flow": 879877, "quarter": 1 }, { "change_in_working_capital": -46602, "financing_cash_flow": -47882, "investing_cash_flow": -348424, "net_cash_flow": 483727, "operating_cash_flow": 992402, "quarter": 2 }, { "change_in_working_capital": -31217, "financing_cash_flow": -189458, "investing_cash_flow": -476299, "net_cash_flow": 538470, "operating_cash_flow": 959798, "quarter": 3 }, { "change_in_working_capital": -83306, "financing_cash_flow": -7547, "investing_cash_flow": -431446, "net_cash_flow": 645344, "operating_cash_flow": 946449, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8097315455360714, "current_ratio": 1.6659791935264197, "debt_to_equity_ratio": 0.8522926578465237, "profit_margin": 0.20486195253217196, "quarter": 1, "return_on_assets": 0.1658831854454129, "return_on_equity": 0.2635463057504725 }, { "asset_turnover_ratio": 0.7775200643083122, "current_ratio": 1.718582291981807, "debt_to_equity_ratio": 0.8047370753973222, "profit_margin": 0.2296337324348127, "quarter": 2, "return_on_assets": 0.17854483441007332, "return_on_equity": 0.27341045743230213 }, { "asset_turnover_ratio": 0.7465902771053261, "current_ratio": 1.302046332699896, "debt_to_equity_ratio": 0.7997446670287656, "profit_margin": 0.21230460651572258, "quarter": 3, "return_on_assets": 0.15850455500931054, "return_on_equity": 0.24623789897440812 }, { "asset_turnover_ratio": 0.7168908334167632, "current_ratio": 1.4439464456633428, "debt_to_equity_ratio": 0.7757033800453552, "profit_margin": 0.21540585527964617, "quarter": 4, "return_on_assets": 0.15442248311427623, "return_on_equity": 0.23752874639212412 } ], "income_statement": [ { "depreciation": 151999, "expenses": 2521049, "income_tax": 304090, "marketing_expense": 376058, "net_income": 1031968, "net_profit": 727878, "operational_expense": 1287042, "product_revenue": 1065034, "quarter": 1, "rd_expense": 323827, "revenue": 3553017, "salaries_expense": 1188749, "service_revenue": 2487983 }, { "depreciation": 184362, "expenses": 2492727, "income_tax": 218054, "marketing_expense": 276090, "net_income": 1026094, "net_profit": 808040, "operational_expense": 1622934, "product_revenue": 1202316, "quarter": 2, "rd_expense": 471130, "revenue": 3518821, "salaries_expense": 1050985, "service_revenue": 2316505 }, { "depreciation": 219926, "expenses": 2464724, "income_tax": 280359, "marketing_expense": 446087, "net_income": 1020231, "net_profit": 739872, "operational_expense": 1700442, "product_revenue": 728889, "quarter": 3, "rd_expense": 386636, "revenue": 3484955, "salaries_expense": 928760, "service_revenue": 2756066 }, { "depreciation": 202994, "expenses": 2437035, "income_tax": 270925, "marketing_expense": 366364, "net_income": 1014380, "net_profit": 743455, "operational_expense": 1525069, "product_revenue": 970389, "quarter": 4, "rd_expense": 280270, "revenue": 3451415, "salaries_expense": 1074570, "service_revenue": 2481026 } ], "market_conditions": { "gdp_growth": [ -0.018695398245797593, -0.018384409675567304, -0.012608713118263993, -0.005804107838604352 ], "inflation_rate": [ 0.035376934764800264, 0.03783898558804657, 0.03174974890687005, 0.03786991588514286 ], "interest_rate": [ 0.04459492530139195, 0.05314009953327414, 0.053467335266263995, 0.05056614252823878 ], "year": 1995 }, "random_event": { "description": "Mills-Smith Industry Recognition in 1995", "impact": 0.01, "type": "Industry Recognition" }, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 91511, "billable_hours_per_employee": 98, "client_concentration": 0.39, "client_retention_rate": 0.82, "employee_utilization_rate": 0.73, "gross_billings": 4872081, "net_revenue": 4024042, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 10136 }, { "average_project_size": 177899, "billable_hours_per_employee": 145, "client_concentration": 0.33, "client_retention_rate": 0.78, "employee_utilization_rate": 0.68, "gross_billings": 4436461, "net_revenue": 3959190, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 9973 }, { "average_project_size": 142007, "billable_hours_per_employee": 103, "client_concentration": 0.27, "client_retention_rate": 0.71, "employee_utilization_rate": 0.77, "gross_billings": 4690423, "net_revenue": 3895383, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 9812 }, { "average_project_size": 52554, "billable_hours_per_employee": 130, "client_concentration": 0.21, "client_retention_rate": 0.6, "employee_utilization_rate": 0.64, "gross_billings": 4966417, "net_revenue": 3832604, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 9654 } ], "balance_sheet": [ { "assets": 5436466, "current_assets": 2555972, "current_liabilities": 1497825, "equity": 3960978, "fixed_assets": 2880494, "liabilities": 2638307, "long_term_liabilities": 1140482, "quarter": 1 }, { "assets": 5504560, "current_assets": 1965444, "current_liabilities": 1176281, "equity": 4041537, "fixed_assets": 3539116, "liabilities": 2714098, "long_term_liabilities": 1537817, "quarter": 2 }, { "assets": 5573507, "current_assets": 2145339, "current_liabilities": 1160837, "equity": 3987864, "fixed_assets": 3428168, "liabilities": 2792066, "long_term_liabilities": 1631229, "quarter": 3 }, { "assets": 5643317, "current_assets": 1737251, "current_liabilities": 1168460, "equity": 4001751, "fixed_assets": 3906066, "liabilities": 2872274, "long_term_liabilities": 1703814, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -66926, "financing_cash_flow": 181020, "investing_cash_flow": -412891, "net_cash_flow": 998782, "operating_cash_flow": 1325988, "quarter": 1 }, { "change_in_working_capital": -56987, "financing_cash_flow": -61797, "investing_cash_flow": -202306, "net_cash_flow": 1332507, "operating_cash_flow": 1424414, "quarter": 2 }, { "change_in_working_capital": 29853, "financing_cash_flow": -108958, "investing_cash_flow": -415768, "net_cash_flow": 1292070, "operating_cash_flow": 1412424, "quarter": 3 }, { "change_in_working_capital": 58143, "financing_cash_flow": 193311, "investing_cash_flow": -131284, "net_cash_flow": 993545, "operating_cash_flow": 1363830, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7401944572080466, "current_ratio": 1.7064556940897635, "debt_to_equity_ratio": 0.6660746411618544, "profit_margin": 0.2889679083866421, "quarter": 1, "return_on_assets": 0.21389244409879507, "return_on_equity": 0.2935686590533954 }, { "asset_turnover_ratio": 0.7192563983315651, "current_ratio": 1.6708966649975643, "debt_to_equity_ratio": 0.6715509470778073, "profit_margin": 0.31599266516635977, "quarter": 2, "return_on_assets": 0.22727974624674815, "return_on_equity": 0.3095542611635128 }, { "asset_turnover_ratio": 0.6989105782050691, "current_ratio": 1.8480966750715218, "debt_to_equity_ratio": 0.7001407269656137, "profit_margin": 0.3097058748780287, "quarter": 3, "return_on_assets": 0.2164567120845098, "return_on_equity": 0.30252360662249267 }, { "asset_turnover_ratio": 0.679140299933532, "current_ratio": 1.4867868818787122, "debt_to_equity_ratio": 0.7177543030538381, "profit_margin": 0.3211153565565344, "quarter": 4, "return_on_assets": 0.21808237956506785, "return_on_equity": 0.30754237332607653 } ], "income_statement": [ { "depreciation": 163169, "expenses": 2416892, "income_tax": 444331, "marketing_expense": 378690, "net_income": 1607150, "net_profit": 1162819, "operational_expense": 1215649, "product_revenue": 1072521, "quarter": 1, "rd_expense": 338635, "revenue": 4024042, "salaries_expense": 799967, "service_revenue": 2951521 }, { "depreciation": 173339, "expenses": 2359347, "income_tax": 348768, "marketing_expense": 393742, "net_income": 1599843, "net_profit": 1251075, "operational_expense": 1366708, "product_revenue": 1105867, "quarter": 2, "rd_expense": 275336, "revenue": 3959190, "salaries_expense": 810768, "service_revenue": 2853323 }, { "depreciation": 206001, "expenses": 2303173, "income_tax": 385787, "marketing_expense": 277730, "net_income": 1592210, "net_profit": 1206423, "operational_expense": 1451265, "product_revenue": 1237173, "quarter": 3, "rd_expense": 426183, "revenue": 3895383, "salaries_expense": 1079821, "service_revenue": 2658210 }, { "depreciation": 133122, "expenses": 2248336, "income_tax": 353560, "marketing_expense": 318966, "net_income": 1584268, "net_profit": 1230708, "operational_expense": 1347825, "product_revenue": 1506774, "quarter": 4, "rd_expense": 366403, "revenue": 3832604, "salaries_expense": 1054788, "service_revenue": 2325830 } ], "market_conditions": { "gdp_growth": [ 0.011467997527142547, -0.005113184308573125, -0.004560272326991103, 0.007116537186405826 ], "inflation_rate": [ 0.026055085465904786, 0.0347959269043889, 0.028525838619505608, 0.02806912787241607 ], "interest_rate": [ 0.04578797143953576, 0.04024341462005785, 0.045061657067156015, 0.0440398665884957 ], "year": 1996 }, "random_event": { "description": "Mills-Smith Data Privacy Regulation Impact in 1996", "impact": -0.02, "type": "Data Privacy Regulation Impact" }, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 114023, "billable_hours_per_employee": 83, "client_concentration": 0.3, "client_retention_rate": 0.67, "employee_utilization_rate": 0.73, "gross_billings": 1742228, "net_revenue": 1484443, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 3739 }, { "average_project_size": 148118, "billable_hours_per_employee": 101, "client_concentration": 0.29, "client_retention_rate": 0.87, "employee_utilization_rate": 0.6, "gross_billings": 1917755, "net_revenue": 1510780, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 3805 }, { "average_project_size": 181126, "billable_hours_per_employee": 107, "client_concentration": 0.22, "client_retention_rate": 0.79, "employee_utilization_rate": 0.75, "gross_billings": 1989620, "net_revenue": 1537586, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 3873 }, { "average_project_size": 113048, "billable_hours_per_employee": 114, "client_concentration": 0.24, "client_retention_rate": 0.89, "employee_utilization_rate": 0.76, "gross_billings": 1786653, "net_revenue": 1564867, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 3942 } ], "balance_sheet": [ { "assets": 1654603, "current_assets": 657397, "current_liabilities": 449960, "equity": 1123325, "fixed_assets": 997206, "liabilities": 852267, "long_term_liabilities": 402307, "quarter": 1 }, { "assets": 1679504, "current_assets": 755028, "current_liabilities": 497036, "equity": 1134537, "fixed_assets": 924476, "liabilities": 866310, "long_term_liabilities": 369274, "quarter": 2 }, { "assets": 1704780, "current_assets": 705504, "current_liabilities": 496560, "equity": 1179049, "fixed_assets": 999276, "liabilities": 880585, "long_term_liabilities": 384025, "quarter": 3 }, { "assets": 1730436, "current_assets": 768973, "current_liabilities": 362622, "equity": 1191410, "fixed_assets": 961463, "liabilities": 895094, "long_term_liabilities": 532472, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -43273, "financing_cash_flow": 36594, "investing_cash_flow": -368828, "net_cash_flow": 73345, "operating_cash_flow": 419047, "quarter": 1 }, { "change_in_working_capital": -49138, "financing_cash_flow": 125651, "investing_cash_flow": -164810, "net_cash_flow": -150616, "operating_cash_flow": 410006, "quarter": 2 }, { "change_in_working_capital": 3979, "financing_cash_flow": -108877, "investing_cash_flow": -246887, "net_cash_flow": 347443, "operating_cash_flow": 448658, "quarter": 3 }, { "change_in_working_capital": 93275, "financing_cash_flow": 130552, "investing_cash_flow": -263056, "net_cash_flow": -54244, "operating_cash_flow": 421211, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8971596207670359, "current_ratio": 1.4610120899635524, "debt_to_equity_ratio": 0.7587002870941179, "profit_margin": 0.21623531519903424, "quarter": 1, "return_on_assets": 0.19399759338040606, "return_on_equity": 0.2857490040727305 }, { "asset_turnover_ratio": 0.8995393878192609, "current_ratio": 1.5190609935698822, "debt_to_equity_ratio": 0.7635802093717525, "profit_margin": 0.21270006221951573, "quarter": 2, "return_on_assets": 0.1913320837580619, "return_on_equity": 0.28323712668692164 }, { "asset_turnover_ratio": 0.9019263482678117, "current_ratio": 1.4207829869502175, "debt_to_equity_ratio": 0.7468603934187638, "profit_margin": 0.2307864405633246, "quarter": 3, "return_on_assets": 0.20815237156700572, "return_on_equity": 0.300966287236578 }, { "asset_turnover_ratio": 0.9043194894234747, "current_ratio": 2.1205911389821908, "debt_to_equity_ratio": 0.7512896483997952, "profit_margin": 0.22753882598329442, "quarter": 4, "return_on_assets": 0.2057677949372297, "return_on_equity": 0.2988626921043134 } ], "income_statement": [ { "depreciation": 98058, "expenses": 1063091, "income_tax": 100363, "marketing_expense": 128195, "net_income": 421352, "net_profit": 320989, "operational_expense": 626664, "product_revenue": 547800, "quarter": 1, "rd_expense": 208043, "revenue": 1484443, "salaries_expense": 419667, "service_revenue": 936643 }, { "depreciation": 88663, "expenses": 1072546, "income_tax": 116891, "marketing_expense": 128002, "net_income": 438234, "net_profit": 321343, "operational_expense": 580339, "product_revenue": 377876, "quarter": 2, "rd_expense": 110176, "revenue": 1510780, "salaries_expense": 322715, "service_revenue": 1132904 }, { "depreciation": 93804, "expenses": 1082087, "income_tax": 100645, "marketing_expense": 134713, "net_income": 455499, "net_profit": 354854, "operational_expense": 591970, "product_revenue": 363728, "quarter": 3, "rd_expense": 165822, "revenue": 1537586, "salaries_expense": 427744, "service_revenue": 1173858 }, { "depreciation": 65143, "expenses": 1091712, "income_tax": 117087, "marketing_expense": 193571, "net_income": 473155, "net_profit": 356068, "operational_expense": 681541, "product_revenue": 358196, "quarter": 4, "rd_expense": 193832, "revenue": 1564867, "salaries_expense": 495711, "service_revenue": 1206671 } ], "market_conditions": { "gdp_growth": [ 0.013708560467686549, 0.01573464994591052, 0.00646762415872394, 0.0024572528579709166 ], "inflation_rate": [ 0.04129208220768103, 0.03319460446634078, 0.03291567288545264, 0.04042292419144821 ], "interest_rate": [ 0.045857892377789686, 0.03959892755191905, 0.03932304345142115, 0.04537213271714626 ], "year": 1997 }, "random_event": { "description": "Mills-Smith Industry Recognition in 1997", "impact": -0.09, "type": "Industry Recognition" }, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 182747, "billable_hours_per_employee": 129, "client_concentration": 0.16, "client_retention_rate": 0.83, "employee_utilization_rate": 0.63, "gross_billings": 3458566, "net_revenue": 2868935, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 7227 }, { "average_project_size": 69679, "billable_hours_per_employee": 126, "client_concentration": 0.24, "client_retention_rate": 0.68, "employee_utilization_rate": 0.6, "gross_billings": 3558733, "net_revenue": 2895475, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 7293 }, { "average_project_size": 181153, "billable_hours_per_employee": 100, "client_concentration": 0.32, "client_retention_rate": 0.71, "employee_utilization_rate": 0.67, "gross_billings": 3585145, "net_revenue": 2922262, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 7361 }, { "average_project_size": 161238, "billable_hours_per_employee": 86, "client_concentration": 0.34, "client_retention_rate": 0.65, "employee_utilization_rate": 0.65, "gross_billings": 3541398, "net_revenue": 2949296, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 7429 } ], "balance_sheet": [ { "assets": 3983332, "current_assets": 1733771, "current_liabilities": 1164448, "equity": 2488200, "fixed_assets": 2249561, "liabilities": 2353589, "long_term_liabilities": 1189141, "quarter": 1 }, { "assets": 4058635, "current_assets": 1335325, "current_liabilities": 1425335, "equity": 2505882, "fixed_assets": 2723310, "liabilities": 2395515, "long_term_liabilities": 970180, "quarter": 2 }, { "assets": 4135361, "current_assets": 1937610, "current_liabilities": 1443437, "equity": 2556637, "fixed_assets": 2197751, "liabilities": 2438188, "long_term_liabilities": 994751, "quarter": 3 }, { "assets": 4213538, "current_assets": 2098402, "current_liabilities": 1040970, "equity": 2538592, "fixed_assets": 2115136, "liabilities": 2481622, "long_term_liabilities": 1440652, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 64730, "financing_cash_flow": 125544, "investing_cash_flow": -382306, "net_cash_flow": 756363, "operating_cash_flow": 979428, "quarter": 1 }, { "change_in_working_capital": -57722, "financing_cash_flow": -154114, "investing_cash_flow": -314809, "net_cash_flow": 769276, "operating_cash_flow": 951873, "quarter": 2 }, { "change_in_working_capital": -30809, "financing_cash_flow": -118696, "investing_cash_flow": -356552, "net_cash_flow": 701798, "operating_cash_flow": 1032981, "quarter": 3 }, { "change_in_working_capital": 72496, "financing_cash_flow": -73139, "investing_cash_flow": -257875, "net_cash_flow": 569415, "operating_cash_flow": 978058, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7202349691163077, "current_ratio": 1.4889209307757838, "debt_to_equity_ratio": 0.9459002491761113, "profit_margin": 0.2992249737271845, "quarter": 1, "return_on_assets": 0.21551228971122668, "return_on_equity": 0.3450112531147014 }, { "asset_turnover_ratio": 0.7134110359763812, "current_ratio": 0.9368499335243995, "debt_to_equity_ratio": 0.9559568247826514, "profit_margin": 0.2910617428919262, "quarter": 2, "return_on_assets": 0.2076466595296202, "return_on_equity": 0.3363135215465054 }, { "asset_turnover_ratio": 0.7066522124670616, "current_ratio": 1.3423585511525615, "debt_to_equity_ratio": 0.9536699969530286, "profit_margin": 0.29410915243054864, "quarter": 3, "return_on_assets": 0.20783288327185945, "return_on_equity": 0.3361697417349432 }, { "asset_turnover_ratio": 0.6999571381580041, "current_ratio": 2.0158140964677176, "debt_to_equity_ratio": 0.9775584260881622, "profit_margin": 0.2735147642013552, "quarter": 4, "return_on_assets": 0.19144861159434184, "return_on_equity": 0.3177651233439639 } ], "income_statement": [ { "depreciation": 120971, "expenses": 1762566, "income_tax": 247912, "marketing_expense": 280460, "net_income": 1106369, "net_profit": 858457, "operational_expense": 1148460, "product_revenue": 637447, "quarter": 1, "rd_expense": 324414, "revenue": 2868935, "salaries_expense": 864626, "service_revenue": 2231488 }, { "depreciation": 109111, "expenses": 1779092, "income_tax": 273621, "marketing_expense": 308451, "net_income": 1116383, "net_profit": 842762, "operational_expense": 1044099, "product_revenue": 693168, "quarter": 2, "rd_expense": 337468, "revenue": 2895475, "salaries_expense": 732017, "service_revenue": 2202307 }, { "depreciation": 173517, "expenses": 1795774, "income_tax": 267024, "marketing_expense": 302782, "net_income": 1126488, "net_profit": 859464, "operational_expense": 1138812, "product_revenue": 1127949, "quarter": 3, "rd_expense": 302457, "revenue": 2922262, "salaries_expense": 731200, "service_revenue": 1794313 }, { "depreciation": 171382, "expenses": 1812612, "income_tax": 330008, "marketing_expense": 278368, "net_income": 1136684, "net_profit": 806676, "operational_expense": 1259134, "product_revenue": 1171011, "quarter": 4, "rd_expense": 268328, "revenue": 2949296, "salaries_expense": 664569, "service_revenue": 1778285 } ], "market_conditions": { "gdp_growth": [ -0.0011780638896827945, 0.007674362650793201, 0.00601079454610633, 0.011755208632613359 ], "inflation_rate": [ 0.03772001843486041, 0.03647644221669248, 0.03979114113351657, 0.03992452459974427 ], "interest_rate": [ 0.042442765690154295, 0.04451197446940398, 0.04800065765559499, 0.04230091875114686 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 185430, "billable_hours_per_employee": 100, "client_concentration": 0.11, "client_retention_rate": 0.67, "employee_utilization_rate": 0.63, "gross_billings": 1168133, "net_revenue": 954876, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 2405 }, { "average_project_size": 87927, "billable_hours_per_employee": 132, "client_concentration": 0.32, "client_retention_rate": 0.86, "employee_utilization_rate": 0.67, "gross_billings": 1201818, "net_revenue": 959472, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 2417 }, { "average_project_size": 152836, "billable_hours_per_employee": 151, "client_concentration": 0.4, "client_retention_rate": 0.74, "employee_utilization_rate": 0.72, "gross_billings": 1080198, "net_revenue": 964091, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 2428 }, { "average_project_size": 109974, "billable_hours_per_employee": 118, "client_concentration": 0.12, "client_retention_rate": 0.79, "employee_utilization_rate": 0.6, "gross_billings": 1172791, "net_revenue": 968732, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 2440 } ], "balance_sheet": [ { "assets": 1396353, "current_assets": 421911, "current_liabilities": 306936, "equity": 894469, "fixed_assets": 974442, "liabilities": 739179, "long_term_liabilities": 432243, "quarter": 1 }, { "assets": 1419131, "current_assets": 507868, "current_liabilities": 390114, "equity": 887214, "fixed_assets": 911263, "liabilities": 757261, "long_term_liabilities": 367147, "quarter": 2 }, { "assets": 1442280, "current_assets": 648727, "current_liabilities": 369807, "equity": 905618, "fixed_assets": 793553, "liabilities": 775786, "long_term_liabilities": 405979, "quarter": 3 }, { "assets": 1465807, "current_assets": 487131, "current_liabilities": 368716, "equity": 914416, "fixed_assets": 978676, "liabilities": 794764, "long_term_liabilities": 426048, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -74737, "financing_cash_flow": -188327, "investing_cash_flow": -434191, "net_cash_flow": -85395, "operating_cash_flow": 297591, "quarter": 1 }, { "change_in_working_capital": 89354, "financing_cash_flow": 187599, "investing_cash_flow": -388040, "net_cash_flow": -183977, "operating_cash_flow": 285868, "quarter": 2 }, { "change_in_working_capital": -26478, "financing_cash_flow": 94312, "investing_cash_flow": -216690, "net_cash_flow": -227100, "operating_cash_flow": 284649, "quarter": 3 }, { "change_in_working_capital": 3670, "financing_cash_flow": 33183, "investing_cash_flow": -122174, "net_cash_flow": 145712, "operating_cash_flow": 300801, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6838356776545759, "current_ratio": 1.3745894909688012, "debt_to_equity_ratio": 0.8263886171572185, "profit_margin": 0.2485087068896904, "quarter": 1, "return_on_assets": 0.1699391199789738, "return_on_equity": 0.265291474606722 }, { "asset_turnover_ratio": 0.6760982601324331, "current_ratio": 1.3018451016882244, "debt_to_equity_ratio": 0.8535268830293481, "profit_margin": 0.23486250771257525, "quarter": 2, "return_on_assets": 0.1587901328348123, "return_on_equity": 0.25399058175366934 }, { "asset_turnover_ratio": 0.6684492608924758, "current_ratio": 1.7542312611713677, "debt_to_equity_ratio": 0.8566371251454807, "profit_margin": 0.2480305282385169, "quarter": 3, "return_on_assets": 0.16579582327980696, "return_on_equity": 0.2640451051105433 }, { "asset_turnover_ratio": 0.6608864604958224, "current_ratio": 1.3211550353117305, "debt_to_equity_ratio": 0.8691492712288499, "profit_margin": 0.25122840992142303, "quarter": 4, "return_on_assets": 0.16603345460896285, "return_on_equity": 0.2661512921908628 } ], "income_statement": [ { "depreciation": 60296, "expenses": 646844, "income_tax": 70737, "marketing_expense": 128354, "net_income": 308032, "net_profit": 237295, "operational_expense": 329918, "product_revenue": 357887, "quarter": 1, "rd_expense": 106891, "revenue": 954876, "salaries_expense": 245265, "service_revenue": 596989 }, { "depreciation": 60524, "expenses": 650264, "income_tax": 83864, "marketing_expense": 83993, "net_income": 309208, "net_profit": 225344, "operational_expense": 345774, "product_revenue": 370657, "quarter": 2, "rd_expense": 90539, "revenue": 959472, "salaries_expense": 225223, "service_revenue": 588815 }, { "depreciation": 45525, "expenses": 653702, "income_tax": 71265, "marketing_expense": 108350, "net_income": 310389, "net_profit": 239124, "operational_expense": 451349, "product_revenue": 310162, "quarter": 3, "rd_expense": 86529, "revenue": 964091, "salaries_expense": 265625, "service_revenue": 653929 }, { "depreciation": 57428, "expenses": 657158, "income_tax": 68201, "marketing_expense": 98706, "net_income": 311574, "net_profit": 243373, "operational_expense": 394992, "product_revenue": 206787, "quarter": 4, "rd_expense": 79709, "revenue": 968732, "salaries_expense": 301963, "service_revenue": 761945 } ], "market_conditions": { "gdp_growth": [ 0.011653507122298767, 0.01054098212112818, 0.010247630699028882, 0.009261076822042044 ], "inflation_rate": [ 0.03609507890155226, 0.035795298495871326, 0.028125378908143647, 0.027470733886400502 ], "interest_rate": [ 0.047535425562317934, 0.042427630173695954, 0.04899729013269441, 0.04912826675576634 ], "year": 1999 }, "random_event": null, "year": 1999 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Distressed", "founding_year": 1999, "industry": "Advertising", "location": "Florestown", "name": "Johnson and Sons", "num_employees": 217, "region": "Europe", "revenue_size": "Large", "website": "www.johnsonandsons.com" }

[ { "advertising_kpis": [ { "average_project_size": 167473, "billable_hours_per_employee": 144, "client_concentration": 0.34, "client_retention_rate": 0.65, "employee_utilization_rate": 0.61, "gross_billings": 24356886, "net_revenue": 20207430, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 93122 }, { "average_project_size": 109360, "billable_hours_per_employee": 85, "client_concentration": 0.13, "client_retention_rate": 0.75, "employee_utilization_rate": 0.76, "gross_billings": 25257660, "net_revenue": 20374607, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 93892 }, { "average_project_size": 118762, "billable_hours_per_employee": 130, "client_concentration": 0.11, "client_retention_rate": 0.84, "employee_utilization_rate": 0.68, "gross_billings": 25140535, "net_revenue": 20543167, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 94669 }, { "average_project_size": 187978, "billable_hours_per_employee": 101, "client_concentration": 0.37, "client_retention_rate": 0.65, "employee_utilization_rate": 0.71, "gross_billings": 23837258, "net_revenue": 20713121, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 95452 } ], "balance_sheet": [ { "assets": 28888276, "current_assets": 14291811, "current_liabilities": 8797211, "equity": 17892027, "fixed_assets": 14596465, "liabilities": 15778804, "long_term_liabilities": 6981593, "quarter": 1 }, { "assets": 29750014, "current_assets": 10946114, "current_liabilities": 9229557, "equity": 18684138, "fixed_assets": 18803900, "liabilities": 16105994, "long_term_liabilities": 6876437, "quarter": 2 }, { "assets": 30637458, "current_assets": 10459058, "current_liabilities": 6828488, "equity": 19223617, "fixed_assets": 20178400, "liabilities": 16439968, "long_term_liabilities": 9611480, "quarter": 3 }, { "assets": 31551375, "current_assets": 10513922, "current_liabilities": 6998672, "equity": 20128631, "fixed_assets": 21037453, "liabilities": 16780868, "long_term_liabilities": 9782196, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 58465, "financing_cash_flow": -149023, "investing_cash_flow": -349756, "net_cash_flow": 5322806, "operating_cash_flow": 5569613, "quarter": 1 }, { "change_in_working_capital": -92702, "financing_cash_flow": 183984, "investing_cash_flow": -328744, "net_cash_flow": 5755558, "operating_cash_flow": 6007819, "quarter": 2 }, { "change_in_working_capital": 9453, "financing_cash_flow": 60525, "investing_cash_flow": -490225, "net_cash_flow": 6152620, "operating_cash_flow": 6392395, "quarter": 3 }, { "change_in_working_capital": -61292, "financing_cash_flow": 20027, "investing_cash_flow": -142226, "net_cash_flow": 6063630, "operating_cash_flow": 6467984, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6995028017594404, "current_ratio": 1.6245843142786958, "debt_to_equity_ratio": 0.8818902408318521, "profit_margin": 0.23667309499525668, "quarter": 1, "return_on_assets": 0.16555349305026026, "return_on_equity": 0.26730090447549626 }, { "asset_turnover_ratio": 0.6848604172085432, "current_ratio": 1.185984766116077, "debt_to_equity_ratio": 0.862014292551254, "profit_margin": 0.2473725260074955, "quarter": 2, "return_on_assets": 0.16941565136742456, "return_on_equity": 0.2697538414670241 }, { "asset_turnover_ratio": 0.6705245258924549, "current_ratio": 1.5316799268007792, "debt_to_equity_ratio": 0.8551963972232697, "profit_margin": 0.2446617408114338, "quarter": 3, "return_on_assets": 0.16405169776160933, "return_on_equity": 0.2614558436115326 }, { "asset_turnover_ratio": 0.6564886950251771, "current_ratio": 1.5022738599551457, "debt_to_equity_ratio": 0.833681535520225, "profit_margin": 0.25868260027062073, "quarter": 4, "return_on_assets": 0.16982220267737935, "return_on_equity": 0.26619415895696036 } ], "income_statement": [ { "depreciation": 787058, "expenses": 13745915, "income_tax": 1678960, "marketing_expense": 2360351, "net_income": 6461515, "net_profit": 4782555, "operational_expense": 9076404, "product_revenue": 6660273, "quarter": 1, "rd_expense": 2615719, "revenue": 20207430, "salaries_expense": 4578977, "service_revenue": 13547157 }, { "depreciation": 967701, "expenses": 13816724, "income_tax": 1517765, "marketing_expense": 1809117, "net_income": 6557883, "net_profit": 5040118, "operational_expense": 8141162, "product_revenue": 6147278, "quarter": 2, "rd_expense": 2397327, "revenue": 20374607, "salaries_expense": 5772113, "service_revenue": 14227329 }, { "depreciation": 1366268, "expenses": 13887898, "income_tax": 1629142, "marketing_expense": 1933159, "net_income": 6655269, "net_profit": 5026127, "operational_expense": 9162467, "product_revenue": 7432593, "quarter": 3, "rd_expense": 2655466, "revenue": 20543167, "salaries_expense": 6402448, "service_revenue": 13110574 }, { "depreciation": 1109860, "expenses": 13959438, "income_tax": 1395559, "marketing_expense": 2341106, "net_income": 6753683, "net_profit": 5358124, "operational_expense": 6981481, "product_revenue": 5628269, "quarter": 4, "rd_expense": 1805156, "revenue": 20713121, "salaries_expense": 6772881, "service_revenue": 15084852 } ], "market_conditions": { "gdp_growth": [ 0.03853538052888424, 0.02807439690319719, 0.040264630208086245, 0.040159848654550474 ], "inflation_rate": [ 0.007742179910240494, 0.0059684125373298536, 0.0018204289899781461, 0.0008871273308359772 ], "interest_rate": [ 0.012481230472442074, 0.011460771288759306, 0.009381935104170664, 0.01771198902167863 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 95680, "billable_hours_per_employee": 159, "client_concentration": 0.1, "client_retention_rate": 0.62, "employee_utilization_rate": 0.76, "gross_billings": 71026530, "net_revenue": 62621473, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 288578 }, { "average_project_size": 161514, "billable_hours_per_employee": 125, "client_concentration": 0.2, "client_retention_rate": 0.85, "employee_utilization_rate": 0.64, "gross_billings": 76581025, "net_revenue": 62718614, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 289026 }, { "average_project_size": 100244, "billable_hours_per_employee": 151, "client_concentration": 0.21, "client_retention_rate": 0.7, "employee_utilization_rate": 0.72, "gross_billings": 80351914, "net_revenue": 62815906, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 289474 }, { "average_project_size": 65300, "billable_hours_per_employee": 84, "client_concentration": 0.28, "client_retention_rate": 0.69, "employee_utilization_rate": 0.75, "gross_billings": 81317835, "net_revenue": 62913348, "new_client_acquisition": 5, "organic_growth": 0.15, "quarter": 4, "revenue_per_employee": 289923 } ], "balance_sheet": [ { "assets": 78811782, "current_assets": 27190715, "current_liabilities": 23238721, "equity": 55294672, "fixed_assets": 51621067, "liabilities": 42469571, "long_term_liabilities": 19230850, "quarter": 1 }, { "assets": 80274844, "current_assets": 34197610, "current_liabilities": 18067660, "equity": 55556248, "fixed_assets": 46077234, "liabilities": 43254191, "long_term_liabilities": 25186531, "quarter": 2 }, { "assets": 81765066, "current_assets": 38334195, "current_liabilities": 26268884, "equity": 55521208, "fixed_assets": 43430871, "liabilities": 44053306, "long_term_liabilities": 17784422, "quarter": 3 }, { "assets": 83282953, "current_assets": 40889957, "current_liabilities": 22983601, "equity": 56994459, "fixed_assets": 42392996, "liabilities": 44867185, "long_term_liabilities": 21883584, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 75844, "financing_cash_flow": 92944, "investing_cash_flow": -413128, "net_cash_flow": 20973248, "operating_cash_flow": 21336200, "quarter": 1 }, { "change_in_working_capital": -86883, "financing_cash_flow": -48144, "investing_cash_flow": -189563, "net_cash_flow": 22138262, "operating_cash_flow": 22182351, "quarter": 2 }, { "change_in_working_capital": -38123, "financing_cash_flow": -64922, "investing_cash_flow": -340834, "net_cash_flow": 20330065, "operating_cash_flow": 20555804, "quarter": 3 }, { "change_in_working_capital": -7096, "financing_cash_flow": -90685, "investing_cash_flow": -270172, "net_cash_flow": 21490238, "operating_cash_flow": 21750361, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7945699413318684, "current_ratio": 1.170060736130874, "debt_to_equity_ratio": 0.7680590093743571, "profit_margin": 0.3026511529040526, "quarter": 1, "return_on_assets": 0.2404775088069954, "return_on_equity": 0.34275383711472235 }, { "asset_turnover_ratio": 0.781298484989893, "current_ratio": 1.8927525755963972, "debt_to_equity_ratio": 0.7785657339566919, "profit_margin": 0.29553578782847467, "quarter": 2, "return_on_assets": 0.2309016632906817, "return_on_equity": 0.33363655155402144 }, { "asset_turnover_ratio": 0.7682487041593045, "current_ratio": 1.4593004788479023, "debt_to_equity_ratio": 0.7934500632623123, "profit_margin": 0.2835181267623522, "quarter": 3, "return_on_assets": 0.21781243349085047, "return_on_equity": 0.3207683809761488 }, { "asset_turnover_ratio": 0.7554168738469204, "current_ratio": 1.7790927104938865, "debt_to_equity_ratio": 0.7872201225736698, "profit_margin": 0.2953060294931371, "quarter": 4, "return_on_assets": 0.22307915762785213, "return_on_equity": 0.32597363543708696 } ], "income_statement": [ { "depreciation": 2383739, "expenses": 38659998, "income_tax": 5009014, "marketing_expense": 4159057, "net_income": 23961475, "net_profit": 18952461, "operational_expense": 24384150, "product_revenue": 22806543, "quarter": 1, "rd_expense": 5816103, "revenue": 62621473, "salaries_expense": 12639625, "service_revenue": 39814930 }, { "depreciation": 3646756, "expenses": 38858668, "income_tax": 5324351, "marketing_expense": 4246396, "net_income": 23859946, "net_profit": 18535595, "operational_expense": 26643352, "product_revenue": 23991375, "quarter": 2, "rd_expense": 5333275, "revenue": 62718614, "salaries_expense": 15076669, "service_revenue": 38727239 }, { "depreciation": 2746356, "expenses": 39058359, "income_tax": 5948099, "marketing_expense": 5680416, "net_income": 23757547, "net_profit": 17809448, "operational_expense": 27269400, "product_revenue": 22872892, "quarter": 3, "rd_expense": 5594682, "revenue": 62815906, "salaries_expense": 18408782, "service_revenue": 39943014 }, { "depreciation": 3171670, "expenses": 39259076, "income_tax": 5075581, "marketing_expense": 6219943, "net_income": 23654272, "net_profit": 18578691, "operational_expense": 21212005, "product_revenue": 21843481, "quarter": 4, "rd_expense": 6272701, "revenue": 62913348, "salaries_expense": 17807689, "service_revenue": 41069867 } ], "market_conditions": { "gdp_growth": [ 0.03622472657228714, 0.046249634720903404, 0.049784382384771605, 0.04597449340156155 ], "inflation_rate": [ 0.009035345676838356, 0.011129909100091952, 0.005617951663779179, 0.0037148695428817465 ], "interest_rate": [ 0.012183286270821445, 0.018108098345381542, 0.018153232403801383, 0.017245524283048652 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 52070, "billable_hours_per_employee": 149, "client_concentration": 0.29, "client_retention_rate": 0.84, "employee_utilization_rate": 0.66, "gross_billings": 100228103, "net_revenue": 82737438, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 381279 }, { "average_project_size": 147816, "billable_hours_per_employee": 117, "client_concentration": 0.33, "client_retention_rate": 0.65, "employee_utilization_rate": 0.69, "gross_billings": 94372616, "net_revenue": 83964696, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 386934 }, { "average_project_size": 144523, "billable_hours_per_employee": 149, "client_concentration": 0.19, "client_retention_rate": 0.85, "employee_utilization_rate": 0.62, "gross_billings": 93738666, "net_revenue": 85210159, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 392674 }, { "average_project_size": 179055, "billable_hours_per_employee": 128, "client_concentration": 0.2, "client_retention_rate": 0.8, "employee_utilization_rate": 0.69, "gross_billings": 107164940, "net_revenue": 86474096, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 398498 } ], "balance_sheet": [ { "assets": 90884524, "current_assets": 31450611, "current_liabilities": 27094916, "equity": 60885253, "fixed_assets": 59433913, "liabilities": 48988598, "long_term_liabilities": 21893682, "quarter": 1 }, { "assets": 93097907, "current_assets": 39795510, "current_liabilities": 22421578, "equity": 62667824, "fixed_assets": 53302397, "liabilities": 49972942, "long_term_liabilities": 27551364, "quarter": 2 }, { "assets": 95365195, "current_assets": 29469253, "current_liabilities": 26154958, "equity": 63161050, "fixed_assets": 65895942, "liabilities": 50977064, "long_term_liabilities": 24822106, "quarter": 3 }, { "assets": 97687700, "current_assets": 41143389, "current_liabilities": 25572002, "equity": 64678644, "fixed_assets": 56544311, "liabilities": 52001362, "long_term_liabilities": 26429360, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 50717, "financing_cash_flow": -14943, "investing_cash_flow": -246459, "net_cash_flow": 22352038, "operating_cash_flow": 22352697, "quarter": 1 }, { "change_in_working_capital": 85864, "financing_cash_flow": -143961, "investing_cash_flow": -408235, "net_cash_flow": 24830130, "operating_cash_flow": 25185567, "quarter": 2 }, { "change_in_working_capital": -90033, "financing_cash_flow": -170091, "investing_cash_flow": -107285, "net_cash_flow": 22445362, "operating_cash_flow": 22836967, "quarter": 3 }, { "change_in_working_capital": 19058, "financing_cash_flow": 185846, "investing_cash_flow": -229278, "net_cash_flow": 24643891, "operating_cash_flow": 24776762, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9103578294584015, "current_ratio": 1.1607569110013112, "debt_to_equity_ratio": 0.8046053122256057, "profit_margin": 0.2295131135194203, "quarter": 1, "return_on_assets": 0.20893905985577918, "return_on_equity": 0.3118871329975421 }, { "asset_turnover_ratio": 0.9018967096650197, "current_ratio": 1.7748755239261036, "debt_to_equity_ratio": 0.7974258369015653, "profit_margin": 0.23275090521378175, "quarter": 2, "return_on_assets": 0.20991727558386464, "return_on_equity": 0.31184837373641694 }, { "asset_turnover_ratio": 0.8935142323150496, "current_ratio": 1.1267176571264232, "debt_to_equity_ratio": 0.8070965254694151, "profit_margin": 0.22031315538326832, "quarter": 3, "return_on_assets": 0.1968529399011872, "return_on_equity": 0.29722303539918987 }, { "asset_turnover_ratio": 0.8852096630384378, "current_ratio": 1.6089232669385838, "debt_to_equity_ratio": 0.8039958599008352, "profit_margin": 0.2196300034174396, "quarter": 4, "return_on_assets": 0.19441860131828265, "return_on_equity": 0.2936410664391789 } ], "income_statement": [ { "depreciation": 3363370, "expenses": 58133071, "income_tax": 5615040, "marketing_expense": 9431674, "net_income": 24604367, "net_profit": 18989327, "operational_expense": 33725851, "product_revenue": 24537800, "quarter": 1, "rd_expense": 11570424, "revenue": 82737438, "salaries_expense": 26562323, "service_revenue": 58199638 }, { "depreciation": 5642708, "expenses": 58723438, "income_tax": 5698399, "marketing_expense": 11200117, "net_income": 25241258, "net_profit": 19542859, "operational_expense": 35825004, "product_revenue": 28111955, "quarter": 2, "rd_expense": 9785649, "revenue": 83964696, "salaries_expense": 28773483, "service_revenue": 55852741 }, { "depreciation": 4064048, "expenses": 59319801, "income_tax": 7117439, "marketing_expense": 6797668, "net_income": 25890358, "net_profit": 18772919, "operational_expense": 37483918, "product_revenue": 32031151, "quarter": 3, "rd_expense": 9245673, "revenue": 85210159, "salaries_expense": 29051359, "service_revenue": 53179008 }, { "depreciation": 5784456, "expenses": 59922220, "income_tax": 7559570, "marketing_expense": 7511531, "net_income": 26551876, "net_profit": 18992306, "operational_expense": 31912956, "product_revenue": 26382477, "quarter": 4, "rd_expense": 9788395, "revenue": 86474096, "salaries_expense": 26169515, "service_revenue": 60091619 } ], "market_conditions": { "gdp_growth": [ 0.05203941333568943, 0.042708147770559424, 0.03790193892549572, 0.038541794500091736 ], "inflation_rate": [ 0.007066573809182759, 0.004344677773803666, 0.0020306035444750932, 0.006746468984860882 ], "interest_rate": [ 0.01819767301152302, 0.021573154582896582, 0.01588055136798951, 0.017260879415007258 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 160846, "billable_hours_per_employee": 109, "client_concentration": 0.16, "client_retention_rate": 0.88, "employee_utilization_rate": 0.76, "gross_billings": 54103718, "net_revenue": 41998502, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 193541 }, { "average_project_size": 104753, "billable_hours_per_employee": 107, "client_concentration": 0.35, "client_retention_rate": 0.66, "employee_utilization_rate": 0.66, "gross_billings": 52027306, "net_revenue": 42013264, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 193610 }, { "average_project_size": 129197, "billable_hours_per_employee": 124, "client_concentration": 0.35, "client_retention_rate": 0.89, "employee_utilization_rate": 0.64, "gross_billings": 46698116, "net_revenue": 42028032, "new_client_acquisition": 1, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 193678 }, { "average_project_size": 54609, "billable_hours_per_employee": 129, "client_concentration": 0.31, "client_retention_rate": 0.89, "employee_utilization_rate": 0.73, "gross_billings": 47937118, "net_revenue": 42042805, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 193746 } ], "balance_sheet": [ { "assets": 58002197, "current_assets": 28968660, "current_liabilities": 9815861, "equity": 46064880, "fixed_assets": 29033537, "liabilities": 23260044, "long_term_liabilities": 13444183, "quarter": 1 }, { "assets": 60004025, "current_assets": 26283323, "current_liabilities": 14336467, "equity": 47904064, "fixed_assets": 33720702, "liabilities": 23907409, "long_term_liabilities": 9570942, "quarter": 2 }, { "assets": 62074942, "current_assets": 30917562, "current_liabilities": 10551914, "equity": 49129802, "fixed_assets": 31157380, "liabilities": 24572791, "long_term_liabilities": 14020877, "quarter": 3 }, { "assets": 64217333, "current_assets": 23220868, "current_liabilities": 12103926, "equity": 51151122, "fixed_assets": 40996465, "liabilities": 25256692, "long_term_liabilities": 13152766, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -37200, "financing_cash_flow": -31329, "investing_cash_flow": -264501, "net_cash_flow": 13496347, "operating_cash_flow": 13625672, "quarter": 1 }, { "change_in_working_capital": 28199, "financing_cash_flow": 85521, "investing_cash_flow": -482112, "net_cash_flow": 13864129, "operating_cash_flow": 14359514, "quarter": 2 }, { "change_in_working_capital": -56585, "financing_cash_flow": -493, "investing_cash_flow": -240517, "net_cash_flow": 13267149, "operating_cash_flow": 13831286, "quarter": 3 }, { "change_in_working_capital": 48415, "financing_cash_flow": -59351, "investing_cash_flow": -238169, "net_cash_flow": 13647044, "operating_cash_flow": 14251713, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7240846756201321, "current_ratio": 2.9512092724214414, "debt_to_equity_ratio": 0.5049409441639705, "profit_margin": 0.2695983537698559, "quarter": 1, "return_on_assets": 0.19521203653716773, "return_on_equity": 0.24579955488867006 }, { "asset_turnover_ratio": 0.7001740966543495, "current_ratio": 1.8333193945202817, "debt_to_equity_ratio": 0.49906849239346374, "profit_margin": 0.28104095887432123, "quarter": 2, "return_on_assets": 0.19677759950270002, "return_on_equity": 0.24648113362573998 }, { "asset_turnover_ratio": 0.6770531013947625, "current_ratio": 2.9300430234742247, "debt_to_equity_ratio": 0.5001605949887606, "profit_margin": 0.27666417975507396, "quarter": 3, "return_on_assets": 0.18731634094801086, "return_on_equity": 0.23667205090710522 }, { "asset_turnover_ratio": 0.6546955944121815, "current_ratio": 1.9184575318784995, "debt_to_equity_ratio": 0.4937661386977983, "profit_margin": 0.28995403613055787, "quarter": 4, "return_on_assets": 0.18983163003670675, "return_on_equity": 0.23832284656434322 } ], "income_statement": [ { "depreciation": 2302945, "expenses": 26580188, "income_tax": 4095587, "marketing_expense": 4378847, "net_income": 15418314, "net_profit": 11322727, "operational_expense": 13634200, "product_revenue": 12681848, "quarter": 1, "rd_expense": 3191493, "revenue": 41998502, "salaries_expense": 11061508, "service_revenue": 29316654 }, { "depreciation": 2552066, "expenses": 26529083, "income_tax": 3676733, "marketing_expense": 3183999, "net_income": 15484181, "net_profit": 11807448, "operational_expense": 16834405, "product_revenue": 12766078, "quarter": 2, "rd_expense": 3136414, "revenue": 42013264, "salaries_expense": 10325387, "service_revenue": 29247186 }, { "depreciation": 2203635, "expenses": 26478076, "income_tax": 3922305, "marketing_expense": 5179185, "net_income": 15549956, "net_profit": 11627651, "operational_expense": 18282453, "product_revenue": 13673968, "quarter": 3, "rd_expense": 4525761, "revenue": 42028032, "salaries_expense": 10470436, "service_revenue": 28354064 }, { "depreciation": 2061232, "expenses": 26427168, "income_tax": 3425156, "marketing_expense": 4759581, "net_income": 15615637, "net_profit": 12190481, "operational_expense": 15530102, "product_revenue": 9146018, "quarter": 4, "rd_expense": 4234727, "revenue": 42042805, "salaries_expense": 9999590, "service_revenue": 32896787 } ], "market_conditions": { "gdp_growth": [ 0.03528084741791912, 0.04203403035714533, 0.04989057083541716, 0.046622903741597506 ], "inflation_rate": [ 0.0025635783225230278, 0.0028048507999148585, 0.003063355413740474, 0.009493713978088587 ], "interest_rate": [ 0.013945497628948832, 0.016212845923263983, 0.010537904786816675, 0.010104788479150187 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 77162, "billable_hours_per_employee": 119, "client_concentration": 0.13, "client_retention_rate": 0.61, "employee_utilization_rate": 0.8, "gross_billings": 59606790, "net_revenue": 47844609, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 220482 }, { "average_project_size": 51204, "billable_hours_per_employee": 115, "client_concentration": 0.17, "client_retention_rate": 0.82, "employee_utilization_rate": 0.75, "gross_billings": 61658697, "net_revenue": 47450892, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 218668 }, { "average_project_size": 156536, "billable_hours_per_employee": 146, "client_concentration": 0.27, "client_retention_rate": 0.82, "employee_utilization_rate": 0.6, "gross_billings": 55751633, "net_revenue": 47060415, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 216868 }, { "average_project_size": 166959, "billable_hours_per_employee": 137, "client_concentration": 0.39, "client_retention_rate": 0.86, "employee_utilization_rate": 0.7, "gross_billings": 55213272, "net_revenue": 46673151, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 215084 } ], "balance_sheet": [ { "assets": 66153602, "current_assets": 25817513, "current_liabilities": 17754563, "equity": 46847861, "fixed_assets": 40336089, "liabilities": 31664164, "long_term_liabilities": 13909601, "quarter": 1 }, { "assets": 68231021, "current_assets": 25798524, "current_liabilities": 14848051, "equity": 47289793, "fixed_assets": 42432497, "liabilities": 32242182, "long_term_liabilities": 17394131, "quarter": 2 }, { "assets": 70373677, "current_assets": 21849766, "current_liabilities": 13538321, "equity": 49029716, "fixed_assets": 48523911, "liabilities": 32830751, "long_term_liabilities": 19292430, "quarter": 3 }, { "assets": 72583619, "current_assets": 33479624, "current_liabilities": 17358594, "equity": 50986055, "fixed_assets": 39103995, "liabilities": 33430064, "long_term_liabilities": 16071470, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -75263, "financing_cash_flow": 23167, "investing_cash_flow": -290775, "net_cash_flow": 14439620, "operating_cash_flow": 14843448, "quarter": 1 }, { "change_in_working_capital": 98795, "financing_cash_flow": 134697, "investing_cash_flow": -478371, "net_cash_flow": 13574067, "operating_cash_flow": 13877291, "quarter": 2 }, { "change_in_working_capital": 8067, "financing_cash_flow": 185798, "investing_cash_flow": -174328, "net_cash_flow": 13384646, "operating_cash_flow": 13770791, "quarter": 3 }, { "change_in_working_capital": 5720, "financing_cash_flow": -42386, "investing_cash_flow": -100534, "net_cash_flow": 14328938, "operating_cash_flow": 14808641, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7232351308701226, "current_ratio": 1.4541339598164145, "debt_to_equity_ratio": 0.6758934842297283, "profit_margin": 0.25830335451168596, "quarter": 1, "return_on_assets": 0.18681406040445084, "return_on_equity": 0.2637990878601693 }, { "asset_turnover_ratio": 0.6954445544644569, "current_ratio": 1.7375023833094323, "debt_to_equity_ratio": 0.6818000239502, "profit_margin": 0.23816104447520187, "quarter": 2, "return_on_assets": 0.16562780146584646, "return_on_equity": 0.23897237190274864 }, { "asset_turnover_ratio": 0.6687218432539769, "current_ratio": 1.613919924043757, "debt_to_equity_ratio": 0.6696092426886584, "profit_margin": 0.24408603281547772, "quarter": 3, "return_on_assets": 0.16322566177691697, "return_on_equity": 0.23428220550981776 }, { "asset_turnover_ratio": 0.6430259560356173, "current_ratio": 1.928705976993298, "debt_to_equity_ratio": 0.6556707319285636, "profit_margin": 0.2535183450545261, "quarter": 4, "return_on_assets": 0.16301887620125416, "return_on_equity": 0.23207326003159098 } ], "income_statement": [ { "depreciation": 2485025, "expenses": 32305939, "income_tax": 3180247, "marketing_expense": 5183677, "net_income": 15538670, "net_profit": 12358423, "operational_expense": 17978281, "product_revenue": 12629211, "quarter": 1, "rd_expense": 5711799, "revenue": 47844609, "salaries_expense": 12058096, "service_revenue": 35215398 }, { "depreciation": 2576337, "expenses": 32139133, "income_tax": 4010805, "marketing_expense": 3563451, "net_income": 15311759, "net_profit": 11300954, "operational_expense": 16793751, "product_revenue": 10042571, "quarter": 2, "rd_expense": 3585277, "revenue": 47450892, "salaries_expense": 14541327, "service_revenue": 37408321 }, { "depreciation": 2284001, "expenses": 31973189, "income_tax": 3600436, "marketing_expense": 4130895, "net_income": 15087226, "net_profit": 11486790, "operational_expense": 20274137, "product_revenue": 12166920, "quarter": 3, "rd_expense": 3968825, "revenue": 47060415, "salaries_expense": 15951034, "service_revenue": 34893495 }, { "depreciation": 2976141, "expenses": 31808102, "income_tax": 3032549, "marketing_expense": 4707913, "net_income": 14865049, "net_profit": 11832500, "operational_expense": 16143998, "product_revenue": 16273830, "quarter": 4, "rd_expense": 5395353, "revenue": 46673151, "salaries_expense": 10457784, "service_revenue": 30399321 } ], "market_conditions": { "gdp_growth": [ 0.05181711960650946, 0.0434901843448157, 0.05004112253757714, 0.05218150104544035 ], "inflation_rate": [ 0.008584966443857422, 0.006601904031317921, 0.003945384009852342, 0.004663327007445803 ], "interest_rate": [ 0.017348981359796185, 0.013304157401672151, 0.018285245529880804, 0.012000419651867635 ], "year": 2003 }, "random_event": null, "year": 2003 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Good", "founding_year": 2001, "industry": "Advertising", "location": "East Barbaraton", "name": "Taylor-Wright", "num_employees": 491, "region": "Latin America", "revenue_size": "Small", "website": "www.taylor-wright.com" }

[ { "advertising_kpis": [ { "average_project_size": 98091, "billable_hours_per_employee": 97, "client_concentration": 0.21, "client_retention_rate": 0.68, "employee_utilization_rate": 0.74, "gross_billings": 2257727, "net_revenue": 1925793, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 3922 }, { "average_project_size": 167296, "billable_hours_per_employee": 143, "client_concentration": 0.38, "client_retention_rate": 0.7, "employee_utilization_rate": 0.72, "gross_billings": 2205282, "net_revenue": 1974835, "new_client_acquisition": 2, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 4022 }, { "average_project_size": 51918, "billable_hours_per_employee": 109, "client_concentration": 0.36, "client_retention_rate": 0.66, "employee_utilization_rate": 0.63, "gross_billings": 2360859, "net_revenue": 2025127, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 4124 }, { "average_project_size": 65809, "billable_hours_per_employee": 102, "client_concentration": 0.18, "client_retention_rate": 0.66, "employee_utilization_rate": 0.8, "gross_billings": 2664316, "net_revenue": 2076699, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 4230 } ], "balance_sheet": [ { "assets": 2031223, "current_assets": 924099, "current_liabilities": 441838, "equity": 1277934, "fixed_assets": 1107124, "liabilities": 1049578, "long_term_liabilities": 607740, "quarter": 1 }, { "assets": 2069999, "current_assets": 916550, "current_liabilities": 444278, "equity": 1335746, "fixed_assets": 1153449, "liabilities": 1058342, "long_term_liabilities": 614064, "quarter": 2 }, { "assets": 2109516, "current_assets": 763989, "current_liabilities": 428619, "equity": 1372379, "fixed_assets": 1345527, "liabilities": 1067178, "long_term_liabilities": 638559, "quarter": 3 }, { "assets": 2149787, "current_assets": 1004922, "current_liabilities": 486982, "equity": 1395458, "fixed_assets": 1144865, "liabilities": 1076089, "long_term_liabilities": 589107, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 58525, "financing_cash_flow": 117989, "investing_cash_flow": -492312, "net_cash_flow": 104279, "operating_cash_flow": 422390, "quarter": 1 }, { "change_in_working_capital": 5377, "financing_cash_flow": -4147, "investing_cash_flow": -110242, "net_cash_flow": 126801, "operating_cash_flow": 404801, "quarter": 2 }, { "change_in_working_capital": -91698, "financing_cash_flow": -43897, "investing_cash_flow": -433931, "net_cash_flow": 45064, "operating_cash_flow": 482922, "quarter": 3 }, { "change_in_working_capital": 73047, "financing_cash_flow": -82610, "investing_cash_flow": -293953, "net_cash_flow": 113382, "operating_cash_flow": 456067, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9480953100668907, "current_ratio": 2.0914882830358636, "debt_to_equity_ratio": 0.8213084556792448, "profit_margin": 0.15385298419923638, "quarter": 1, "return_on_assets": 0.14586729275909144, "return_on_equity": 0.23185000164327735 }, { "asset_turnover_ratio": 0.9540270309309328, "current_ratio": 2.063010097281432, "debt_to_equity_ratio": 0.7923227919080424, "profit_margin": 0.1641094066086534, "quarter": 2, "return_on_assets": 0.1565648099346908, "return_on_equity": 0.2426277151494371 }, { "asset_turnover_ratio": 0.9599960370056448, "current_ratio": 1.782443148810482, "debt_to_equity_ratio": 0.7776117238751103, "profit_margin": 0.16297298885452616, "quarter": 3, "return_on_assets": 0.15645342343931026, "return_on_equity": 0.24048823247805454 }, { "asset_turnover_ratio": 0.9660022132425212, "current_ratio": 2.06357113815295, "debt_to_equity_ratio": 0.7711367880652804, "profit_margin": 0.15493819759146607, "quarter": 4, "return_on_assets": 0.1496706417891633, "return_on_equity": 0.2305766278884782 } ], "income_statement": [ { "depreciation": 126101, "expenses": 1532904, "income_tax": 96600, "marketing_expense": 283359, "net_income": 392889, "net_profit": 296289, "operational_expense": 970470, "product_revenue": 535229, "quarter": 1, "rd_expense": 291898, "revenue": 1925793, "salaries_expense": 558492, "service_revenue": 1390564 }, { "depreciation": 80712, "expenses": 1569177, "income_tax": 81569, "marketing_expense": 227782, "net_income": 405658, "net_profit": 324089, "operational_expense": 1012725, "product_revenue": 489644, "quarter": 2, "rd_expense": 209044, "revenue": 1974835, "salaries_expense": 639152, "service_revenue": 1485191 }, { "depreciation": 152881, "expenses": 1606309, "income_tax": 88777, "marketing_expense": 270653, "net_income": 418818, "net_profit": 330041, "operational_expense": 876327, "product_revenue": 498671, "quarter": 3, "rd_expense": 242507, "revenue": 2025127, "salaries_expense": 527123, "service_revenue": 1526456 }, { "depreciation": 134307, "expenses": 1644320, "income_tax": 110619, "marketing_expense": 230502, "net_income": 432379, "net_profit": 321760, "operational_expense": 916710, "product_revenue": 426806, "quarter": 4, "rd_expense": 268547, "revenue": 2076699, "salaries_expense": 595555, "service_revenue": 1649893 } ], "market_conditions": { "gdp_growth": [ 0.017496507270327415, 0.026658169005975972, 0.012380200711766818, 0.021924048823712718 ], "inflation_rate": [ 0.014820838626623256, 0.008958811673670549, 0.012822801203575686, 0.017845934182980798 ], "interest_rate": [ 0.026187008088160837, 0.02400062852424986, 0.02062548179039824, 0.02452745216359891 ], "year": 2001 }, "random_event": { "description": "Taylor-Wright Introduction of New Service in 2001", "impact": 0.02, "type": "Introduction of New Service" }, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 195942, "billable_hours_per_employee": 107, "client_concentration": 0.37, "client_retention_rate": 0.89, "employee_utilization_rate": 0.76, "gross_billings": 4864125, "net_revenue": 4171070, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 8495 }, { "average_project_size": 51184, "billable_hours_per_employee": 152, "client_concentration": 0.38, "client_retention_rate": 0.8, "employee_utilization_rate": 0.72, "gross_billings": 5003692, "net_revenue": 4265019, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 8686 }, { "average_project_size": 181703, "billable_hours_per_employee": 129, "client_concentration": 0.11, "client_retention_rate": 0.75, "employee_utilization_rate": 0.62, "gross_billings": 5136043, "net_revenue": 4361084, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 8882 }, { "average_project_size": 120043, "billable_hours_per_employee": 85, "client_concentration": 0.28, "client_retention_rate": 0.89, "employee_utilization_rate": 0.76, "gross_billings": 5055420, "net_revenue": 4459314, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 9082 } ], "balance_sheet": [ { "assets": 4811470, "current_assets": 1682224, "current_liabilities": 997549, "equity": 3896873, "fixed_assets": 3129246, "liabilities": 2057970, "long_term_liabilities": 1060421, "quarter": 1 }, { "assets": 4982282, "current_assets": 2148320, "current_liabilities": 1026478, "equity": 3945909, "fixed_assets": 2833962, "liabilities": 2110795, "long_term_liabilities": 1084317, "quarter": 2 }, { "assets": 5159158, "current_assets": 1944585, "current_liabilities": 927940, "equity": 4119945, "fixed_assets": 3214573, "liabilities": 2164976, "long_term_liabilities": 1237036, "quarter": 3 }, { "assets": 5342313, "current_assets": 2195497, "current_liabilities": 1007128, "equity": 4258954, "fixed_assets": 3146816, "liabilities": 2220548, "long_term_liabilities": 1213420, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 35270, "financing_cash_flow": -141122, "investing_cash_flow": -345718, "net_cash_flow": 1299471, "operating_cash_flow": 1375357, "quarter": 1 }, { "change_in_working_capital": -37554, "financing_cash_flow": -110273, "investing_cash_flow": -221858, "net_cash_flow": 1016259, "operating_cash_flow": 1308885, "quarter": 2 }, { "change_in_working_capital": 80752, "financing_cash_flow": 126214, "investing_cash_flow": -305272, "net_cash_flow": 1075401, "operating_cash_flow": 1314794, "quarter": 3 }, { "change_in_working_capital": 440, "financing_cash_flow": -141399, "investing_cash_flow": -450001, "net_cash_flow": 1089569, "operating_cash_flow": 1420829, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8669013835688469, "current_ratio": 1.6863572616483, "debt_to_equity_ratio": 0.528108049710627, "profit_margin": 0.27411983016348324, "quarter": 1, "return_on_assets": 0.23763486003238096, "return_on_equity": 0.29340781698556767 }, { "asset_turnover_ratio": 0.8560372536118991, "current_ratio": 2.092904085620929, "debt_to_equity_ratio": 0.5349325085804056, "profit_margin": 0.25191493871422377, "quarter": 2, "return_on_assets": 0.215648572280734, "return_on_equity": 0.2722875768295721 }, { "asset_turnover_ratio": 0.8453092539519046, "current_ratio": 2.095593465094726, "debt_to_equity_ratio": 0.5254866266418605, "profit_margin": 0.2581383435861359, "quarter": 3, "return_on_assets": 0.21820673063317697, "return_on_equity": 0.27324709431800664 }, { "asset_turnover_ratio": 0.8347159741482763, "current_ratio": 2.179958257540253, "debt_to_equity_ratio": 0.5213834194968999, "profit_margin": 0.2550143362858054, "quarter": 4, "return_on_assets": 0.21286454013458214, "return_on_equity": 0.26701133658640125 } ], "income_statement": [ { "depreciation": 231984, "expenses": 2691406, "income_tax": 336291, "marketing_expense": 393173, "net_income": 1479664, "net_profit": 1143373, "operational_expense": 1599325, "product_revenue": 1602496, "quarter": 1, "rd_expense": 330314, "revenue": 4171070, "salaries_expense": 1047666, "service_revenue": 2568574 }, { "depreciation": 234463, "expenses": 2748363, "income_tax": 442234, "marketing_expense": 479876, "net_income": 1516656, "net_profit": 1074422, "operational_expense": 1488201, "product_revenue": 1336568, "quarter": 2, "rd_expense": 497811, "revenue": 4265019, "salaries_expense": 850142, "service_revenue": 2928451 }, { "depreciation": 189031, "expenses": 2806527, "income_tax": 428794, "marketing_expense": 333443, "net_income": 1554557, "net_profit": 1125763, "operational_expense": 1434778, "product_revenue": 1207746, "quarter": 3, "rd_expense": 424654, "revenue": 4361084, "salaries_expense": 951594, "service_revenue": 3153338 }, { "depreciation": 283640, "expenses": 2865921, "income_tax": 456204, "marketing_expense": 288944, "net_income": 1593393, "net_profit": 1137189, "operational_expense": 1616719, "product_revenue": 1733098, "quarter": 4, "rd_expense": 462439, "revenue": 4459314, "salaries_expense": 1369902, "service_revenue": 2726216 } ], "market_conditions": { "gdp_growth": [ 0.018034792457477744, 0.019509536748614484, 0.01712668282702631, 0.022715354023234956 ], "inflation_rate": [ 0.017847245927020815, 0.01737077599069041, 0.02399357760644963, 0.014682896647105904 ], "interest_rate": [ 0.026994681094177506, 0.026971904883874527, 0.025000530508757245, 0.030011999755632877 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 191760, "billable_hours_per_employee": 136, "client_concentration": 0.17, "client_retention_rate": 0.65, "employee_utilization_rate": 0.65, "gross_billings": 1546807, "net_revenue": 1398125, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 2848 }, { "average_project_size": 72320, "billable_hours_per_employee": 125, "client_concentration": 0.21, "client_retention_rate": 0.72, "employee_utilization_rate": 0.66, "gross_billings": 1786855, "net_revenue": 1421944, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 2896 }, { "average_project_size": 63356, "billable_hours_per_employee": 134, "client_concentration": 0.28, "client_retention_rate": 0.87, "employee_utilization_rate": 0.71, "gross_billings": 1857553, "net_revenue": 1446169, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 2945 }, { "average_project_size": 88381, "billable_hours_per_employee": 135, "client_concentration": 0.17, "client_retention_rate": 0.65, "employee_utilization_rate": 0.64, "gross_billings": 1691612, "net_revenue": 1470807, "new_client_acquisition": 4, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 2996 } ], "balance_sheet": [ { "assets": 1651419, "current_assets": 613195, "current_liabilities": 525668, "equity": 944868, "fixed_assets": 1038224, "liabilities": 946100, "long_term_liabilities": 420432, "quarter": 1 }, { "assets": 1703562, "current_assets": 790233, "current_liabilities": 489055, "equity": 1000541, "fixed_assets": 913329, "liabilities": 954793, "long_term_liabilities": 465738, "quarter": 2 }, { "assets": 1757351, "current_assets": 701898, "current_liabilities": 465895, "equity": 1050347, "fixed_assets": 1055453, "liabilities": 963567, "long_term_liabilities": 497672, "quarter": 3 }, { "assets": 1812838, "current_assets": 882972, "current_liabilities": 578385, "equity": 1111865, "fixed_assets": 929866, "liabilities": 972421, "long_term_liabilities": 394036, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -19561, "financing_cash_flow": -146847, "investing_cash_flow": -193290, "net_cash_flow": 118740, "operating_cash_flow": 302340, "quarter": 1 }, { "change_in_working_capital": -36014, "financing_cash_flow": -112083, "investing_cash_flow": -446327, "net_cash_flow": 249268, "operating_cash_flow": 351069, "quarter": 2 }, { "change_in_working_capital": 313, "financing_cash_flow": -167502, "investing_cash_flow": -168856, "net_cash_flow": -74339, "operating_cash_flow": 330479, "quarter": 3 }, { "change_in_working_capital": 15857, "financing_cash_flow": -136217, "investing_cash_flow": -415566, "net_cash_flow": 348670, "operating_cash_flow": 354957, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8466203913119565, "current_ratio": 1.166506235875115, "debt_to_equity_ratio": 1.0013038858337884, "profit_margin": 0.17133589628967366, "quarter": 1, "return_on_assets": 0.14505646356254834, "return_on_equity": 0.25352641850501867 }, { "asset_turnover_ratio": 0.8346887286755633, "current_ratio": 1.6158366645878275, "debt_to_equity_ratio": 0.9542767362856694, "profit_margin": 0.17706182521955857, "quarter": 2, "return_on_assets": 0.14779150978948816, "return_on_equity": 0.2516358649970366 }, { "asset_turnover_ratio": 0.8229255282524663, "current_ratio": 1.5065583446914004, "debt_to_equity_ratio": 0.9173796849993383, "profit_margin": 0.1774087260894128, "quarter": 3, "return_on_assets": 0.14599416963372713, "return_on_equity": 0.24426499052217981 }, { "asset_turnover_ratio": 0.8113284253750197, "current_ratio": 1.5266163541585622, "debt_to_equity_ratio": 0.8745854937424957, "profit_margin": 0.18455718527311876, "quarter": 4, "return_on_assets": 0.14973649051928523, "return_on_equity": 0.24413755267051307 } ], "income_statement": [ { "depreciation": 62791, "expenses": 1082931, "income_tax": 75645, "marketing_expense": 155603, "net_income": 315194, "net_profit": 239549, "operational_expense": 691157, "product_revenue": 548903, "quarter": 1, "rd_expense": 165012, "revenue": 1398125, "salaries_expense": 509382, "service_revenue": 849222 }, { "depreciation": 99297, "expenses": 1098805, "income_tax": 71367, "marketing_expense": 114423, "net_income": 323139, "net_profit": 251772, "operational_expense": 621915, "product_revenue": 457524, "quarter": 2, "rd_expense": 162774, "revenue": 1421944, "salaries_expense": 537412, "service_revenue": 964420 }, { "depreciation": 73916, "expenses": 1114912, "income_tax": 74694, "marketing_expense": 213381, "net_income": 331257, "net_profit": 256563, "operational_expense": 657447, "product_revenue": 313810, "quarter": 3, "rd_expense": 182615, "revenue": 1446169, "salaries_expense": 339977, "service_revenue": 1132359 }, { "depreciation": 83509, "expenses": 1131255, "income_tax": 68104, "marketing_expense": 219702, "net_income": 339552, "net_profit": 271448, "operational_expense": 633737, "product_revenue": 581524, "quarter": 4, "rd_expense": 126516, "revenue": 1470807, "salaries_expense": 548240, "service_revenue": 889283 } ], "market_conditions": { "gdp_growth": [ 0.021201488633582524, 0.017640437252304367, 0.010982391397013213, 0.02430679141630971 ], "inflation_rate": [ 0.014755825313101857, 0.00952833329015311, 0.007559093720049341, 0.008179331645200304 ], "interest_rate": [ 0.035194913359718034, 0.03863663466315302, 0.03955703390435148, 0.038413704085641896 ], "year": 2003 }, "random_event": null, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 176663, "billable_hours_per_employee": 125, "client_concentration": 0.29, "client_retention_rate": 0.72, "employee_utilization_rate": 0.61, "gross_billings": 858875, "net_revenue": 761736, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 1551 }, { "average_project_size": 116338, "billable_hours_per_employee": 158, "client_concentration": 0.23, "client_retention_rate": 0.66, "employee_utilization_rate": 0.62, "gross_billings": 970918, "net_revenue": 786514, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 1602 }, { "average_project_size": 157506, "billable_hours_per_employee": 144, "client_concentration": 0.23, "client_retention_rate": 0.64, "employee_utilization_rate": 0.79, "gross_billings": 954925, "net_revenue": 812099, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 1654 }, { "average_project_size": 85100, "billable_hours_per_employee": 105, "client_concentration": 0.33, "client_retention_rate": 0.71, "employee_utilization_rate": 0.68, "gross_billings": 1069845, "net_revenue": 838516, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 1708 } ], "balance_sheet": [ { "assets": 820050, "current_assets": 277799, "current_liabilities": 259138, "equity": 563540, "fixed_assets": 542251, "liabilities": 464787, "long_term_liabilities": 205649, "quarter": 1 }, { "assets": 842515, "current_assets": 358980, "current_liabilities": 219816, "equity": 587284, "fixed_assets": 483535, "liabilities": 471605, "long_term_liabilities": 251789, "quarter": 2 }, { "assets": 865596, "current_assets": 426808, "current_liabilities": 269337, "equity": 604379, "fixed_assets": 438788, "liabilities": 478523, "long_term_liabilities": 209186, "quarter": 3 }, { "assets": 889308, "current_assets": 377211, "current_liabilities": 291325, "equity": 619411, "fixed_assets": 512097, "liabilities": 485542, "long_term_liabilities": 194217, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 30433, "financing_cash_flow": -197838, "investing_cash_flow": -241138, "net_cash_flow": -188959, "operating_cash_flow": 244249, "quarter": 1 }, { "change_in_working_capital": 75065, "financing_cash_flow": 31488, "investing_cash_flow": -427101, "net_cash_flow": -203322, "operating_cash_flow": 252283, "quarter": 2 }, { "change_in_working_capital": -70506, "financing_cash_flow": 85072, "investing_cash_flow": -208921, "net_cash_flow": -136776, "operating_cash_flow": 257832, "quarter": 3 }, { "change_in_working_capital": 88970, "financing_cash_flow": -195206, "investing_cash_flow": -484548, "net_cash_flow": -43595, "operating_cash_flow": 250784, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9288897018474483, "current_ratio": 1.0720118238158818, "debt_to_equity_ratio": 0.8247631046598289, "profit_margin": 0.2734241259438966, "quarter": 1, "return_on_assets": 0.25398085482592525, "return_on_equity": 0.36958689711466797 }, { "asset_turnover_ratio": 0.9335311537480044, "current_ratio": 1.633093132438039, "debt_to_equity_ratio": 0.8030271555159003, "profit_margin": 0.2751050839527332, "quarter": 2, "return_on_assets": 0.25681916642433666, "return_on_equity": 0.3684316276282003 }, { "asset_turnover_ratio": 0.9381963410182117, "current_ratio": 1.584661594953534, "debt_to_equity_ratio": 0.7917598063466799, "profit_margin": 0.26758560224800176, "quarter": 3, "return_on_assets": 0.25104783293822985, "return_on_equity": 0.35955253243411833 }, { "asset_turnover_ratio": 0.9428859292843424, "current_ratio": 1.2948116364884579, "debt_to_equity_ratio": 0.7838769411586168, "profit_margin": 0.25717457985297837, "quarter": 4, "return_on_assets": 0.24248629271298583, "return_on_equity": 0.34814525412044667 } ], "income_statement": [ { "depreciation": 35972, "expenses": 486000, "income_tax": 67459, "marketing_expense": 87928, "net_income": 275736, "net_profit": 208277, "operational_expense": 310535, "product_revenue": 254935, "quarter": 1, "rd_expense": 62834, "revenue": 761736, "salaries_expense": 199519, "service_revenue": 506801 }, { "depreciation": 35909, "expenses": 504690, "income_tax": 65450, "marketing_expense": 76586, "net_income": 281824, "net_profit": 216374, "operational_expense": 289725, "product_revenue": 196938, "quarter": 2, "rd_expense": 75488, "revenue": 786514, "salaries_expense": 172378, "service_revenue": 589576 }, { "depreciation": 40526, "expenses": 524099, "income_tax": 70694, "marketing_expense": 73726, "net_income": 288000, "net_profit": 217306, "operational_expense": 351021, "product_revenue": 197077, "quarter": 3, "rd_expense": 63842, "revenue": 812099, "salaries_expense": 167712, "service_revenue": 615022 }, { "depreciation": 35139, "expenses": 544255, "income_tax": 78616, "marketing_expense": 96856, "net_income": 294261, "net_profit": 215645, "operational_expense": 377819, "product_revenue": 224693, "quarter": 4, "rd_expense": 99716, "revenue": 838516, "salaries_expense": 163978, "service_revenue": 613823 } ], "market_conditions": { "gdp_growth": [ 0.039067522318035945, 0.027851757580800496, 0.032163253610124634, 0.0383392755559651 ], "inflation_rate": [ 0.00997441483160721, 0.01138611732788821, 0.013536329826436235, 0.01205622178570828 ], "interest_rate": [ 0.03708876365740329, 0.038467395538262325, 0.040300821060932204, 0.031101476966319187 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 57486, "billable_hours_per_employee": 140, "client_concentration": 0.13, "client_retention_rate": 0.67, "employee_utilization_rate": 0.67, "gross_billings": 703017, "net_revenue": 557132, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 1135 }, { "average_project_size": 191963, "billable_hours_per_employee": 94, "client_concentration": 0.17, "client_retention_rate": 0.82, "employee_utilization_rate": 0.6, "gross_billings": 658655, "net_revenue": 576415, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 1174 }, { "average_project_size": 111926, "billable_hours_per_employee": 139, "client_concentration": 0.25, "client_retention_rate": 0.77, "employee_utilization_rate": 0.7, "gross_billings": 658187, "net_revenue": 596365, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 1215 }, { "average_project_size": 81863, "billable_hours_per_employee": 117, "client_concentration": 0.14, "client_retention_rate": 0.75, "employee_utilization_rate": 0.63, "gross_billings": 780769, "net_revenue": 617006, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 1257 } ], "balance_sheet": [ { "assets": 829359, "current_assets": 303418, "current_liabilities": 153427, "equity": 655845, "fixed_assets": 525941, "liabilities": 336525, "long_term_liabilities": 183098, "quarter": 1 }, { "assets": 852974, "current_assets": 288926, "current_liabilities": 196078, "equity": 662937, "fixed_assets": 564048, "liabilities": 343872, "long_term_liabilities": 147794, "quarter": 2 }, { "assets": 877261, "current_assets": 409657, "current_liabilities": 155426, "equity": 698815, "fixed_assets": 467604, "liabilities": 351379, "long_term_liabilities": 195953, "quarter": 3 }, { "assets": 902240, "current_assets": 415109, "current_liabilities": 205043, "equity": 712849, "fixed_assets": 487131, "liabilities": 359050, "long_term_liabilities": 154007, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 73564, "financing_cash_flow": -60374, "investing_cash_flow": -109329, "net_cash_flow": -306622, "operating_cash_flow": 186905, "quarter": 1 }, { "change_in_working_capital": -78418, "financing_cash_flow": 117405, "investing_cash_flow": -455223, "net_cash_flow": -184981, "operating_cash_flow": 180942, "quarter": 2 }, { "change_in_working_capital": -85806, "financing_cash_flow": 151225, "investing_cash_flow": -144733, "net_cash_flow": -19242, "operating_cash_flow": 205894, "quarter": 3 }, { "change_in_working_capital": 25943, "financing_cash_flow": -190427, "investing_cash_flow": -237091, "net_cash_flow": -106869, "operating_cash_flow": 199754, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6717621681322563, "current_ratio": 1.977604984781036, "debt_to_equity_ratio": 0.513116666285479, "profit_margin": 0.29258954789888214, "quarter": 1, "return_on_assets": 0.19655058906938974, "return_on_equity": 0.24855110582530934 }, { "asset_turnover_ratio": 0.675770891023642, "current_ratio": 1.473525841756852, "debt_to_equity_ratio": 0.5187099226623344, "profit_margin": 0.2668823677385217, "quarter": 2, "return_on_assets": 0.1803513354451601, "return_on_equity": 0.2320507076841389 }, { "asset_turnover_ratio": 0.679803388045291, "current_ratio": 2.635704450992755, "debt_to_equity_ratio": 0.502821204467563, "profit_margin": 0.28997845279317197, "quarter": 3, "return_on_assets": 0.19712833466892976, "return_on_equity": 0.24746606755722186 }, { "asset_turnover_ratio": 0.6838601702429509, "current_ratio": 2.024497300566223, "debt_to_equity_ratio": 0.5036831082038412, "profit_margin": 0.27497139411934407, "quarter": 4, "return_on_assets": 0.18804198439439618, "return_on_equity": 0.23800131584669404 } ], "income_statement": [ { "depreciation": 23894, "expenses": 348389, "income_tax": 45732, "marketing_expense": 65446, "net_income": 208743, "net_profit": 163011, "operational_expense": 182824, "product_revenue": 182263, "quarter": 1, "rd_expense": 58086, "revenue": 557132, "salaries_expense": 112774, "service_revenue": 374869 }, { "depreciation": 27107, "expenses": 358758, "income_tax": 63822, "marketing_expense": 41640, "net_income": 217657, "net_profit": 153835, "operational_expense": 199913, "product_revenue": 228218, "quarter": 2, "rd_expense": 70204, "revenue": 576415, "salaries_expense": 178870, "service_revenue": 348197 }, { "depreciation": 32961, "expenses": 369436, "income_tax": 53996, "marketing_expense": 56963, "net_income": 226929, "net_profit": 172933, "operational_expense": 256088, "product_revenue": 231092, "quarter": 3, "rd_expense": 61175, "revenue": 596365, "salaries_expense": 151043, "service_revenue": 365273 }, { "depreciation": 30095, "expenses": 380432, "income_tax": 66915, "marketing_expense": 49107, "net_income": 236574, "net_profit": 169659, "operational_expense": 241743, "product_revenue": 167463, "quarter": 4, "rd_expense": 61225, "revenue": 617006, "salaries_expense": 133797, "service_revenue": 449543 } ], "market_conditions": { "gdp_growth": [ 0.016116291538339073, 0.012876555634280942, 0.0195314797309378, 0.020124281660940255 ], "inflation_rate": [ 0.014873628717531139, 0.016963794438074033, 0.018242960422097672, 0.019853802575059008 ], "interest_rate": [ 0.02569318183736772, 0.024386210097507917, 0.027371290828098825, 0.028639888595915503 ], "year": 2005 }, "random_event": null, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 143533, "billable_hours_per_employee": 108, "client_concentration": 0.22, "client_retention_rate": 0.81, "employee_utilization_rate": 0.75, "gross_billings": 6035183, "net_revenue": 4897417, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 9974 }, { "average_project_size": 151960, "billable_hours_per_employee": 136, "client_concentration": 0.24, "client_retention_rate": 0.61, "employee_utilization_rate": 0.7, "gross_billings": 5780099, "net_revenue": 5135494, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 10459 }, { "average_project_size": 98055, "billable_hours_per_employee": 89, "client_concentration": 0.31, "client_retention_rate": 0.78, "employee_utilization_rate": 0.73, "gross_billings": 6342002, "net_revenue": 5385145, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 10968 }, { "average_project_size": 133830, "billable_hours_per_employee": 150, "client_concentration": 0.19, "client_retention_rate": 0.65, "employee_utilization_rate": 0.63, "gross_billings": 7105994, "net_revenue": 5646932, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 11501 } ], "balance_sheet": [ { "assets": 6787930, "current_assets": 2929211, "current_liabilities": 1996707, "equity": 4255566, "fixed_assets": 3858719, "liabilities": 3779320, "long_term_liabilities": 1782613, "quarter": 1 }, { "assets": 6949338, "current_assets": 3236734, "current_liabilities": 2069636, "equity": 4469362, "fixed_assets": 3712604, "liabilities": 3815500, "long_term_liabilities": 1745864, "quarter": 2 }, { "assets": 7114584, "current_assets": 2286339, "current_liabilities": 1804820, "equity": 4616089, "fixed_assets": 4828245, "liabilities": 3852027, "long_term_liabilities": 2047207, "quarter": 3 }, { "assets": 7283759, "current_assets": 2783376, "current_liabilities": 1618242, "equity": 4976141, "fixed_assets": 4500383, "liabilities": 3888904, "long_term_liabilities": 2270662, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 58141, "financing_cash_flow": 48812, "investing_cash_flow": -277450, "net_cash_flow": 824012, "operating_cash_flow": 1418702, "quarter": 1 }, { "change_in_working_capital": -29388, "financing_cash_flow": -192712, "investing_cash_flow": -140596, "net_cash_flow": 1233074, "operating_cash_flow": 1657200, "quarter": 2 }, { "change_in_working_capital": 76946, "financing_cash_flow": 193490, "investing_cash_flow": -371309, "net_cash_flow": 1072198, "operating_cash_flow": 1597160, "quarter": 3 }, { "change_in_working_capital": 63404, "financing_cash_flow": 169559, "investing_cash_flow": -308933, "net_cash_flow": 1875721, "operating_cash_flow": 1800528, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7214890253729782, "current_ratio": 1.4670209499941653, "debt_to_equity_ratio": 0.8880886819755586, "profit_margin": 0.254615034823459, "quarter": 1, "return_on_assets": 0.18370195332008432, "return_on_equity": 0.29301766204542473 }, { "asset_turnover_ratio": 0.7389903901637825, "current_ratio": 1.5639146207352403, "debt_to_equity_ratio": 0.8537012665342392, "profit_margin": 0.26005755239904865, "quarter": 2, "return_on_assets": 0.19218003211241128, "return_on_equity": 0.29881759409956055 }, { "asset_turnover_ratio": 0.7569163565993458, "current_ratio": 1.2667961347946055, "debt_to_equity_ratio": 0.8344784946737379, "profit_margin": 0.25134550694549546, "quarter": 3, "return_on_assets": 0.19024752536479997, "return_on_equity": 0.29322051632886625 }, { "asset_turnover_ratio": 0.7752771611471494, "current_ratio": 1.719999851690909, "debt_to_equity_ratio": 0.7815100094631563, "profit_margin": 0.2800256847435032, "quarter": 4, "return_on_assets": 0.2170975179162298, "return_on_equity": 0.31777355183464456 } ], "income_statement": [ { "depreciation": 171746, "expenses": 3188968, "income_tax": 461493, "marketing_expense": 618068, "net_income": 1708449, "net_profit": 1246956, "operational_expense": 1985055, "product_revenue": 1715797, "quarter": 1, "rd_expense": 575183, "revenue": 4897417, "salaries_expense": 1352702, "service_revenue": 3181620 }, { "depreciation": 321676, "expenses": 3328619, "income_tax": 471351, "marketing_expense": 385425, "net_income": 1806875, "net_profit": 1335524, "operational_expense": 1804058, "product_revenue": 1844742, "quarter": 2, "rd_expense": 432920, "revenue": 5135494, "salaries_expense": 1037057, "service_revenue": 3290752 }, { "depreciation": 243628, "expenses": 3474386, "income_tax": 557227, "marketing_expense": 563220, "net_income": 1910759, "net_profit": 1353532, "operational_expense": 2139100, "product_revenue": 2008953, "quarter": 3, "rd_expense": 641681, "revenue": 5385145, "salaries_expense": 1435694, "service_revenue": 3376192 }, { "depreciation": 219242, "expenses": 3626537, "income_tax": 439109, "marketing_expense": 574433, "net_income": 2020395, "net_profit": 1581286, "operational_expense": 2479626, "product_revenue": 1374967, "quarter": 4, "rd_expense": 681015, "revenue": 5646932, "salaries_expense": 1743355, "service_revenue": 4271965 } ], "market_conditions": { "gdp_growth": [ 0.013760768161779477, 0.010667361087893195, 0.01813330167450004, 0.016215941518622004 ], "inflation_rate": [ 0.013626168359293846, 0.017663425872326947, 0.018143644912489917, 0.015600219699713574 ], "interest_rate": [ 0.023902754759607216, 0.020921931281616027, 0.023766895107319705, 0.027692750706004857 ], "year": 2006 }, "random_event": { "description": "Taylor-Wright Technology Adoption in 2006", "impact": 0.03, "type": "Technology Adoption" }, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 191896, "billable_hours_per_employee": 133, "client_concentration": 0.16, "client_retention_rate": 0.66, "employee_utilization_rate": 0.69, "gross_billings": 5019972, "net_revenue": 3930518, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 8005 }, { "average_project_size": 101070, "billable_hours_per_employee": 101, "client_concentration": 0.13, "client_retention_rate": 0.8, "employee_utilization_rate": 0.75, "gross_billings": 4920272, "net_revenue": 3989156, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 8125 }, { "average_project_size": 109184, "billable_hours_per_employee": 151, "client_concentration": 0.28, "client_retention_rate": 0.72, "employee_utilization_rate": 0.72, "gross_billings": 4867219, "net_revenue": 4048670, "new_client_acquisition": 4, "organic_growth": 0.15, "quarter": 3, "revenue_per_employee": 8246 }, { "average_project_size": 181500, "billable_hours_per_employee": 116, "client_concentration": 0.26, "client_retention_rate": 0.76, "employee_utilization_rate": 0.62, "gross_billings": 4610562, "net_revenue": 4109071, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 8369 } ], "balance_sheet": [ { "assets": 4137807, "current_assets": 1678916, "current_liabilities": 984796, "equity": 3386813, "fixed_assets": 2458891, "liabilities": 1717184, "long_term_liabilities": 732388, "quarter": 1 }, { "assets": 4207438, "current_assets": 1617269, "current_liabilities": 850319, "equity": 3358354, "fixed_assets": 2590169, "liabilities": 1765141, "long_term_liabilities": 914822, "quarter": 2 }, { "assets": 4278240, "current_assets": 1463482, "current_liabilities": 1085156, "equity": 3383780, "fixed_assets": 2814758, "liabilities": 1814438, "long_term_liabilities": 729282, "quarter": 3 }, { "assets": 4350234, "current_assets": 1695084, "current_liabilities": 1087611, "equity": 3517679, "fixed_assets": 2655150, "liabilities": 1865111, "long_term_liabilities": 777500, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 98677, "financing_cash_flow": 94413, "investing_cash_flow": -233707, "net_cash_flow": 1269699, "operating_cash_flow": 1224411, "quarter": 1 }, { "change_in_working_capital": 94747, "financing_cash_flow": 18644, "investing_cash_flow": -197299, "net_cash_flow": 1066410, "operating_cash_flow": 1157877, "quarter": 2 }, { "change_in_working_capital": -49973, "financing_cash_flow": -141058, "investing_cash_flow": -308839, "net_cash_flow": 751084, "operating_cash_flow": 1167851, "quarter": 3 }, { "change_in_working_capital": -27588, "financing_cash_flow": -186043, "investing_cash_flow": -150279, "net_cash_flow": 851745, "operating_cash_flow": 1232597, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9499036566954427, "current_ratio": 1.7048363315854247, "debt_to_equity_ratio": 0.5070206120030837, "profit_margin": 0.24581747240440063, "quarter": 1, "return_on_assets": 0.23350291591657127, "return_on_equity": 0.2852799962678778 }, { "asset_turnover_ratio": 0.9481199722966803, "current_ratio": 1.901955619008866, "debt_to_equity_ratio": 0.5255970633232828, "profit_margin": 0.2296367953521998, "quarter": 2, "return_on_assets": 0.21772323204762614, "return_on_equity": 0.27276963655409764 }, { "asset_turnover_ratio": 0.9463400837727663, "current_ratio": 1.3486374309315896, "debt_to_equity_ratio": 0.5362163024782935, "profit_margin": 0.2272296828341159, "quarter": 3, "return_on_assets": 0.21503655708889638, "return_on_equity": 0.27187878644592733 }, { "asset_turnover_ratio": 0.944563212001929, "current_ratio": 1.5585388525860808, "debt_to_equity_ratio": 0.5302106872173384, "profit_margin": 0.2512869697311144, "quarter": 4, "return_on_assets": 0.23735642726345296, "return_on_equity": 0.2935333212609792 } ], "income_statement": [ { "depreciation": 258221, "expenses": 2674792, "income_tax": 289536, "marketing_expense": 270702, "net_income": 1255726, "net_profit": 966190, "operational_expense": 1845175, "product_revenue": 1053057, "quarter": 1, "rd_expense": 411707, "revenue": 3930518, "salaries_expense": 1323654, "service_revenue": 2877461 }, { "depreciation": 241820, "expenses": 2717870, "income_tax": 355229, "marketing_expense": 413131, "net_income": 1271286, "net_profit": 916057, "operational_expense": 1882747, "product_revenue": 1220486, "quarter": 2, "rd_expense": 349577, "revenue": 3989156, "salaries_expense": 1320460, "service_revenue": 2768670 }, { "depreciation": 247873, "expenses": 2761643, "income_tax": 367049, "marketing_expense": 365368, "net_income": 1287027, "net_profit": 919978, "operational_expense": 1553438, "product_revenue": 1488485, "quarter": 3, "rd_expense": 464285, "revenue": 4048670, "salaries_expense": 1136354, "service_revenue": 2560185 }, { "depreciation": 200041, "expenses": 2806120, "income_tax": 270395, "marketing_expense": 423356, "net_income": 1302951, "net_profit": 1032556, "operational_expense": 1563721, "product_revenue": 1192360, "quarter": 4, "rd_expense": 303278, "revenue": 4109071, "salaries_expense": 1097203, "service_revenue": 2916711 } ], "market_conditions": { "gdp_growth": [ 0.02383774138544957, 0.03273730834691055, 0.02948371091502913, 0.033485836218260075 ], "inflation_rate": [ 0.023156150004131303, 0.017903643571021838, 0.01598693212447984, 0.022146277396496335 ], "interest_rate": [ 0.029770985341088574, 0.031097308452484682, 0.032133160203271977, 0.03125302723144077 ], "year": 2007 }, "random_event": { "description": "Taylor-Wright Award Nomination in 2007", "impact": -0.01, "type": "Award Nomination" }, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 163586, "billable_hours_per_employee": 140, "client_concentration": 0.27, "client_retention_rate": 0.65, "employee_utilization_rate": 0.65, "gross_billings": 3939872, "net_revenue": 3218934, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 6556 }, { "average_project_size": 169623, "billable_hours_per_employee": 102, "client_concentration": 0.35, "client_retention_rate": 0.64, "employee_utilization_rate": 0.61, "gross_billings": 4047741, "net_revenue": 3328341, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 6779 }, { "average_project_size": 98353, "billable_hours_per_employee": 90, "client_concentration": 0.17, "client_retention_rate": 0.71, "employee_utilization_rate": 0.61, "gross_billings": 4072553, "net_revenue": 3441468, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 7009 }, { "average_project_size": 181468, "billable_hours_per_employee": 87, "client_concentration": 0.27, "client_retention_rate": 0.86, "employee_utilization_rate": 0.76, "gross_billings": 4263792, "net_revenue": 3558439, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 7247 } ], "balance_sheet": [ { "assets": 4261557, "current_assets": 1961448, "current_liabilities": 1312506, "equity": 2363743, "fixed_assets": 2300109, "liabilities": 2497332, "long_term_liabilities": 1184826, "quarter": 1 }, { "assets": 4319423, "current_assets": 1427724, "current_liabilities": 1400178, "equity": 2328963, "fixed_assets": 2891699, "liabilities": 2553179, "long_term_liabilities": 1153001, "quarter": 2 }, { "assets": 4378075, "current_assets": 1599452, "current_liabilities": 1395247, "equity": 2398362, "fixed_assets": 2778623, "liabilities": 2610275, "long_term_liabilities": 1215028, "quarter": 3 }, { "assets": 4437523, "current_assets": 1868972, "current_liabilities": 1090119, "equity": 2396805, "fixed_assets": 2568551, "liabilities": 2668647, "long_term_liabilities": 1578528, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 55562, "financing_cash_flow": -81316, "investing_cash_flow": -401375, "net_cash_flow": 613627, "operating_cash_flow": 826911, "quarter": 1 }, { "change_in_working_capital": 67567, "financing_cash_flow": -45036, "investing_cash_flow": -449932, "net_cash_flow": 428797, "operating_cash_flow": 715028, "quarter": 2 }, { "change_in_working_capital": 84744, "financing_cash_flow": 131930, "investing_cash_flow": -434866, "net_cash_flow": 463829, "operating_cash_flow": 811761, "quarter": 3 }, { "change_in_working_capital": -18892, "financing_cash_flow": 94988, "investing_cash_flow": -468410, "net_cash_flow": 606223, "operating_cash_flow": 830724, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7553422375906271, "current_ratio": 1.4944297397497612, "debt_to_equity_ratio": 1.0565158733415605, "profit_margin": 0.18624737257738122, "quarter": 1, "return_on_assets": 0.1406805071479743, "return_on_equity": 0.2536307881186745 }, { "asset_turnover_ratio": 0.7705522242206887, "current_ratio": 1.0196732129772073, "debt_to_equity_ratio": 1.0962728905525765, "profit_margin": 0.16906891451326653, "quarter": 2, "return_on_assets": 0.130276428124775, "return_on_equity": 0.2416178359209657 }, { "asset_turnover_ratio": 0.7860687630979368, "current_ratio": 1.1463575983320515, "debt_to_equity_ratio": 1.0883573872501315, "profit_margin": 0.18322471689406963, "quarter": 3, "return_on_assets": 0.14402722657789097, "return_on_equity": 0.2629136052022172 }, { "asset_turnover_ratio": 0.801897590164603, "current_ratio": 1.7144660353594423, "debt_to_equity_ratio": 1.1134184883626328, "profit_margin": 0.17646192614233375, "quarter": 4, "return_on_assets": 0.14150439332934162, "return_on_equity": 0.26198585199880675 } ], "income_statement": [ { "depreciation": 227393, "expenses": 2463236, "income_tax": 156180, "marketing_expense": 349510, "net_income": 755698, "net_profit": 599518, "operational_expense": 1608161, "product_revenue": 1188128, "quarter": 1, "rd_expense": 271234, "revenue": 3218934, "salaries_expense": 833610, "service_revenue": 2030806 }, { "depreciation": 152309, "expenses": 2542430, "income_tax": 223192, "marketing_expense": 438846, "net_income": 785911, "net_profit": 562719, "operational_expense": 1576904, "product_revenue": 1185896, "quarter": 2, "rd_expense": 388592, "revenue": 3328341, "salaries_expense": 1114659, "service_revenue": 2142445 }, { "depreciation": 181199, "expenses": 2624171, "income_tax": 186735, "marketing_expense": 373859, "net_income": 817297, "net_profit": 630562, "operational_expense": 1317365, "product_revenue": 1225959, "quarter": 3, "rd_expense": 394662, "revenue": 3441468, "salaries_expense": 1028024, "service_revenue": 2215509 }, { "depreciation": 202795, "expenses": 2708540, "income_tax": 221970, "marketing_expense": 474220, "net_income": 849899, "net_profit": 627929, "operational_expense": 1799230, "product_revenue": 879945, "quarter": 4, "rd_expense": 534471, "revenue": 3558439, "salaries_expense": 992492, "service_revenue": 2678494 } ], "market_conditions": { "gdp_growth": [ 0.029914125325825908, 0.021909013696517435, 0.03184984545298749, 0.03162473175578516 ], "inflation_rate": [ 0.01864091261679478, 0.013957789204145754, 0.020289116846830164, 0.020686502946510837 ], "interest_rate": [ 0.03204005099649509, 0.031799395069473345, 0.029834384330234213, 0.03195307719370404 ], "year": 2008 }, "random_event": { "description": "Taylor-Wright Technology Adoption in 2008", "impact": 0.05, "type": "Technology Adoption" }, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 131852, "billable_hours_per_employee": 118, "client_concentration": 0.22, "client_retention_rate": 0.6, "employee_utilization_rate": 0.75, "gross_billings": 1674877, "net_revenue": 1362205, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 2774 }, { "average_project_size": 132074, "billable_hours_per_employee": 107, "client_concentration": 0.14, "client_retention_rate": 0.62, "employee_utilization_rate": 0.61, "gross_billings": 1591403, "net_revenue": 1387824, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 2827 }, { "average_project_size": 51327, "billable_hours_per_employee": 108, "client_concentration": 0.17, "client_retention_rate": 0.86, "employee_utilization_rate": 0.79, "gross_billings": 1763590, "net_revenue": 1413926, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 2880 }, { "average_project_size": 105491, "billable_hours_per_employee": 135, "client_concentration": 0.33, "client_retention_rate": 0.8, "employee_utilization_rate": 0.69, "gross_billings": 1733408, "net_revenue": 1440518, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 2934 } ], "balance_sheet": [ { "assets": 1823520, "current_assets": 902975, "current_liabilities": 503700, "equity": 1159381, "fixed_assets": 920545, "liabilities": 1011646, "long_term_liabilities": 507946, "quarter": 1 }, { "assets": 1846751, "current_assets": 555182, "current_liabilities": 468162, "equity": 1130358, "fixed_assets": 1291569, "liabilities": 1040185, "long_term_liabilities": 572023, "quarter": 2 }, { "assets": 1870278, "current_assets": 659137, "current_liabilities": 440693, "equity": 1131484, "fixed_assets": 1211141, "liabilities": 1069528, "long_term_liabilities": 628835, "quarter": 3 }, { "assets": 1894105, "current_assets": 636410, "current_liabilities": 656758, "equity": 1125973, "fixed_assets": 1257695, "liabilities": 1099699, "long_term_liabilities": 442941, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 85528, "financing_cash_flow": -160590, "investing_cash_flow": -274664, "net_cash_flow": 238872, "operating_cash_flow": 410392, "quarter": 1 }, { "change_in_working_capital": 23457, "financing_cash_flow": -7416, "investing_cash_flow": -368455, "net_cash_flow": -116464, "operating_cash_flow": 382813, "quarter": 2 }, { "change_in_working_capital": -47214, "financing_cash_flow": 117978, "investing_cash_flow": -179339, "net_cash_flow": 202296, "operating_cash_flow": 394990, "quarter": 3 }, { "change_in_working_capital": 90997, "financing_cash_flow": -121837, "investing_cash_flow": -384523, "net_cash_flow": 144100, "operating_cash_flow": 417954, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7470195007458102, "current_ratio": 1.792684137383363, "debt_to_equity_ratio": 0.8725742443597058, "profit_margin": 0.2551062431865982, "quarter": 1, "return_on_assets": 0.19056933842239185, "return_on_equity": 0.2997349447679408 }, { "asset_turnover_ratio": 0.7514949227047935, "current_ratio": 1.1858758293069493, "debt_to_equity_ratio": 0.9202261584383, "profit_margin": 0.2333091227706107, "quarter": 2, "return_on_assets": 0.17533062118282325, "return_on_equity": 0.2864508412379087 }, { "asset_turnover_ratio": 0.7559977714542971, "current_ratio": 1.495682935739846, "debt_to_equity_ratio": 0.9452435916018256, "profit_margin": 0.23391181716723505, "quarter": 3, "return_on_assets": 0.1768368124952547, "return_on_equity": 0.2923010842398125 }, { "asset_turnover_ratio": 0.7605270035188123, "current_ratio": 0.9690175072096572, "debt_to_equity_ratio": 0.9766655150700772, "profit_margin": 0.23017206310507748, "quarter": 4, "return_on_assets": 0.17505206944704754, "return_on_equity": 0.2944715370617235 } ], "income_statement": [ { "depreciation": 62885, "expenses": 925655, "income_tax": 89043, "marketing_expense": 140647, "net_income": 436550, "net_profit": 347507, "operational_expense": 632976, "product_revenue": 466781, "quarter": 1, "rd_expense": 101935, "revenue": 1362205, "salaries_expense": 330563, "service_revenue": 895424 }, { "depreciation": 59021, "expenses": 946468, "income_tax": 117564, "marketing_expense": 184284, "net_income": 441356, "net_profit": 323792, "operational_expense": 621111, "product_revenue": 443412, "quarter": 2, "rd_expense": 161168, "revenue": 1387824, "salaries_expense": 349623, "service_revenue": 944412 }, { "depreciation": 64256, "expenses": 967749, "income_tax": 115443, "marketing_expense": 184190, "net_income": 446177, "net_profit": 330734, "operational_expense": 675670, "product_revenue": 339135, "quarter": 3, "rd_expense": 143779, "revenue": 1413926, "salaries_expense": 437458, "service_revenue": 1074791 }, { "depreciation": 86387, "expenses": 989509, "income_tax": 119442, "marketing_expense": 108774, "net_income": 451009, "net_profit": 331567, "operational_expense": 598061, "product_revenue": 382364, "quarter": 4, "rd_expense": 125475, "revenue": 1440518, "salaries_expense": 459003, "service_revenue": 1058154 } ], "market_conditions": { "gdp_growth": [ 0.026421012482406706, 0.032644958872836936, 0.01988573189731622, 0.027197097728287867 ], "inflation_rate": [ 0.01118646031510416, 0.014354065392348278, 0.007192488996148269, 0.012944346654669682 ], "interest_rate": [ 0.019992964271688857, 0.020255828177483618, 0.018561721888472858, 0.016509670120154148 ], "year": 2009 }, "random_event": { "description": "Taylor-Wright Senior Leadership Change in 2009", "impact": 0, "type": "Senior Leadership Change" }, "year": 2009 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Average", "founding_year": 1993, "industry": "Advertising", "location": "Katherinemouth", "name": "Wyatt, Hancock and Evans", "num_employees": 52, "region": "Middle East & Africa", "revenue_size": "Large", "website": "www.wyatt,hancockandevans.com" }

[ { "advertising_kpis": [ { "average_project_size": 73644, "billable_hours_per_employee": 121, "client_concentration": 0.14, "client_retention_rate": 0.68, "employee_utilization_rate": 0.67, "gross_billings": 83875797, "net_revenue": 68785634, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 1322801 }, { "average_project_size": 79305, "billable_hours_per_employee": 160, "client_concentration": 0.25, "client_retention_rate": 0.89, "employee_utilization_rate": 0.72, "gross_billings": 77341043, "net_revenue": 68502426, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 1317354 }, { "average_project_size": 65466, "billable_hours_per_employee": 112, "client_concentration": 0.29, "client_retention_rate": 0.62, "employee_utilization_rate": 0.62, "gross_billings": 87539858, "net_revenue": 68220384, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 1311930 }, { "average_project_size": 106391, "billable_hours_per_employee": 150, "client_concentration": 0.11, "client_retention_rate": 0.79, "employee_utilization_rate": 0.75, "gross_billings": 81675415, "net_revenue": 67939503, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 1306529 } ], "balance_sheet": [ { "assets": 99769835, "current_assets": 35288585, "current_liabilities": 19246313, "equity": 71212947, "fixed_assets": 64481250, "liabilities": 42819676, "long_term_liabilities": 23573363, "quarter": 1 }, { "assets": 101299292, "current_assets": 32268125, "current_liabilities": 21711603, "equity": 71100289, "fixed_assets": 69031167, "liabilities": 43816077, "long_term_liabilities": 22104474, "quarter": 2 }, { "assets": 102852195, "current_assets": 38118988, "current_liabilities": 21937863, "equity": 72583060, "fixed_assets": 64733207, "liabilities": 44835663, "long_term_liabilities": 22897800, "quarter": 3 }, { "assets": 104428903, "current_assets": 44124588, "current_liabilities": 22958795, "equity": 71733685, "fixed_assets": 60304315, "liabilities": 45878975, "long_term_liabilities": 22920180, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -95452, "financing_cash_flow": 132864, "investing_cash_flow": -232015, "net_cash_flow": 17289491, "operating_cash_flow": 17894822, "quarter": 1 }, { "change_in_working_capital": 51185, "financing_cash_flow": -188864, "investing_cash_flow": -213544, "net_cash_flow": 17474148, "operating_cash_flow": 17628875, "quarter": 2 }, { "change_in_working_capital": 17998, "financing_cash_flow": 119824, "investing_cash_flow": -215025, "net_cash_flow": 18243161, "operating_cash_flow": 18440192, "quarter": 3 }, { "change_in_working_capital": 73181, "financing_cash_flow": 155836, "investing_cash_flow": -151300, "net_cash_flow": 16286971, "operating_cash_flow": 16802089, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6894431969342236, "current_ratio": 1.83352442621088, "debt_to_equity_ratio": 0.6012906052041351, "profit_margin": 0.20735126174747476, "quarter": 1, "return_on_assets": 0.142956916787524, "return_on_equity": 0.20028363662579501 }, { "asset_turnover_ratio": 0.676237954358062, "current_ratio": 1.4862156884500881, "debt_to_equity_ratio": 0.6162573685178692, "profit_margin": 0.19878236137213592, "quarter": 2, "return_on_assets": 0.13442417741675824, "return_on_equity": 0.19151924966155903 }, { "asset_turnover_ratio": 0.6632856401363141, "current_ratio": 1.7375889347107327, "debt_to_equity_ratio": 0.6177152492606401, "profit_margin": 0.2135216359966546, "quarter": 3, "return_on_assets": 0.1416258350149941, "return_on_equity": 0.20068770867472382 }, { "asset_turnover_ratio": 0.6505814103974644, "current_ratio": 1.9219034796904628, "debt_to_equity_ratio": 0.6395736535771165, "profit_margin": 0.19405141954011645, "quarter": 4, "return_on_assets": 0.12624624621403904, "return_on_equity": 0.18378753301186185 } ], "income_statement": [ { "depreciation": 3632034, "expenses": 50432214, "income_tax": 4090632, "marketing_expense": 5194817, "net_income": 18353420, "net_profit": 14262788, "operational_expense": 31550606, "product_revenue": 16841536, "quarter": 1, "rd_expense": 7575619, "revenue": 68785634, "salaries_expense": 21522255, "service_revenue": 51944098 }, { "depreciation": 4011801, "expenses": 50171598, "income_tax": 4713754, "marketing_expense": 5748469, "net_income": 18330828, "net_profit": 13617074, "operational_expense": 29383168, "product_revenue": 20230181, "quarter": 2, "rd_expense": 7858697, "revenue": 68502426, "salaries_expense": 21187143, "service_revenue": 48272245 }, { "depreciation": 3873664, "expenses": 49912328, "income_tax": 3741528, "marketing_expense": 9190378, "net_income": 18308056, "net_profit": 14566528, "operational_expense": 27672971, "product_revenue": 14531531, "quarter": 3, "rd_expense": 8436610, "revenue": 68220384, "salaries_expense": 20305506, "service_revenue": 53688853 }, { "depreciation": 3618332, "expenses": 49654399, "income_tax": 5101347, "marketing_expense": 5858610, "net_income": 18285104, "net_profit": 13183757, "operational_expense": 34578817, "product_revenue": 14494154, "quarter": 4, "rd_expense": 7627460, "revenue": 67939503, "salaries_expense": 14960159, "service_revenue": 53445349 } ], "market_conditions": { "gdp_growth": [ 0.02875176140326905, 0.037025524183519946, 0.028038975318502447, 0.02810260379526787 ], "inflation_rate": [ 0.011171427516954418, 0.01991043438601804, 0.012701528388515154, 0.019070318850471002 ], "interest_rate": [ 0.021331936597793685, 0.023329821289906898, 0.020222141928983393, 0.021382350400652887 ], "year": 1993 }, "random_event": null, "year": 1993 }, { "advertising_kpis": [ { "average_project_size": 83932, "billable_hours_per_employee": 136, "client_concentration": 0.27, "client_retention_rate": 0.72, "employee_utilization_rate": 0.77, "gross_billings": 96825211, "net_revenue": 85926600, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 1652435 }, { "average_project_size": 139892, "billable_hours_per_employee": 133, "client_concentration": 0.18, "client_retention_rate": 0.72, "employee_utilization_rate": 0.77, "gross_billings": 95691280, "net_revenue": 86737828, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 1668035 }, { "average_project_size": 104975, "billable_hours_per_employee": 160, "client_concentration": 0.17, "client_retention_rate": 0.63, "employee_utilization_rate": 0.79, "gross_billings": 111196857, "net_revenue": 87556715, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 1683783 }, { "average_project_size": 96302, "billable_hours_per_employee": 130, "client_concentration": 0.27, "client_retention_rate": 0.65, "employee_utilization_rate": 0.62, "gross_billings": 114668237, "net_revenue": 88383334, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 1699680 } ], "balance_sheet": [ { "assets": 92139809, "current_assets": 33900839, "current_liabilities": 19800839, "equity": 70399732, "fixed_assets": 58238970, "liabilities": 44359690, "long_term_liabilities": 24558851, "quarter": 1 }, { "assets": 94876038, "current_assets": 38644271, "current_liabilities": 19895052, "equity": 72980474, "fixed_assets": 56231767, "liabilities": 44703055, "long_term_liabilities": 24808003, "quarter": 2 }, { "assets": 97693524, "current_assets": 40548838, "current_liabilities": 19757473, "equity": 76166057, "fixed_assets": 57144686, "liabilities": 45049078, "long_term_liabilities": 25291605, "quarter": 3 }, { "assets": 100594678, "current_assets": 31883543, "current_liabilities": 24720558, "equity": 78041192, "fixed_assets": 68711135, "liabilities": 45397779, "long_term_liabilities": 20677221, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 45453, "financing_cash_flow": -121639, "investing_cash_flow": -333504, "net_cash_flow": 27947358, "operating_cash_flow": 28225495, "quarter": 1 }, { "change_in_working_capital": 22024, "financing_cash_flow": -97480, "investing_cash_flow": -136661, "net_cash_flow": 27791163, "operating_cash_flow": 28159454, "quarter": 2 }, { "change_in_working_capital": -88537, "financing_cash_flow": 314, "investing_cash_flow": -485529, "net_cash_flow": 26713218, "operating_cash_flow": 26954672, "quarter": 3 }, { "change_in_working_capital": -80745, "financing_cash_flow": 160803, "investing_cash_flow": -420763, "net_cash_flow": 25574508, "operating_cash_flow": 26018457, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9325675941003958, "current_ratio": 1.712091038162575, "debt_to_equity_ratio": 0.6301116316749615, "profit_margin": 0.2632434310213601, "quarter": 1, "return_on_assets": 0.24549229313032328, "return_on_equity": 0.3213025441630943 }, { "asset_turnover_ratio": 0.9142227039455421, "current_ratio": 1.9424061319367247, "debt_to_equity_ratio": 0.6125344568192308, "profit_margin": 0.2629474535608616, "quarter": 2, "return_on_assets": 0.24039253199000574, "return_on_equity": 0.3125149748958879 }, { "asset_turnover_ratio": 0.8962386800582606, "current_ratio": 2.052329161730349, "debt_to_equity_ratio": 0.5914587123763017, "profit_margin": 0.26864428387931183, "quarter": 3, "return_on_assets": 0.2407693983891911, "return_on_equity": 0.3088201218030756 }, { "asset_turnover_ratio": 0.8786084488485564, "current_ratio": 1.2897582247132124, "debt_to_equity_ratio": 0.5817156021912121, "profit_margin": 0.25846833295517, "quarter": 4, "return_on_assets": 0.22709246109421416, "return_on_equity": 0.2927209645900847 } ], "income_statement": [ { "depreciation": 5605882, "expenses": 56710306, "income_tax": 6596681, "marketing_expense": 7523705, "net_income": 29216294, "net_profit": 22619613, "operational_expense": 34578904, "product_revenue": 24344379, "quarter": 1, "rd_expense": 8149664, "revenue": 85926600, "salaries_expense": 27094788, "service_revenue": 61582221 }, { "depreciation": 5351963, "expenses": 57351773, "income_tax": 6578564, "marketing_expense": 10169234, "net_income": 29386055, "net_profit": 22807491, "operational_expense": 32061374, "product_revenue": 19970629, "quarter": 2, "rd_expense": 8489127, "revenue": 86737828, "salaries_expense": 18680469, "service_revenue": 66767199 }, { "depreciation": 3433061, "expenses": 58000496, "income_tax": 6034608, "marketing_expense": 8708704, "net_income": 29556219, "net_profit": 23521611, "operational_expense": 38423388, "product_revenue": 22539160, "quarter": 3, "rd_expense": 8445113, "revenue": 87556715, "salaries_expense": 23239220, "service_revenue": 65017555 }, { "depreciation": 3174164, "expenses": 58656557, "income_tax": 6882484, "marketing_expense": 8262487, "net_income": 29726777, "net_profit": 22844293, "operational_expense": 36800335, "product_revenue": 20054135, "quarter": 4, "rd_expense": 7267266, "revenue": 88383334, "salaries_expense": 21389620, "service_revenue": 68329199 } ], "market_conditions": { "gdp_growth": [ 0.030981424736753013, 0.03310021660952583, 0.020716311557978387, 0.029161866219775096 ], "inflation_rate": [ 0.014518930301237472, 0.01326339713183117, 0.011868233099223326, 0.013233578185109883 ], "interest_rate": [ 0.029668548596016715, 0.02359800445573906, 0.02630289329330149, 0.027639520793007986 ], "year": 1994 }, "random_event": null, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 80022, "billable_hours_per_employee": 89, "client_concentration": 0.17, "client_retention_rate": 0.73, "employee_utilization_rate": 0.77, "gross_billings": 48963867, "net_revenue": 41804624, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 803935 }, { "average_project_size": 176811, "billable_hours_per_employee": 159, "client_concentration": 0.25, "client_retention_rate": 0.81, "employee_utilization_rate": 0.71, "gross_billings": 46801364, "net_revenue": 40547946, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 779768 }, { "average_project_size": 124574, "billable_hours_per_employee": 124, "client_concentration": 0.19, "client_retention_rate": 0.64, "employee_utilization_rate": 0.73, "gross_billings": 43266738, "net_revenue": 39329045, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 756328 }, { "average_project_size": 87623, "billable_hours_per_employee": 81, "client_concentration": 0.36, "client_retention_rate": 0.82, "employee_utilization_rate": 0.77, "gross_billings": 44424925, "net_revenue": 38146786, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 733592 } ], "balance_sheet": [ { "assets": 43363168, "current_assets": 13162198, "current_liabilities": 8875113, "equity": 34350934, "fixed_assets": 30200970, "liabilities": 18842268, "long_term_liabilities": 9967155, "quarter": 1 }, { "assets": 44624628, "current_assets": 15335016, "current_liabilities": 10095260, "equity": 34717202, "fixed_assets": 29289612, "liabilities": 19176136, "long_term_liabilities": 9080876, "quarter": 2 }, { "assets": 45922784, "current_assets": 14980273, "current_liabilities": 9260693, "equity": 35317458, "fixed_assets": 30942511, "liabilities": 19515920, "long_term_liabilities": 10255227, "quarter": 3 }, { "assets": 47258705, "current_assets": 20033390, "current_liabilities": 9887163, "equity": 35841850, "fixed_assets": 27225315, "liabilities": 19861724, "long_term_liabilities": 9974561, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 22126, "financing_cash_flow": -55697, "investing_cash_flow": -401427, "net_cash_flow": 12304479, "operating_cash_flow": 12497443, "quarter": 1 }, { "change_in_working_capital": 96482, "financing_cash_flow": -195128, "investing_cash_flow": -263852, "net_cash_flow": 11506676, "operating_cash_flow": 12049394, "quarter": 2 }, { "change_in_working_capital": 8721, "financing_cash_flow": 194423, "investing_cash_flow": -116097, "net_cash_flow": 10344151, "operating_cash_flow": 10512772, "quarter": 3 }, { "change_in_working_capital": 47105, "financing_cash_flow": 39923, "investing_cash_flow": -193470, "net_cash_flow": 10335159, "operating_cash_flow": 10634642, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9640583455526127, "current_ratio": 1.4830456806578125, "debt_to_equity_ratio": 0.5485227272131814, "profit_margin": 0.23514226560200613, "quarter": 1, "return_on_assets": 0.22669086354576307, "return_on_equity": 0.28616497007039166 }, { "asset_turnover_ratio": 0.9086450199652084, "current_ratio": 1.5190313077622568, "debt_to_equity_ratio": 0.5523525772612666, "profit_margin": 0.22858642457499573, "quarter": 2, "return_on_assets": 0.2077039163217226, "return_on_equity": 0.26697744824021247 }, { "asset_turnover_ratio": 0.8564168278647915, "current_ratio": 1.6176190054027275, "debt_to_equity_ratio": 0.5525856362595518, "profit_margin": 0.2265652267935822, "quarter": 3, "return_on_assets": 0.19403427283502672, "return_on_equity": 0.2522999814992347 }, { "asset_turnover_ratio": 0.8071906752417359, "current_ratio": 2.026202056140877, "debt_to_equity_ratio": 0.5541489627349034, "profit_margin": 0.22137825713547662, "quarter": 4, "return_on_assets": 0.17869446486102403, "return_on_equity": 0.23561476318884209 } ], "income_statement": [ { "depreciation": 2667409, "expenses": 28786177, "income_tax": 3188413, "marketing_expense": 2881468, "net_income": 13018447, "net_profit": 9830034, "operational_expense": 16118949, "product_revenue": 9685583, "quarter": 1, "rd_expense": 4297993, "revenue": 41804624, "salaries_expense": 13435416, "service_revenue": 32119041 }, { "depreciation": 2780684, "expenses": 28054524, "income_tax": 3224712, "marketing_expense": 3822756, "net_income": 12493422, "net_profit": 9268710, "operational_expense": 14596502, "product_revenue": 14302884, "quarter": 2, "rd_expense": 2965596, "revenue": 40547946, "salaries_expense": 12728007, "service_revenue": 26245062 }, { "depreciation": 1602178, "expenses": 27341467, "income_tax": 3076984, "marketing_expense": 5263679, "net_income": 11987578, "net_profit": 8910594, "operational_expense": 16288232, "product_revenue": 15438291, "quarter": 3, "rd_expense": 2999256, "revenue": 39329045, "salaries_expense": 11476526, "service_revenue": 23890754 }, { "depreciation": 2189773, "expenses": 26646534, "income_tax": 3055383, "marketing_expense": 3340750, "net_income": 11500252, "net_profit": 8444869, "operational_expense": 17288426, "product_revenue": 11010189, "quarter": 4, "rd_expense": 3554492, "revenue": 38146786, "salaries_expense": 11329405, "service_revenue": 27136597 } ], "market_conditions": { "gdp_growth": [ 0.020779250080720846, 0.026249768091448036, 0.021992958696907393, 0.02541720535223248 ], "inflation_rate": [ 0.014694653752250483, 0.0185056721637554, 0.02019854453762504, 0.022917173491434795 ], "interest_rate": [ 0.035664959176004596, 0.04129122475171154, 0.039857357491991235, 0.031963765908179266 ], "year": 1995 }, "random_event": { "description": "Wyatt, Hancock and Evans Award Nomination in 1995", "impact": -0.07, "type": "Award Nomination" }, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 111102, "billable_hours_per_employee": 126, "client_concentration": 0.18, "client_retention_rate": 0.77, "employee_utilization_rate": 0.73, "gross_billings": 28461588, "net_revenue": 22720338, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 436930 }, { "average_project_size": 72462, "billable_hours_per_employee": 80, "client_concentration": 0.35, "client_retention_rate": 0.66, "employee_utilization_rate": 0.78, "gross_billings": 26388428, "net_revenue": 22698287, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 436506 }, { "average_project_size": 51937, "billable_hours_per_employee": 159, "client_concentration": 0.17, "client_retention_rate": 0.67, "employee_utilization_rate": 0.68, "gross_billings": 29231893, "net_revenue": 22676259, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 436082 }, { "average_project_size": 153174, "billable_hours_per_employee": 129, "client_concentration": 0.33, "client_retention_rate": 0.65, "employee_utilization_rate": 0.69, "gross_billings": 28089247, "net_revenue": 22654252, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 435659 } ], "balance_sheet": [ { "assets": 29127945, "current_assets": 11439794, "current_liabilities": 6550779, "equity": 18443269, "fixed_assets": 17688151, "liabilities": 16192623, "long_term_liabilities": 9641844, "quarter": 1 }, { "assets": 29829023, "current_assets": 13641232, "current_liabilities": 7000570, "equity": 19246963, "fixed_assets": 16187791, "liabilities": 16542188, "long_term_liabilities": 9541618, "quarter": 2 }, { "assets": 30546975, "current_assets": 10799226, "current_liabilities": 9964912, "equity": 19406750, "fixed_assets": 19747749, "liabilities": 16899300, "long_term_liabilities": 6934388, "quarter": 3 }, { "assets": 31282207, "current_assets": 12792950, "current_liabilities": 7462136, "equity": 19972237, "fixed_assets": 18489257, "liabilities": 17264122, "long_term_liabilities": 9801986, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 21092, "financing_cash_flow": 142400, "investing_cash_flow": -321837, "net_cash_flow": 6369659, "operating_cash_flow": 6645793, "quarter": 1 }, { "change_in_working_capital": -19936, "financing_cash_flow": -119280, "investing_cash_flow": -319100, "net_cash_flow": 7251825, "operating_cash_flow": 7284612, "quarter": 2 }, { "change_in_working_capital": 66368, "financing_cash_flow": -80216, "investing_cash_flow": -403644, "net_cash_flow": 6513087, "operating_cash_flow": 6563622, "quarter": 3 }, { "change_in_working_capital": 5838, "financing_cash_flow": 185479, "investing_cash_flow": -191574, "net_cash_flow": 7241790, "operating_cash_flow": 7346585, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7800185697961185, "current_ratio": 1.7463257423277445, "debt_to_equity_ratio": 0.8779692472088326, "profit_margin": 0.24242363823988886, "quarter": 1, "return_on_assets": 0.18909493958464973, "return_on_equity": 0.29864266470331263 }, { "asset_turnover_ratio": 0.7609463776269173, "current_ratio": 1.9485887577725813, "debt_to_equity_ratio": 0.8594700369091997, "profit_margin": 0.2625805198427529, "quarter": 2, "return_on_assets": 0.19980969540973567, "return_on_equity": 0.30966589378282694 }, { "asset_turnover_ratio": 0.7423405754579627, "current_ratio": 1.083725174893667, "debt_to_equity_ratio": 0.8707949553634688, "profit_margin": 0.2539693606427762, "quarter": 3, "return_on_assets": 0.18853176132824936, "return_on_equity": 0.2967562832519613 }, { "asset_turnover_ratio": 0.7241896967180097, "current_ratio": 1.7143817802302184, "debt_to_equity_ratio": 0.8644060252239146, "profit_margin": 0.26282712843487394, "quarter": 4, "return_on_assets": 0.19033669843051676, "return_on_equity": 0.2981214372731507 } ], "income_statement": [ { "depreciation": 1137846, "expenses": 15115444, "income_tax": 2096947, "marketing_expense": 2681350, "net_income": 7604894, "net_profit": 5507947, "operational_expense": 9648065, "product_revenue": 7034454, "quarter": 1, "rd_expense": 2367331, "revenue": 22720338, "salaries_expense": 7212296, "service_revenue": 15685884 }, { "depreciation": 1324484, "expenses": 15062931, "income_tax": 1675228, "marketing_expense": 2739073, "net_income": 7635356, "net_profit": 5960128, "operational_expense": 9612392, "product_revenue": 8699115, "quarter": 2, "rd_expense": 1891715, "revenue": 22698287, "salaries_expense": 5718545, "service_revenue": 13999172 }, { "depreciation": 804547, "expenses": 15010600, "income_tax": 1906584, "marketing_expense": 1562243, "net_income": 7665659, "net_profit": 5759075, "operational_expense": 9187606, "product_revenue": 5786859, "quarter": 3, "rd_expense": 2205350, "revenue": 22676259, "salaries_expense": 6884574, "service_revenue": 16889400 }, { "depreciation": 1392433, "expenses": 14958452, "income_tax": 1741648, "marketing_expense": 2541210, "net_income": 7695800, "net_profit": 5954152, "operational_expense": 8477732, "product_revenue": 4963549, "quarter": 4, "rd_expense": 2820814, "revenue": 22654252, "salaries_expense": 4504632, "service_revenue": 17690703 } ], "market_conditions": { "gdp_growth": [ 0.03245420503493099, 0.03090980769415098, 0.03842335790605134, 0.03703382220289168 ], "inflation_rate": [ 0.019360370107364525, 0.018652024848183468, 0.0196464733315068, 0.014434582468182546 ], "interest_rate": [ 0.03286357383533726, 0.029566068365263574, 0.03318901831407562, 0.03191866333803753 ], "year": 1996 }, "random_event": null, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 126462, "billable_hours_per_employee": 90, "client_concentration": 0.28, "client_retention_rate": 0.73, "employee_utilization_rate": 0.75, "gross_billings": 26225285, "net_revenue": 22290888, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 428671 }, { "average_project_size": 143689, "billable_hours_per_employee": 150, "client_concentration": 0.38, "client_retention_rate": 0.79, "employee_utilization_rate": 0.68, "gross_billings": 29043538, "net_revenue": 22417959, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 431115 }, { "average_project_size": 55644, "billable_hours_per_employee": 104, "client_concentration": 0.34, "client_retention_rate": 0.83, "employee_utilization_rate": 0.72, "gross_billings": 24855385, "net_revenue": 22545755, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 433572 }, { "average_project_size": 98190, "billable_hours_per_employee": 133, "client_concentration": 0.13, "client_retention_rate": 0.64, "employee_utilization_rate": 0.64, "gross_billings": 28736337, "net_revenue": 22674280, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 436044 } ], "balance_sheet": [ { "assets": 30868092, "current_assets": 14088881, "current_liabilities": 9075136, "equity": 17870179, "fixed_assets": 16779211, "liabilities": 17535183, "long_term_liabilities": 8460047, "quarter": 1 }, { "assets": 31709547, "current_assets": 12282455, "current_liabilities": 8664318, "equity": 17859196, "fixed_assets": 19427092, "liabilities": 17954849, "long_term_liabilities": 9290531, "quarter": 2 }, { "assets": 32573939, "current_assets": 14041277, "current_liabilities": 7573514, "equity": 18889567, "fixed_assets": 18532662, "liabilities": 18384560, "long_term_liabilities": 10811046, "quarter": 3 }, { "assets": 33461894, "current_assets": 16612859, "current_liabilities": 10402532, "equity": 19088600, "fixed_assets": 16849035, "liabilities": 18824554, "long_term_liabilities": 8422022, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 39237, "financing_cash_flow": -185799, "investing_cash_flow": -341558, "net_cash_flow": 5737118, "operating_cash_flow": 5867653, "quarter": 1 }, { "change_in_working_capital": 27271, "financing_cash_flow": -30663, "investing_cash_flow": -346753, "net_cash_flow": 5038225, "operating_cash_flow": 5269800, "quarter": 2 }, { "change_in_working_capital": 77889, "financing_cash_flow": -32161, "investing_cash_flow": -405338, "net_cash_flow": 5369326, "operating_cash_flow": 5554056, "quarter": 3 }, { "change_in_working_capital": -9731, "financing_cash_flow": -70266, "investing_cash_flow": -288427, "net_cash_flow": 5641565, "operating_cash_flow": 5880070, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7221336517981092, "current_ratio": 1.552470508430948, "debt_to_equity_ratio": 0.9812539090962659, "profit_margin": 0.20354819422178247, "quarter": 1, "return_on_assets": 0.14698900081028657, "return_on_equity": 0.25390176561745686 }, { "asset_turnover_ratio": 0.7069782170019647, "current_ratio": 1.4175905131829187, "debt_to_equity_ratio": 1.0053559521940405, "profit_margin": 0.18308972730300738, "quarter": 2, "return_on_assets": 0.1294404489600561, "return_on_equity": 0.22982546358749856 }, { "asset_turnover_ratio": 0.6921408860009224, "current_ratio": 1.8539976291058549, "debt_to_equity_ratio": 0.9732652950700247, "profit_margin": 0.20847330240215953, "quarter": 3, "return_on_assets": 0.1442928962321689, "return_on_equity": 0.24882454955161226 }, { "asset_turnover_ratio": 0.6776149610658619, "current_ratio": 1.5970014800242864, "debt_to_equity_ratio": 0.9861673459551774, "profit_margin": 0.19631317951441016, "quarter": 4, "return_on_assets": 0.13302474749337262, "return_on_equity": 0.23318944291357144 } ], "income_statement": [ { "depreciation": 1330383, "expenses": 16497185, "income_tax": 1256433, "marketing_expense": 2344612, "net_income": 5793703, "net_profit": 4537270, "operational_expense": 11310405, "product_revenue": 5227560, "quarter": 1, "rd_expense": 1948487, "revenue": 22290888, "salaries_expense": 6029125, "service_revenue": 17063328 }, { "depreciation": 1165302, "expenses": 16567670, "income_tax": 1745791, "marketing_expense": 2891755, "net_income": 5850289, "net_profit": 4104498, "operational_expense": 10043779, "product_revenue": 5099343, "quarter": 2, "rd_expense": 1939897, "revenue": 22417959, "salaries_expense": 5583435, "service_revenue": 17318616 }, { "depreciation": 853868, "expenses": 16638457, "income_tax": 1207110, "marketing_expense": 3059628, "net_income": 5907298, "net_profit": 4700188, "operational_expense": 10688191, "product_revenue": 8368415, "quarter": 3, "rd_expense": 2841736, "revenue": 22545755, "salaries_expense": 5350154, "service_revenue": 14177340 }, { "depreciation": 1428810, "expenses": 16709546, "income_tax": 1513474, "marketing_expense": 1691358, "net_income": 5964734, "net_profit": 4451260, "operational_expense": 9165621, "product_revenue": 7264415, "quarter": 4, "rd_expense": 3010073, "revenue": 22674280, "salaries_expense": 6272335, "service_revenue": 15409865 } ], "market_conditions": { "gdp_growth": [ 0.03011263150435669, 0.031399506290217906, 0.016904120223277638, 0.023628748939087937 ], "inflation_rate": [ 0.01755677964515554, 0.009813520173481983, 0.00800906592946609, 0.017952351687803614 ], "interest_rate": [ 0.028093260027519648, 0.031091677343647803, 0.03345277998138517, 0.03545686553553517 ], "year": 1997 }, "random_event": null, "year": 1997 } ]

{ "advertising_type": "Digital Marketing", "financial_health": "Excellent", "founding_year": 2010, "industry": "Advertising", "location": "West Lauraview", "name": "Stone Ltd", "num_employees": 150, "region": "Middle East & Africa", "revenue_size": "Large", "website": "www.stoneltd.com" }

[ { "advertising_kpis": [ { "average_project_size": 65274, "billable_hours_per_employee": 84, "client_concentration": 0.31, "client_retention_rate": 0.87, "employee_utilization_rate": 0.7, "gross_billings": 81958801, "net_revenue": 71423046, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 476154 }, { "average_project_size": 88528, "billable_hours_per_employee": 159, "client_concentration": 0.14, "client_retention_rate": 0.81, "employee_utilization_rate": 0.75, "gross_billings": 88751805, "net_revenue": 74530262, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 496868 }, { "average_project_size": 75890, "billable_hours_per_employee": 134, "client_concentration": 0.21, "client_retention_rate": 0.77, "employee_utilization_rate": 0.61, "gross_billings": 88077070, "net_revenue": 77772656, "new_client_acquisition": 4, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 518484 }, { "average_project_size": 87092, "billable_hours_per_employee": 121, "client_concentration": 0.23, "client_retention_rate": 0.68, "employee_utilization_rate": 0.76, "gross_billings": 98297719, "net_revenue": 81156109, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 541041 } ], "balance_sheet": [ { "assets": 79724749, "current_assets": 39129379, "current_liabilities": 23204574, "equity": 52538379, "fixed_assets": 40595370, "liabilities": 42421224, "long_term_liabilities": 19216650, "quarter": 1 }, { "assets": 82099264, "current_assets": 28568885, "current_liabilities": 18842101, "equity": 55174709, "fixed_assets": 53530379, "liabilities": 42846255, "long_term_liabilities": 24004154, "quarter": 2 }, { "assets": 84544501, "current_assets": 31175835, "current_liabilities": 24871726, "equity": 58709675, "fixed_assets": 53368666, "liabilities": 43275544, "long_term_liabilities": 18403818, "quarter": 3 }, { "assets": 87062567, "current_assets": 38024103, "current_liabilities": 21052087, "equity": 60388498, "fixed_assets": 49038464, "liabilities": 43709135, "long_term_liabilities": 22657048, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -41864, "financing_cash_flow": 1749, "investing_cash_flow": -460837, "net_cash_flow": 18328204, "operating_cash_flow": 18742765, "quarter": 1 }, { "change_in_working_capital": 8803, "financing_cash_flow": 181088, "investing_cash_flow": -469765, "net_cash_flow": 19753136, "operating_cash_flow": 19920243, "quarter": 2 }, { "change_in_working_capital": -34179, "financing_cash_flow": 185369, "investing_cash_flow": -414926, "net_cash_flow": 21623091, "operating_cash_flow": 22175638, "quarter": 3 }, { "change_in_working_capital": 44255, "financing_cash_flow": 93688, "investing_cash_flow": -447307, "net_cash_flow": 19895016, "operating_cash_flow": 20102248, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8958704404324935, "current_ratio": 1.6862787052242372, "debt_to_equity_ratio": 0.8074330576510554, "profit_margin": 0.2133044563795277, "quarter": 1, "return_on_assets": 0.19109315728294107, "return_on_equity": 0.289975714705625 }, { "asset_turnover_ratio": 0.9078067009224345, "current_ratio": 1.5162260832802033, "debt_to_equity_ratio": 0.7765560666572795, "profit_margin": 0.21362731825630776, "quarter": 2, "return_on_assets": 0.19393231101316571, "return_on_equity": 0.28856880785723765 }, { "asset_turnover_ratio": 0.919902005217347, "current_ratio": 1.2534648781511988, "debt_to_equity_ratio": 0.7371109446611653, "profit_margin": 0.22425257020925196, "quarter": 3, "return_on_assets": 0.20629038901063476, "return_on_equity": 0.2970671869670544 }, { "asset_turnover_ratio": 0.9321584671400741, "current_ratio": 1.8061916141615793, "debt_to_equity_ratio": 0.7237990088774853, "profit_margin": 0.20990491301153927, "quarter": 4, "return_on_assets": 0.19566464195800706, "return_on_equity": 0.28209123532100433 } ], "income_statement": [ { "depreciation": 3507911, "expenses": 50957089, "income_tax": 5231103, "marketing_expense": 10109971, "net_income": 20465957, "net_profit": 15234854, "operational_expense": 32268553, "product_revenue": 23484726, "quarter": 1, "rd_expense": 8832463, "revenue": 71423046, "salaries_expense": 17517915, "service_revenue": 47938320 }, { "depreciation": 3998543, "expenses": 53074626, "income_tax": 5533936, "marketing_expense": 8223523, "net_income": 21455636, "net_profit": 15921700, "operational_expense": 37055976, "product_revenue": 15127971, "quarter": 2, "rd_expense": 6298155, "revenue": 74530262, "salaries_expense": 25251014, "service_revenue": 59402291 }, { "depreciation": 4734920, "expenses": 55280158, "income_tax": 5051780, "marketing_expense": 8970066, "net_income": 22492498, "net_profit": 17440718, "operational_expense": 36819300, "product_revenue": 29952742, "quarter": 3, "rd_expense": 10261756, "revenue": 77772656, "salaries_expense": 26561033, "service_revenue": 47819914 }, { "depreciation": 3067182, "expenses": 57577341, "income_tax": 6543702, "marketing_expense": 7429260, "net_income": 23578768, "net_profit": 17035066, "operational_expense": 39054609, "product_revenue": 26291093, "quarter": 4, "rd_expense": 6896552, "revenue": 81156109, "salaries_expense": 21375825, "service_revenue": 54865016 } ], "market_conditions": { "gdp_growth": [ -0.02140115082496471, -0.022355149059112664, -0.022755531131536194, -0.011126305825054547 ], "inflation_rate": [ 0.029760745606494856, 0.028840217994650735, 0.025557723981323312, 0.02468499183477232 ], "interest_rate": [ 0.052836548457815075, 0.05447535700001953, 0.05220462107570542, 0.05885259593280611 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 95194, "billable_hours_per_employee": 121, "client_concentration": 0.31, "client_retention_rate": 0.7, "employee_utilization_rate": 0.6, "gross_billings": 74030734, "net_revenue": 58433592, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 389557 }, { "average_project_size": 79413, "billable_hours_per_employee": 127, "client_concentration": 0.21, "client_retention_rate": 0.65, "employee_utilization_rate": 0.74, "gross_billings": 73845336, "net_revenue": 59279959, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 395200 }, { "average_project_size": 183794, "billable_hours_per_employee": 158, "client_concentration": 0.38, "client_retention_rate": 0.74, "employee_utilization_rate": 0.76, "gross_billings": 74394174, "net_revenue": 60138586, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 400924 }, { "average_project_size": 154316, "billable_hours_per_employee": 151, "client_concentration": 0.39, "client_retention_rate": 0.6, "employee_utilization_rate": 0.61, "gross_billings": 72413316, "net_revenue": 61009650, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 406731 } ], "balance_sheet": [ { "assets": 86263198, "current_assets": 32856715, "current_liabilities": 15018043, "equity": 65188604, "fixed_assets": 53406483, "liabilities": 35085637, "long_term_liabilities": 20067594, "quarter": 1 }, { "assets": 89274845, "current_assets": 28275277, "current_liabilities": 17487149, "equity": 67605781, "fixed_assets": 60999568, "liabilities": 35452670, "long_term_liabilities": 17965521, "quarter": 2 }, { "assets": 92391637, "current_assets": 44991620, "current_liabilities": 20673062, "equity": 70107375, "fixed_assets": 47400017, "liabilities": 35823543, "long_term_liabilities": 15150481, "quarter": 3 }, { "assets": 95617242, "current_assets": 40502799, "current_liabilities": 15119442, "equity": 73586513, "fixed_assets": 55114443, "liabilities": 36198296, "long_term_liabilities": 21078854, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -99928, "financing_cash_flow": 191253, "investing_cash_flow": -376899, "net_cash_flow": 17307557, "operating_cash_flow": 17776883, "quarter": 1 }, { "change_in_working_capital": -52625, "financing_cash_flow": -161318, "investing_cash_flow": -174976, "net_cash_flow": 15934823, "operating_cash_flow": 16364662, "quarter": 2 }, { "change_in_working_capital": -31885, "financing_cash_flow": -99716, "investing_cash_flow": -398598, "net_cash_flow": 16058136, "operating_cash_flow": 16028666, "quarter": 3 }, { "change_in_working_capital": -51860, "financing_cash_flow": 84193, "investing_cash_flow": -434371, "net_cash_flow": 16687963, "operating_cash_flow": 17135860, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6773872677430762, "current_ratio": 2.1878160157085715, "debt_to_equity_ratio": 0.5382173393374093, "profit_margin": 0.23977719870447123, "quarter": 1, "return_on_assets": 0.16242202149751045, "return_on_equity": 0.21493086429646507 }, { "asset_turnover_ratio": 0.6640163754974876, "current_ratio": 1.6169174860922155, "debt_to_equity_ratio": 0.5244029353051923, "profit_margin": 0.23251713112689568, "quarter": 2, "return_on_assets": 0.15439518265195531, "return_on_equity": 0.20388206150595317 }, { "asset_turnover_ratio": 0.6509094107727521, "current_ratio": 2.1763403989210692, "debt_to_equity_ratio": 0.5109810915042818, "profit_margin": 0.22513467476604787, "quarter": 3, "return_on_assets": 0.1465422784964834, "return_on_equity": 0.19312206454741745 }, { "asset_turnover_ratio": 0.6380611772926895, "current_ratio": 2.678855410140136, "debt_to_equity_ratio": 0.4919148159663443, "profit_margin": 0.23221846052222886, "quarter": 4, "return_on_assets": 0.14816958430990929, "return_on_equity": 0.19252939733671032 } ], "income_statement": [ { "depreciation": 3765840, "expenses": 40376572, "income_tax": 4045977, "marketing_expense": 5100243, "net_income": 18057020, "net_profit": 14011043, "operational_expense": 23408675, "product_revenue": 13818585, "quarter": 1, "rd_expense": 5816865, "revenue": 58433592, "salaries_expense": 13839452, "service_revenue": 44615007 }, { "depreciation": 2581056, "expenses": 41046136, "income_tax": 4450217, "marketing_expense": 4568301, "net_income": 18233823, "net_profit": 13783606, "operational_expense": 23713315, "product_revenue": 18394790, "quarter": 2, "rd_expense": 6595336, "revenue": 59279959, "salaries_expense": 16612209, "service_revenue": 40885169 }, { "depreciation": 2489385, "expenses": 41726803, "income_tax": 4872502, "marketing_expense": 8146589, "net_income": 18411783, "net_profit": 13539281, "operational_expense": 23730220, "product_revenue": 21964763, "quarter": 3, "rd_expense": 6873005, "revenue": 60138586, "salaries_expense": 14695273, "service_revenue": 38173823 }, { "depreciation": 2968293, "expenses": 42418758, "income_tax": 4423325, "marketing_expense": 6745266, "net_income": 18590892, "net_profit": 14167567, "operational_expense": 29242266, "product_revenue": 13867348, "quarter": 4, "rd_expense": 6973578, "revenue": 61009650, "salaries_expense": 17950799, "service_revenue": 47142302 } ], "market_conditions": { "gdp_growth": [ 0.004096765688192559, 0.011811783075168636, 0.002005080890510526, 0.0038111978476341388 ], "inflation_rate": [ 0.028409208700391955, 0.03462229046774015, 0.028808073552131372, 0.0330161404509543 ], "interest_rate": [ 0.05517079861823471, 0.05165063286572948, 0.055275746294337874, 0.06010865884662368 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 112288, "billable_hours_per_employee": 159, "client_concentration": 0.16, "client_retention_rate": 0.85, "employee_utilization_rate": 0.74, "gross_billings": 32745527, "net_revenue": 26318524, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 175457 }, { "average_project_size": 169409, "billable_hours_per_employee": 128, "client_concentration": 0.24, "client_retention_rate": 0.65, "employee_utilization_rate": 0.64, "gross_billings": 31774889, "net_revenue": 27164291, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 181095 }, { "average_project_size": 181681, "billable_hours_per_employee": 116, "client_concentration": 0.17, "client_retention_rate": 0.8, "employee_utilization_rate": 0.75, "gross_billings": 34980339, "net_revenue": 28037237, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 186915 }, { "average_project_size": 187934, "billable_hours_per_employee": 98, "client_concentration": 0.18, "client_retention_rate": 0.89, "employee_utilization_rate": 0.74, "gross_billings": 35775670, "net_revenue": 28938237, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 192922 } ], "balance_sheet": [ { "assets": 27539770, "current_assets": 10081565, "current_liabilities": 7409718, "equity": 20206855, "fixed_assets": 17458205, "liabilities": 13288357, "long_term_liabilities": 5878639, "quarter": 1 }, { "assets": 28268643, "current_assets": 13224562, "current_liabilities": 5622671, "equity": 20394864, "fixed_assets": 15044081, "liabilities": 13467790, "long_term_liabilities": 7845119, "quarter": 2 }, { "assets": 29016807, "current_assets": 11611834, "current_liabilities": 5920023, "equity": 21769049, "fixed_assets": 17404973, "liabilities": 13649646, "long_term_liabilities": 7729623, "quarter": 3 }, { "assets": 29784771, "current_assets": 10919417, "current_liabilities": 5801045, "equity": 22534505, "fixed_assets": 18865354, "liabilities": 13833957, "long_term_liabilities": 8032912, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 85948, "financing_cash_flow": 160849, "investing_cash_flow": -312615, "net_cash_flow": 7010316, "operating_cash_flow": 7389809, "quarter": 1 }, { "change_in_working_capital": 68868, "financing_cash_flow": -198447, "investing_cash_flow": -461460, "net_cash_flow": 7075302, "operating_cash_flow": 7423061, "quarter": 2 }, { "change_in_working_capital": -7476, "financing_cash_flow": -38026, "investing_cash_flow": -371807, "net_cash_flow": 8116908, "operating_cash_flow": 8257388, "quarter": 3 }, { "change_in_working_capital": -87572, "financing_cash_flow": 47799, "investing_cash_flow": -355986, "net_cash_flow": 7897627, "operating_cash_flow": 8192530, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.955655185210334, "current_ratio": 1.3605868671385335, "debt_to_equity_ratio": 0.6576162891256457, "profit_margin": 0.2262832824515539, "quarter": 1, "return_on_assets": 0.21624879220124205, "return_on_equity": 0.29472384495261633 }, { "asset_turnover_ratio": 0.9609336748141748, "current_ratio": 2.352007079909175, "debt_to_equity_ratio": 0.6603520376502633, "profit_margin": 0.205932523694434, "quarter": 2, "return_on_assets": 0.1978874967574496, "return_on_equity": 0.27428528084325543 }, { "asset_turnover_ratio": 0.9662412890570626, "current_ratio": 1.9614508254444283, "debt_to_equity_ratio": 0.6270207761487422, "profit_margin": 0.22833519579693248, "quarter": 3, "return_on_assets": 0.22062689392392484, "return_on_equity": 0.2940821163110984 }, { "asset_turnover_ratio": 0.9715782941557617, "current_ratio": 1.8823189614974543, "debt_to_equity_ratio": 0.6139010819185955, "profit_margin": 0.22750836548888587, "quarter": 4, "return_on_assets": 0.2210421896478573, "return_on_equity": 0.29216044461593454 } ], "income_statement": [ { "depreciation": 1434367, "expenses": 18712457, "income_tax": 1650625, "marketing_expense": 2655251, "net_income": 7606067, "net_profit": 5955442, "operational_expense": 11059377, "product_revenue": 8273327, "quarter": 1, "rd_expense": 2433177, "revenue": 26318524, "salaries_expense": 5741369, "service_revenue": 18045197 }, { "depreciation": 1829050, "expenses": 19308439, "income_tax": 2261841, "marketing_expense": 3813373, "net_income": 7855852, "net_profit": 5594011, "operational_expense": 11283861, "product_revenue": 10615158, "quarter": 2, "rd_expense": 2157302, "revenue": 27164291, "salaries_expense": 6590013, "service_revenue": 16549133 }, { "depreciation": 1855500, "expenses": 19923403, "income_tax": 1711946, "marketing_expense": 3901017, "net_income": 8113834, "net_profit": 6401888, "operational_expense": 12150049, "product_revenue": 11073660, "quarter": 3, "rd_expense": 3197523, "revenue": 28037237, "salaries_expense": 8313418, "service_revenue": 16963577 }, { "depreciation": 1608839, "expenses": 20557953, "income_tax": 1796593, "marketing_expense": 2718427, "net_income": 8380284, "net_profit": 6583691, "operational_expense": 13294841, "product_revenue": 10184352, "quarter": 4, "rd_expense": 3535634, "revenue": 28938237, "salaries_expense": 8729425, "service_revenue": 18753885 } ], "market_conditions": { "gdp_growth": [ -0.009176612011909053, -0.003077056526130954, -0.008966550407911444, -0.009262074168450285 ], "inflation_rate": [ 0.03809375450708682, 0.03594258663651951, 0.0401710480400744, 0.033457215168942414 ], "interest_rate": [ 0.03853576597561685, 0.04296471207939041, 0.04279167641185991, 0.041507455013211965 ], "year": 2012 }, "random_event": null, "year": 2012 }, { "advertising_kpis": [ { "average_project_size": 183950, "billable_hours_per_employee": 112, "client_concentration": 0.29, "client_retention_rate": 0.65, "employee_utilization_rate": 0.64, "gross_billings": 111423352, "net_revenue": 86297224, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 575315 }, { "average_project_size": 110041, "billable_hours_per_employee": 147, "client_concentration": 0.15, "client_retention_rate": 0.63, "employee_utilization_rate": 0.71, "gross_billings": 109402029, "net_revenue": 89330197, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 595535 }, { "average_project_size": 171800, "billable_hours_per_employee": 141, "client_concentration": 0.29, "client_retention_rate": 0.88, "employee_utilization_rate": 0.66, "gross_billings": 104542804, "net_revenue": 92469767, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 616465 }, { "average_project_size": 62205, "billable_hours_per_employee": 104, "client_concentration": 0.38, "client_retention_rate": 0.68, "employee_utilization_rate": 0.76, "gross_billings": 117147588, "net_revenue": 95719679, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 638131 } ], "balance_sheet": [ { "assets": 120589871, "current_assets": 49070121, "current_liabilities": 29112612, "equity": 78236423, "fixed_assets": 71519750, "liabilities": 60626003, "long_term_liabilities": 31513391, "quarter": 1 }, { "assets": 122913002, "current_assets": 45481696, "current_liabilities": 28768007, "equity": 79422199, "fixed_assets": 77431306, "liabilities": 62306017, "long_term_liabilities": 33538010, "quarter": 2 }, { "assets": 125280888, "current_assets": 42070746, "current_liabilities": 32039386, "equity": 81162259, "fixed_assets": 83210142, "liabilities": 64032586, "long_term_liabilities": 31993200, "quarter": 3 }, { "assets": 127694391, "current_assets": 53044963, "current_liabilities": 37009293, "equity": 81596910, "fixed_assets": 74649428, "liabilities": 65807000, "long_term_liabilities": 28797707, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 2970, "financing_cash_flow": 176295, "investing_cash_flow": -136474, "net_cash_flow": 22880342, "operating_cash_flow": 23007440, "quarter": 1 }, { "change_in_working_capital": -59851, "financing_cash_flow": 107013, "investing_cash_flow": -152188, "net_cash_flow": 22859971, "operating_cash_flow": 23378793, "quarter": 2 }, { "change_in_working_capital": -84137, "financing_cash_flow": 49053, "investing_cash_flow": -283503, "net_cash_flow": 24708831, "operating_cash_flow": 24974585, "quarter": 3 }, { "change_in_working_capital": 99478, "financing_cash_flow": -155011, "investing_cash_flow": -331003, "net_cash_flow": 24360985, "operating_cash_flow": 24539022, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7156258090698181, "current_ratio": 1.6855279423227294, "debt_to_equity_ratio": 0.7749076539452731, "profit_margin": 0.2117397774000239, "quarter": 1, "return_on_assets": 0.1515264495141553, "return_on_equity": 0.23355560363489522 }, { "asset_turnover_ratio": 0.7267758133513003, "current_ratio": 1.580981817753312, "debt_to_equity_ratio": 0.7844912100708771, "profit_margin": 0.21062546184690492, "quarter": 2, "return_on_assets": 0.1530774913462776, "return_on_equity": 0.2369011968555542 }, { "asset_turnover_ratio": 0.7380995495498084, "current_ratio": 1.3130946392043843, "debt_to_equity_ratio": 0.788945339729886, "profit_margin": 0.21535640940892606, "quarter": 3, "return_on_assets": 0.15895446877739244, "return_on_equity": 0.24535981680845034 }, { "asset_turnover_ratio": 0.7495997142114097, "current_ratio": 1.4332876610207064, "debt_to_equity_ratio": 0.8064888731693394, "profit_margin": 0.2059087452643881, "quarter": 4, "return_on_assets": 0.15434913660381527, "return_on_equity": 0.2415473698697659 } ], "income_statement": [ { "depreciation": 4734885, "expenses": 62904739, "income_tax": 5119930, "marketing_expense": 6915367, "net_income": 23392485, "net_profit": 18272555, "operational_expense": 33675923, "product_revenue": 33171670, "quarter": 1, "rd_expense": 7019125, "revenue": 86297224, "salaries_expense": 25140644, "service_revenue": 53125554 }, { "depreciation": 4563579, "expenses": 64816869, "income_tax": 5698114, "marketing_expense": 8781491, "net_income": 24513328, "net_profit": 18815214, "operational_expense": 43897045, "product_revenue": 24400185, "quarter": 2, "rd_expense": 6975794, "revenue": 89330197, "salaries_expense": 24052700, "service_revenue": 64930012 }, { "depreciation": 5060628, "expenses": 66787123, "income_tax": 5768687, "marketing_expense": 6986882, "net_income": 25682644, "net_profit": 19913957, "operational_expense": 43270200, "product_revenue": 19577987, "quarter": 3, "rd_expense": 10387371, "revenue": 92469767, "salaries_expense": 22137053, "service_revenue": 72891780 }, { "depreciation": 4829503, "expenses": 68817267, "income_tax": 7192893, "marketing_expense": 6957360, "net_income": 26902412, "net_profit": 19709519, "operational_expense": 45972434, "product_revenue": 31916484, "quarter": 4, "rd_expense": 7580591, "revenue": 95719679, "salaries_expense": 27038507, "service_revenue": 63803195 } ], "market_conditions": { "gdp_growth": [ -0.010717437657918745, -0.010872932790789203, -0.0027670187488150026, -0.004015327858472015 ], "inflation_rate": [ 0.020642193440505375, 0.019739955703590297, 0.015162783403349242, 0.02098815652250908 ], "interest_rate": [ 0.03881717010285823, 0.03892968192405047, 0.042602708308543895, 0.04060537642388118 ], "year": 2013 }, "random_event": null, "year": 2013 }, { "advertising_kpis": [ { "average_project_size": 59423, "billable_hours_per_employee": 101, "client_concentration": 0.11, "client_retention_rate": 0.85, "employee_utilization_rate": 0.68, "gross_billings": 51422926, "net_revenue": 42473869, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 283159 }, { "average_project_size": 53605, "billable_hours_per_employee": 118, "client_concentration": 0.26, "client_retention_rate": 0.83, "employee_utilization_rate": 0.71, "gross_billings": 52687402, "net_revenue": 43436456, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 289576 }, { "average_project_size": 191107, "billable_hours_per_employee": 124, "client_concentration": 0.21, "client_retention_rate": 0.83, "employee_utilization_rate": 0.72, "gross_billings": 49626314, "net_revenue": 44420859, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 296139 }, { "average_project_size": 189898, "billable_hours_per_employee": 89, "client_concentration": 0.23, "client_retention_rate": 0.67, "employee_utilization_rate": 0.68, "gross_billings": 58656683, "net_revenue": 45427571, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 302850 } ], "balance_sheet": [ { "assets": 58442383, "current_assets": 29107476, "current_liabilities": 13783788, "equity": 42121710, "fixed_assets": 29334907, "liabilities": 24185017, "long_term_liabilities": 10401229, "quarter": 1 }, { "assets": 59954250, "current_assets": 20430839, "current_liabilities": 12985189, "equity": 43150612, "fixed_assets": 39523411, "liabilities": 24849640, "long_term_liabilities": 11864451, "quarter": 2 }, { "assets": 61505229, "current_assets": 19379132, "current_liabilities": 12522833, "equity": 44800710, "fixed_assets": 42126097, "liabilities": 25532528, "long_term_liabilities": 13009695, "quarter": 3 }, { "assets": 63096331, "current_assets": 30623351, "current_liabilities": 13756690, "equity": 45679497, "fixed_assets": 32472980, "liabilities": 26234183, "long_term_liabilities": 12477493, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 53599, "financing_cash_flow": -102355, "investing_cash_flow": -466369, "net_cash_flow": 9416751, "operating_cash_flow": 9831882, "quarter": 1 }, { "change_in_working_capital": 9391, "financing_cash_flow": -50911, "investing_cash_flow": -430032, "net_cash_flow": 10015335, "operating_cash_flow": 10263508, "quarter": 2 }, { "change_in_working_capital": -41023, "financing_cash_flow": 51983, "investing_cash_flow": -109507, "net_cash_flow": 10765661, "operating_cash_flow": 10941423, "quarter": 3 }, { "change_in_working_capital": -17928, "financing_cash_flow": -145526, "investing_cash_flow": -175193, "net_cash_flow": 10539676, "operating_cash_flow": 10926365, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.72676483777193, "current_ratio": 2.1117182011214912, "debt_to_equity_ratio": 0.5741698758193815, "profit_margin": 0.18515723161457223, "quarter": 1, "return_on_assets": 0.13456576539666426, "return_on_equity": 0.18670524059920643 }, { "asset_turnover_ratio": 0.7244933595199673, "current_ratio": 1.5733955816892615, "debt_to_equity_ratio": 0.5758815193629235, "profit_margin": 0.1852361527837354, "quarter": 2, "return_on_assets": 0.1342023626348424, "return_on_equity": 0.18646321864450033 }, { "asset_turnover_ratio": 0.7222289831649924, "current_ratio": 1.5475038276083375, "debt_to_equity_ratio": 0.5699134678892366, "profit_margin": 0.19873566605274337, "quarter": 3, "return_on_assets": 0.14353265801189033, "return_on_equity": 0.19705064942051143 }, { "asset_turnover_ratio": 0.7199716731548147, "current_ratio": 2.2260697158982286, "debt_to_equity_ratio": 0.5743098046810804, "profit_margin": 0.1940968624538609, "quarter": 4, "return_on_assets": 0.13974424281500616, "return_on_equity": 0.19302640307094449 } ], "income_statement": [ { "depreciation": 1967538, "expenses": 31896905, "income_tax": 2712620, "marketing_expense": 3871883, "net_income": 10576964, "net_profit": 7864344, "operational_expense": 16934446, "product_revenue": 10138918, "quarter": 1, "rd_expense": 5069261, "revenue": 42473869, "salaries_expense": 15305281, "service_revenue": 32334951 }, { "depreciation": 2217506, "expenses": 32323730, "income_tax": 3066724, "marketing_expense": 3460716, "net_income": 11112726, "net_profit": 8046002, "operational_expense": 20986592, "product_revenue": 11139856, "quarter": 2, "rd_expense": 4501166, "revenue": 43436456, "salaries_expense": 15681934, "service_revenue": 32296600 }, { "depreciation": 2113414, "expenses": 32756268, "income_tax": 2836582, "marketing_expense": 4144492, "net_income": 11664591, "net_profit": 8828009, "operational_expense": 16563626, "product_revenue": 17632751, "quarter": 3, "rd_expense": 4984391, "revenue": 44420859, "salaries_expense": 15226983, "service_revenue": 26788108 }, { "depreciation": 2109016, "expenses": 33194593, "income_tax": 3415629, "marketing_expense": 4192461, "net_income": 12232978, "net_profit": 8817349, "operational_expense": 20975028, "product_revenue": 11609974, "quarter": 4, "rd_expense": 4190459, "revenue": 45427571, "salaries_expense": 13797658, "service_revenue": 33817597 } ], "market_conditions": { "gdp_growth": [ -0.02423358412807339, -0.024467028935474863, -0.01757128302217749, -0.020054639240527257 ], "inflation_rate": [ 0.02389234344905528, 0.0171753512464157, 0.021002833060017545, 0.026148640435011385 ], "interest_rate": [ 0.038760058904693445, 0.042998850993259265, 0.04049881205330318, 0.03694681226826682 ], "year": 2014 }, "random_event": null, "year": 2014 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Average", "founding_year": 2006, "industry": "Advertising", "location": "Eduardofurt", "name": "Diaz, Reese and Jones", "num_employees": 264, "region": "Asia-Pacific", "revenue_size": "Small", "website": "www.diaz,reeseandjones.com" }

[ { "advertising_kpis": [ { "average_project_size": 147429, "billable_hours_per_employee": 127, "client_concentration": 0.38, "client_retention_rate": 0.72, "employee_utilization_rate": 0.73, "gross_billings": 3721022, "net_revenue": 2869600, "new_client_acquisition": 5, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 10870 }, { "average_project_size": 101627, "billable_hours_per_employee": 118, "client_concentration": 0.28, "client_retention_rate": 0.83, "employee_utilization_rate": 0.7, "gross_billings": 3127759, "net_revenue": 2788807, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 10564 }, { "average_project_size": 69373, "billable_hours_per_employee": 152, "client_concentration": 0.4, "client_retention_rate": 0.71, "employee_utilization_rate": 0.8, "gross_billings": 3039702, "net_revenue": 2710289, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 10266 }, { "average_project_size": 107131, "billable_hours_per_employee": 91, "client_concentration": 0.19, "client_retention_rate": 0.78, "employee_utilization_rate": 0.76, "gross_billings": 3211836, "net_revenue": 2633982, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 9977 } ], "balance_sheet": [ { "assets": 3781952, "current_assets": 1859420, "current_liabilities": 1022580, "equity": 2284041, "fixed_assets": 1922532, "liabilities": 2032147, "long_term_liabilities": 1009567, "quarter": 1 }, { "assets": 3841777, "current_assets": 1592338, "current_liabilities": 1094844, "equity": 2317773, "fixed_assets": 2249439, "liabilities": 2078361, "long_term_liabilities": 983517, "quarter": 2 }, { "assets": 3902548, "current_assets": 1580039, "current_liabilities": 1081274, "equity": 2300754, "fixed_assets": 2322509, "liabilities": 2125626, "long_term_liabilities": 1044352, "quarter": 3 }, { "assets": 3964280, "current_assets": 1384444, "current_liabilities": 1217968, "equity": 2305477, "fixed_assets": 2579836, "liabilities": 2173966, "long_term_liabilities": 955998, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -24719, "financing_cash_flow": 84186, "investing_cash_flow": -296478, "net_cash_flow": 169662, "operating_cash_flow": 673087, "quarter": 1 }, { "change_in_working_capital": 19092, "financing_cash_flow": 154527, "investing_cash_flow": -249706, "net_cash_flow": 449265, "operating_cash_flow": 739545, "quarter": 2 }, { "change_in_working_capital": 70864, "financing_cash_flow": -27218, "investing_cash_flow": -472661, "net_cash_flow": 101318, "operating_cash_flow": 677859, "quarter": 3 }, { "change_in_working_capital": 86558, "financing_cash_flow": -120364, "investing_cash_flow": -188647, "net_cash_flow": 556030, "operating_cash_flow": 699376, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7587616130506152, "current_ratio": 1.8183613995970975, "debt_to_equity_ratio": 0.889715639955675, "profit_margin": 0.18617089489824365, "quarter": 1, "return_on_assets": 0.1412593285160679, "return_on_equity": 0.2338994790373728 }, { "asset_turnover_ratio": 0.7259158977733481, "current_ratio": 1.4543971561245255, "debt_to_equity_ratio": 0.8967060190967795, "profit_margin": 0.19877926296082876, "quarter": 2, "return_on_assets": 0.14429702713093445, "return_on_equity": 0.23917657164873352 }, { "asset_turnover_ratio": 0.6944921625563606, "current_ratio": 1.4612753104208553, "debt_to_equity_ratio": 0.9238823446574471, "profit_margin": 0.19327532967886452, "quarter": 3, "return_on_assets": 0.13422820167746816, "return_on_equity": 0.2276784045578102 }, { "asset_turnover_ratio": 0.6644288496271706, "current_ratio": 1.1366833939807943, "debt_to_equity_ratio": 0.9429571407565549, "profit_margin": 0.1955833411162263, "quarter": 4, "return_on_assets": 0.12995121434409274, "return_on_equity": 0.22345180628564068 } ], "income_statement": [ { "depreciation": 138851, "expenses": 2109534, "income_tax": 225830, "marketing_expense": 325254, "net_income": 760066, "net_profit": 534236, "operational_expense": 1282785, "product_revenue": 594849, "quarter": 1, "rd_expense": 320159, "revenue": 2869600, "salaries_expense": 997119, "service_revenue": 2274751 }, { "depreciation": 185188, "expenses": 2055397, "income_tax": 179053, "marketing_expense": 302966, "net_income": 733410, "net_profit": 554357, "operational_expense": 1431612, "product_revenue": 707336, "quarter": 2, "rd_expense": 274688, "revenue": 2788807, "salaries_expense": 691481, "service_revenue": 2081471 }, { "depreciation": 154027, "expenses": 2002649, "income_tax": 183808, "marketing_expense": 263676, "net_income": 707640, "net_profit": 523832, "operational_expense": 1015237, "product_revenue": 561140, "quarter": 3, "rd_expense": 297786, "revenue": 2710289, "salaries_expense": 747854, "service_revenue": 2149149 }, { "depreciation": 184213, "expenses": 1951255, "income_tax": 167564, "marketing_expense": 324388, "net_income": 682727, "net_profit": 515163, "operational_expense": 1057555, "product_revenue": 905013, "quarter": 4, "rd_expense": 239795, "revenue": 2633982, "salaries_expense": 893235, "service_revenue": 1728969 } ], "market_conditions": { "gdp_growth": [ -0.012929690454341907, 0.005476230405283144, -0.013666674491036186, 0.001137622805955061 ], "inflation_rate": [ 0.03753209089303268, 0.04285352977139144, 0.041330849677135614, 0.03638136553680451 ], "interest_rate": [ 0.05724727209203611, 0.055562192435932946, 0.06419558512983743, 0.055890074293981754 ], "year": 2006 }, "random_event": { "description": "Diaz, Reese and Jones Award Nomination in 2006", "impact": -0.06, "type": "Award Nomination" }, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 184891, "billable_hours_per_employee": 124, "client_concentration": 0.14, "client_retention_rate": 0.87, "employee_utilization_rate": 0.73, "gross_billings": 598030, "net_revenue": 505989, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 1917 }, { "average_project_size": 199383, "billable_hours_per_employee": 81, "client_concentration": 0.23, "client_retention_rate": 0.79, "employee_utilization_rate": 0.69, "gross_billings": 564235, "net_revenue": 498656, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 1889 }, { "average_project_size": 58892, "billable_hours_per_employee": 106, "client_concentration": 0.24, "client_retention_rate": 0.62, "employee_utilization_rate": 0.67, "gross_billings": 622727, "net_revenue": 491431, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 1861 }, { "average_project_size": 158851, "billable_hours_per_employee": 153, "client_concentration": 0.18, "client_retention_rate": 0.63, "employee_utilization_rate": 0.72, "gross_billings": 591534, "net_revenue": 484309, "new_client_acquisition": 2, "organic_growth": -0.05, "quarter": 4, "revenue_per_employee": 1835 } ], "balance_sheet": [ { "assets": 724854, "current_assets": 278255, "current_liabilities": 137447, "equity": 478495, "fixed_assets": 446599, "liabilities": 336855, "long_term_liabilities": 199408, "quarter": 1 }, { "assets": 738440, "current_assets": 328179, "current_liabilities": 169230, "equity": 481709, "fixed_assets": 410261, "liabilities": 344331, "long_term_liabilities": 175101, "quarter": 2 }, { "assets": 752280, "current_assets": 270373, "current_liabilities": 177701, "equity": 488905, "fixed_assets": 481907, "liabilities": 351972, "long_term_liabilities": 174271, "quarter": 3 }, { "assets": 766379, "current_assets": 364164, "current_liabilities": 208186, "equity": 498500, "fixed_assets": 402215, "liabilities": 359783, "long_term_liabilities": 151597, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 46835, "financing_cash_flow": -181180, "investing_cash_flow": -344825, "net_cash_flow": -248664, "operating_cash_flow": 110367, "quarter": 1 }, { "change_in_working_capital": -39524, "financing_cash_flow": 182124, "investing_cash_flow": -429998, "net_cash_flow": -251083, "operating_cash_flow": 113577, "quarter": 2 }, { "change_in_working_capital": -77371, "financing_cash_flow": 103385, "investing_cash_flow": -493769, "net_cash_flow": -346561, "operating_cash_flow": 117611, "quarter": 3 }, { "change_in_working_capital": 31349, "financing_cash_flow": -198515, "investing_cash_flow": -393479, "net_cash_flow": -432532, "operating_cash_flow": 124533, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6980564361926678, "current_ratio": 2.024453061907499, "debt_to_equity_ratio": 0.7039885474247379, "profit_margin": 0.17884973784015068, "quarter": 1, "return_on_assets": 0.1248472106106885, "return_on_equity": 0.18912632315907169 }, { "asset_turnover_ratio": 0.6752830290883484, "current_ratio": 1.9392483602198192, "debt_to_equity_ratio": 0.7148112242038243, "profit_margin": 0.17567220689212604, "quarter": 2, "return_on_assets": 0.11862845999674991, "return_on_equity": 0.1818525292240751 }, { "asset_turnover_ratio": 0.6532554368054447, "current_ratio": 1.5215052250690768, "debt_to_equity_ratio": 0.7199190026692303, "profit_margin": 0.18028370208635597, "quarter": 3, "return_on_assets": 0.11777130855532514, "return_on_equity": 0.1812151645002608 }, { "asset_turnover_ratio": 0.6319445078740414, "current_ratio": 1.7492242513905834, "debt_to_equity_ratio": 0.7217311935807422, "profit_margin": 0.1897631470817185, "quarter": 4, "return_on_assets": 0.11991977859518593, "return_on_equity": 0.18436108324974926 } ], "income_statement": [ { "depreciation": 19871, "expenses": 388594, "income_tax": 26899, "marketing_expense": 69901, "net_income": 117395, "net_profit": 90496, "operational_expense": 265914, "product_revenue": 174672, "quarter": 1, "rd_expense": 46088, "revenue": 505989, "salaries_expense": 130425, "service_revenue": 331317 }, { "depreciation": 25977, "expenses": 381678, "income_tax": 29378, "marketing_expense": 46416, "net_income": 116978, "net_profit": 87600, "operational_expense": 245322, "product_revenue": 185816, "quarter": 2, "rd_expense": 72309, "revenue": 498656, "salaries_expense": 133637, "service_revenue": 312840 }, { "depreciation": 29014, "expenses": 374886, "income_tax": 27948, "marketing_expense": 45331, "net_income": 116545, "net_profit": 88597, "operational_expense": 201445, "product_revenue": 187540, "quarter": 3, "rd_expense": 37952, "revenue": 491431, "salaries_expense": 185676, "service_revenue": 303891 }, { "depreciation": 32629, "expenses": 368215, "income_tax": 24190, "marketing_expense": 49203, "net_income": 116094, "net_profit": 91904, "operational_expense": 218688, "product_revenue": 119053, "quarter": 4, "rd_expense": 64367, "revenue": 484309, "salaries_expense": 124266, "service_revenue": 365256 } ], "market_conditions": { "gdp_growth": [ -0.010495818615632015, -0.006853369794732158, -0.02014787499040373, -0.018191001882047413 ], "inflation_rate": [ 0.02204310189528704, 0.02747089682532609, 0.027120455606973678, 0.02412409896616323 ], "interest_rate": [ 0.03888060513927958, 0.04116967561932361, 0.04460767115448287, 0.04159421096908411 ], "year": 2007 }, "random_event": null, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 53338, "billable_hours_per_employee": 123, "client_concentration": 0.33, "client_retention_rate": 0.77, "employee_utilization_rate": 0.79, "gross_billings": 2288436, "net_revenue": 2007711, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 7605 }, { "average_project_size": 94549, "billable_hours_per_employee": 105, "client_concentration": 0.22, "client_retention_rate": 0.67, "employee_utilization_rate": 0.65, "gross_billings": 2467250, "net_revenue": 2023963, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 7667 }, { "average_project_size": 156475, "billable_hours_per_employee": 155, "client_concentration": 0.12, "client_retention_rate": 0.69, "employee_utilization_rate": 0.67, "gross_billings": 2641150, "net_revenue": 2040346, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 7729 }, { "average_project_size": 120958, "billable_hours_per_employee": 93, "client_concentration": 0.26, "client_retention_rate": 0.73, "employee_utilization_rate": 0.62, "gross_billings": 2503919, "net_revenue": 2056862, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 7791 } ], "balance_sheet": [ { "assets": 2667950, "current_assets": 1279426, "current_liabilities": 760140, "equity": 1831590, "fixed_assets": 1388524, "liabilities": 1284180, "long_term_liabilities": 524040, "quarter": 1 }, { "assets": 2708288, "current_assets": 908792, "current_liabilities": 578426, "equity": 1818693, "fixed_assets": 1799496, "liabilities": 1316354, "long_term_liabilities": 737928, "quarter": 2 }, { "assets": 2749235, "current_assets": 1135419, "current_liabilities": 597600, "equity": 1874548, "fixed_assets": 1613816, "liabilities": 1349333, "long_term_liabilities": 751733, "quarter": 3 }, { "assets": 2790801, "current_assets": 1295827, "current_liabilities": 596076, "equity": 1863013, "fixed_assets": 1494974, "liabilities": 1383138, "long_term_liabilities": 787062, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 66276, "financing_cash_flow": -113694, "investing_cash_flow": -115391, "net_cash_flow": 235284, "operating_cash_flow": 579226, "quarter": 1 }, { "change_in_working_capital": 80955, "financing_cash_flow": -51720, "investing_cash_flow": -392430, "net_cash_flow": 222627, "operating_cash_flow": 538819, "quarter": 2 }, { "change_in_working_capital": 56165, "financing_cash_flow": 175098, "investing_cash_flow": -478679, "net_cash_flow": 321970, "operating_cash_flow": 575854, "quarter": 3 }, { "change_in_working_capital": 22656, "financing_cash_flow": -63870, "investing_cash_flow": -301010, "net_cash_flow": 145118, "operating_cash_flow": 539764, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7525294701924699, "current_ratio": 1.6831452100928777, "debt_to_equity_ratio": 0.7011285276726779, "profit_margin": 0.22305003060699474, "quarter": 1, "return_on_assets": 0.16785172135909593, "return_on_equity": 0.24449794986869333 }, { "asset_turnover_ratio": 0.7473219244039039, "current_ratio": 1.571146525225353, "debt_to_equity_ratio": 0.7237912061024043, "profit_margin": 0.21085316282955766, "quarter": 2, "return_on_assets": 0.15757519141243473, "return_on_equity": 0.23465147773703424 }, { "asset_turnover_ratio": 0.7421504527623138, "current_ratio": 1.899964859437751, "debt_to_equity_ratio": 0.7198177907420882, "profit_margin": 0.2326301519448172, "quarter": 3, "return_on_assets": 0.17264657259201197, "return_on_equity": 0.2532055727567392 }, { "asset_turnover_ratio": 0.7370149286889319, "current_ratio": 2.1739291633952718, "debt_to_equity_ratio": 0.7424199401721835, "profit_margin": 0.22138091908937013, "quarter": 4, "return_on_assets": 0.16316104229574233, "return_on_equity": 0.2444159004794921 } ], "income_statement": [ { "depreciation": 131406, "expenses": 1420441, "income_tax": 139450, "marketing_expense": 256458, "net_income": 587270, "net_profit": 447820, "operational_expense": 928937, "product_revenue": 412672, "quarter": 1, "rd_expense": 262918, "revenue": 2007711, "salaries_expense": 654128, "service_revenue": 1595039 }, { "depreciation": 112060, "expenses": 1432437, "income_tax": 164767, "marketing_expense": 184929, "net_income": 591526, "net_profit": 426759, "operational_expense": 877532, "product_revenue": 566816, "quarter": 2, "rd_expense": 222899, "revenue": 2023963, "salaries_expense": 649979, "service_revenue": 1457147 }, { "depreciation": 101208, "expenses": 1444535, "income_tax": 121165, "marketing_expense": 185050, "net_income": 595811, "net_profit": 474646, "operational_expense": 775157, "product_revenue": 771628, "quarter": 3, "rd_expense": 166344, "revenue": 2040346, "salaries_expense": 645185, "service_revenue": 1268718 }, { "depreciation": 84414, "expenses": 1456735, "income_tax": 144777, "marketing_expense": 165107, "net_income": 600127, "net_profit": 455350, "operational_expense": 835926, "product_revenue": 621000, "quarter": 4, "rd_expense": 219351, "revenue": 2056862, "salaries_expense": 510502, "service_revenue": 1435862 } ], "market_conditions": { "gdp_growth": [ 0.0005167133134197314, -0.0012384353062068146, 0.012388805966339459, -0.000276337015551663 ], "inflation_rate": [ 0.04251614495579056, 0.041539139838025194, 0.036789920110812606, 0.037501444125063024 ], "interest_rate": [ 0.04907107500947977, 0.054893055868175236, 0.05299814048273184, 0.04678769237038199 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 69613, "billable_hours_per_employee": 106, "client_concentration": 0.34, "client_retention_rate": 0.78, "employee_utilization_rate": 0.74, "gross_billings": 1919847, "net_revenue": 1550742, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 5874 }, { "average_project_size": 90046, "billable_hours_per_employee": 83, "client_concentration": 0.22, "client_retention_rate": 0.8, "employee_utilization_rate": 0.63, "gross_billings": 1965185, "net_revenue": 1518888, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 5753 }, { "average_project_size": 164797, "billable_hours_per_employee": 159, "client_concentration": 0.12, "client_retention_rate": 0.78, "employee_utilization_rate": 0.77, "gross_billings": 1924661, "net_revenue": 1487689, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 5635 }, { "average_project_size": 115514, "billable_hours_per_employee": 85, "client_concentration": 0.11, "client_retention_rate": 0.69, "employee_utilization_rate": 0.65, "gross_billings": 1705958, "net_revenue": 1457130, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 5519 } ], "balance_sheet": [ { "assets": 1824706, "current_assets": 578682, "current_liabilities": 453680, "equity": 1284865, "fixed_assets": 1246024, "liabilities": 880822, "long_term_liabilities": 427142, "quarter": 1 }, { "assets": 1862569, "current_assets": 741589, "current_liabilities": 502901, "equity": 1296978, "fixed_assets": 1120980, "liabilities": 887905, "long_term_liabilities": 385004, "quarter": 2 }, { "assets": 1901217, "current_assets": 708797, "current_liabilities": 439337, "equity": 1332422, "fixed_assets": 1192420, "liabilities": 895044, "long_term_liabilities": 455707, "quarter": 3 }, { "assets": 1940668, "current_assets": 722199, "current_liabilities": 444162, "equity": 1341540, "fixed_assets": 1218469, "liabilities": 902240, "long_term_liabilities": 458078, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 98439, "financing_cash_flow": -122742, "investing_cash_flow": -345571, "net_cash_flow": 314775, "operating_cash_flow": 442654, "quarter": 1 }, { "change_in_working_capital": 15322, "financing_cash_flow": 108616, "investing_cash_flow": -375634, "net_cash_flow": -175410, "operating_cash_flow": 387843, "quarter": 2 }, { "change_in_working_capital": -86461, "financing_cash_flow": -137475, "investing_cash_flow": -438139, "net_cash_flow": 210980, "operating_cash_flow": 407989, "quarter": 3 }, { "change_in_working_capital": 4207, "financing_cash_flow": 142510, "investing_cash_flow": -200230, "net_cash_flow": 133270, "operating_cash_flow": 371964, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8498585525558638, "current_ratio": 1.2755290072297654, "debt_to_equity_ratio": 0.6855366127958968, "profit_margin": 0.21988248206342512, "quarter": 1, "return_on_assets": 0.18686900793881317, "return_on_equity": 0.26538274449066634 }, { "asset_turnover_ratio": 0.8154801244947167, "current_ratio": 1.474622241753347, "debt_to_equity_ratio": 0.6845952668433851, "profit_margin": 0.21220392813690014, "quarter": 2, "return_on_assets": 0.17304808573534725, "return_on_equity": 0.24851153990275857 }, { "asset_turnover_ratio": 0.7824930031658669, "current_ratio": 1.6133332726358125, "debt_to_equity_ratio": 0.671742135749785, "profit_margin": 0.2192991949258212, "quarter": 3, "return_on_assets": 0.17160008562936266, "return_on_equity": 0.24485410778266944 }, { "asset_turnover_ratio": 0.750839401690552, "current_ratio": 1.6259810609642429, "debt_to_equity_ratio": 0.6725405131416133, "profit_margin": 0.2080198746851688, "quarter": 4, "return_on_assets": 0.15618951824835572, "return_on_equity": 0.22594331887234073 } ], "income_statement": [ { "depreciation": 101673, "expenses": 1106904, "income_tax": 102857, "marketing_expense": 143634, "net_income": 443838, "net_profit": 340981, "operational_expense": 626409, "product_revenue": 618450, "quarter": 1, "rd_expense": 117604, "revenue": 1550742, "salaries_expense": 347882, "service_revenue": 932292 }, { "depreciation": 65529, "expenses": 1086831, "income_tax": 109743, "marketing_expense": 110407, "net_income": 432057, "net_profit": 322314, "operational_expense": 623498, "product_revenue": 404625, "quarter": 2, "rd_expense": 198972, "revenue": 1518888, "salaries_expense": 474692, "service_revenue": 1114263 }, { "depreciation": 81740, "expenses": 1067123, "income_tax": 94317, "marketing_expense": 128120, "net_income": 420566, "net_profit": 326249, "operational_expense": 546437, "product_revenue": 560768, "quarter": 3, "rd_expense": 151147, "revenue": 1487689, "salaries_expense": 429393, "service_revenue": 926921 }, { "depreciation": 68852, "expenses": 1047772, "income_tax": 106246, "marketing_expense": 178770, "net_income": 409358, "net_profit": 303112, "operational_expense": 639758, "product_revenue": 563711, "quarter": 4, "rd_expense": 206182, "revenue": 1457130, "salaries_expense": 451974, "service_revenue": 893419 } ], "market_conditions": { "gdp_growth": [ -0.010034578667236851, -0.020261360074082753, -0.011208972965306818, -0.004592847370736444 ], "inflation_rate": [ 0.03489902846136185, 0.03288591222499398, 0.028880368068035348, 0.028128638511104666 ], "interest_rate": [ 0.0514167777485972, 0.05475411511752234, 0.05285981832724964, 0.0526925901764714 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 128616, "billable_hours_per_employee": 148, "client_concentration": 0.31, "client_retention_rate": 0.86, "employee_utilization_rate": 0.76, "gross_billings": 3867853, "net_revenue": 3469677, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 13143 }, { "average_project_size": 95897, "billable_hours_per_employee": 124, "client_concentration": 0.26, "client_retention_rate": 0.77, "employee_utilization_rate": 0.75, "gross_billings": 3917880, "net_revenue": 3368987, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 12761 }, { "average_project_size": 134682, "billable_hours_per_employee": 91, "client_concentration": 0.37, "client_retention_rate": 0.85, "employee_utilization_rate": 0.73, "gross_billings": 3954418, "net_revenue": 3271220, "new_client_acquisition": 3, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 12391 }, { "average_project_size": 169678, "billable_hours_per_employee": 139, "client_concentration": 0.32, "client_retention_rate": 0.77, "employee_utilization_rate": 0.69, "gross_billings": 4109162, "net_revenue": 3176290, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 12031 } ], "balance_sheet": [ { "assets": 3804288, "current_assets": 1600040, "current_liabilities": 919751, "equity": 2644334, "fixed_assets": 2204248, "liabilities": 1825994, "long_term_liabilities": 906243, "quarter": 1 }, { "assets": 3861727, "current_assets": 1201790, "current_liabilities": 1066347, "equity": 2665073, "fixed_assets": 2659937, "liabilities": 1859389, "long_term_liabilities": 793042, "quarter": 2 }, { "assets": 3920034, "current_assets": 1563952, "current_liabilities": 953409, "equity": 2704268, "fixed_assets": 2356082, "liabilities": 1893394, "long_term_liabilities": 939985, "quarter": 3 }, { "assets": 3979222, "current_assets": 1297626, "current_liabilities": 1081165, "equity": 2717313, "fixed_assets": 2681596, "liabilities": 1928021, "long_term_liabilities": 846856, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -50247, "financing_cash_flow": 12280, "investing_cash_flow": -312461, "net_cash_flow": 547582, "operating_cash_flow": 817942, "quarter": 1 }, { "change_in_working_capital": 40220, "financing_cash_flow": 174416, "investing_cash_flow": -471346, "net_cash_flow": 690179, "operating_cash_flow": 867469, "quarter": 2 }, { "change_in_working_capital": 84328, "financing_cash_flow": 73555, "investing_cash_flow": -357774, "net_cash_flow": 421664, "operating_cash_flow": 820458, "quarter": 3 }, { "change_in_working_capital": -66358, "financing_cash_flow": 175741, "investing_cash_flow": -376242, "net_cash_flow": 267544, "operating_cash_flow": 868980, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9120437253961845, "current_ratio": 1.739644751677356, "debt_to_equity_ratio": 0.6905307725877291, "profit_margin": 0.19196023145670332, "quarter": 1, "return_on_assets": 0.17507612462568553, "return_on_equity": 0.25187438500582754 }, { "asset_turnover_ratio": 0.8724042377930911, "current_ratio": 1.1270158775708095, "debt_to_equity_ratio": 0.697687830689816, "profit_margin": 0.19671640169582133, "quarter": 2, "return_on_assets": 0.17161622248284253, "return_on_equity": 0.24867423894204774 }, { "asset_turnover_ratio": 0.8344876600560097, "current_ratio": 1.640378893003947, "debt_to_equity_ratio": 0.7001502809632774, "profit_margin": 0.20714840334798637, "quarter": 3, "return_on_assets": 0.17286278639419964, "return_on_equity": 0.25057723568817886 }, { "asset_turnover_ratio": 0.7982188478049227, "current_ratio": 1.2002108836301582, "debt_to_equity_ratio": 0.7095321738791225, "profit_margin": 0.20971384854657477, "quarter": 4, "return_on_assets": 0.16739754655558298, "return_on_equity": 0.24513627984704006 } ], "income_statement": [ { "depreciation": 151902, "expenses": 2533685, "income_tax": 269952, "marketing_expense": 490851, "net_income": 935992, "net_profit": 666040, "operational_expense": 1567036, "product_revenue": 1002315, "quarter": 1, "rd_expense": 445693, "revenue": 3469677, "salaries_expense": 1189149, "service_revenue": 2467362 }, { "depreciation": 204734, "expenses": 2466553, "income_tax": 239699, "marketing_expense": 393180, "net_income": 902434, "net_profit": 662735, "operational_expense": 1663269, "product_revenue": 1283531, "quarter": 2, "rd_expense": 446258, "revenue": 3368987, "salaries_expense": 1164163, "service_revenue": 2085456 }, { "depreciation": 142830, "expenses": 2401201, "income_tax": 192391, "marketing_expense": 346391, "net_income": 870019, "net_profit": 677628, "operational_expense": 1636737, "product_revenue": 1075506, "quarter": 3, "rd_expense": 267196, "revenue": 3271220, "salaries_expense": 767092, "service_revenue": 2195714 }, { "depreciation": 202868, "expenses": 2337580, "income_tax": 172598, "marketing_expense": 367151, "net_income": 838710, "net_profit": 666112, "operational_expense": 1323670, "product_revenue": 1059539, "quarter": 4, "rd_expense": 332162, "revenue": 3176290, "salaries_expense": 1082602, "service_revenue": 2116751 } ], "market_conditions": { "gdp_growth": [ 0.011283320250900999, 0.011227976187637496, 0.0063853265940755945, 0.010422684598912385 ], "inflation_rate": [ 0.03519975540272477, 0.034547983281955796, 0.03922181327973773, 0.03775766773595439 ], "interest_rate": [ 0.047217517326769876, 0.05026836912502067, 0.053088447141250904, 0.04918504778818655 ], "year": 2010 }, "random_event": { "description": "Diaz, Reese and Jones Data Privacy Regulation Impact in 2010", "impact": -0.03, "type": "Data Privacy Regulation Impact" }, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 196154, "billable_hours_per_employee": 121, "client_concentration": 0.26, "client_retention_rate": 0.76, "employee_utilization_rate": 0.76, "gross_billings": 3642355, "net_revenue": 3226807, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 12223 }, { "average_project_size": 163245, "billable_hours_per_employee": 89, "client_concentration": 0.34, "client_retention_rate": 0.85, "employee_utilization_rate": 0.78, "gross_billings": 4054981, "net_revenue": 3161327, "new_client_acquisition": 1, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 11975 }, { "average_project_size": 57905, "billable_hours_per_employee": 81, "client_concentration": 0.14, "client_retention_rate": 0.76, "employee_utilization_rate": 0.69, "gross_billings": 4009156, "net_revenue": 3097176, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 11732 }, { "average_project_size": 179789, "billable_hours_per_employee": 147, "client_concentration": 0.26, "client_retention_rate": 0.75, "employee_utilization_rate": 0.73, "gross_billings": 3719229, "net_revenue": 3034326, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 11494 } ], "balance_sheet": [ { "assets": 3835273, "current_assets": 1271845, "current_liabilities": 1032538, "equity": 2451853, "fixed_assets": 2563428, "liabilities": 1892710, "long_term_liabilities": 860172, "quarter": 1 }, { "assets": 3883422, "current_assets": 1402031, "current_liabilities": 811767, "equity": 2450380, "fixed_assets": 2481391, "liabilities": 1941522, "long_term_liabilities": 1129755, "quarter": 2 }, { "assets": 3932176, "current_assets": 1635436, "current_liabilities": 864797, "equity": 2418016, "fixed_assets": 2296740, "liabilities": 1991592, "long_term_liabilities": 1126795, "quarter": 3 }, { "assets": 3981541, "current_assets": 1377986, "current_liabilities": 841063, "equity": 2434110, "fixed_assets": 2603555, "liabilities": 2042954, "long_term_liabilities": 1201891, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 53095, "financing_cash_flow": 145828, "investing_cash_flow": -115421, "net_cash_flow": 755205, "operating_cash_flow": 647065, "quarter": 1 }, { "change_in_working_capital": 34625, "financing_cash_flow": -151515, "investing_cash_flow": -217980, "net_cash_flow": 438529, "operating_cash_flow": 756781, "quarter": 2 }, { "change_in_working_capital": 18307, "financing_cash_flow": 86687, "investing_cash_flow": -393799, "net_cash_flow": 462123, "operating_cash_flow": 654341, "quarter": 3 }, { "change_in_working_capital": 70632, "financing_cash_flow": -102994, "investing_cash_flow": -421743, "net_cash_flow": 367571, "operating_cash_flow": 695964, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8413500160223275, "current_ratio": 1.231765804260957, "debt_to_equity_ratio": 0.7719508469716577, "profit_margin": 0.1578309455756108, "quarter": 1, "return_on_assets": 0.13279106858885925, "return_on_equity": 0.20771636798780352 }, { "asset_turnover_ratio": 0.8140570352642592, "current_ratio": 1.7271347566481514, "debt_to_equity_ratio": 0.7923350663978648, "profit_margin": 0.16084384816882277, "quarter": 2, "return_on_assets": 0.13093606618080653, "return_on_equity": 0.2075106718141676 }, { "asset_turnover_ratio": 0.7876493829370812, "current_ratio": 1.8911212689220707, "debt_to_equity_ratio": 0.8236471553538107, "profit_margin": 0.154150748940325, "quarter": 3, "return_on_assets": 0.12141674228213589, "return_on_equity": 0.19744782499371386 }, { "asset_turnover_ratio": 0.7620983935616888, "current_ratio": 1.6383861851014727, "debt_to_equity_ratio": 0.839302250103734, "profit_margin": 0.16330578850130145, "quarter": 4, "return_on_assets": 0.12445507907616674, "return_on_equity": 0.20357461248669945 } ], "income_statement": [ { "depreciation": 137775, "expenses": 2562779, "income_tax": 154738, "marketing_expense": 469673, "net_income": 664028, "net_profit": 509290, "operational_expense": 1629305, "product_revenue": 674925, "quarter": 1, "rd_expense": 404295, "revenue": 3226807, "salaries_expense": 1181012, "service_revenue": 2551882 }, { "depreciation": 248301, "expenses": 2511260, "income_tax": 141587, "marketing_expense": 395695, "net_income": 650067, "net_profit": 508480, "operational_expense": 1409135, "product_revenue": 902624, "quarter": 2, "rd_expense": 391126, "revenue": 3161327, "salaries_expense": 1207485, "service_revenue": 2258703 }, { "depreciation": 176909, "expenses": 2460778, "income_tax": 158966, "marketing_expense": 472161, "net_income": 636398, "net_profit": 477432, "operational_expense": 1409823, "product_revenue": 1138849, "quarter": 3, "rd_expense": 315371, "revenue": 3097176, "salaries_expense": 1088061, "service_revenue": 1958327 }, { "depreciation": 200441, "expenses": 2411310, "income_tax": 127493, "marketing_expense": 365225, "net_income": 623016, "net_profit": 495523, "operational_expense": 1579865, "product_revenue": 870407, "quarter": 4, "rd_expense": 482003, "revenue": 3034326, "salaries_expense": 764119, "service_revenue": 2163919 } ], "market_conditions": { "gdp_growth": [ -0.0038959624915681883, -0.0007178018677044332, -0.014744175908018308, -0.0033290617431657385 ], "inflation_rate": [ 0.021640806223912335, 0.02455492614766891, 0.025911245095621555, 0.020407049007537106 ], "interest_rate": [ 0.03999745163670418, 0.04183682999447936, 0.04746910286585031, 0.04384813288321337 ], "year": 2011 }, "random_event": { "description": "Diaz, Reese and Jones Expansion to New Market in 2011", "impact": 0.08, "type": "Expansion to New Market" }, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 96290, "billable_hours_per_employee": 114, "client_concentration": 0.24, "client_retention_rate": 0.85, "employee_utilization_rate": 0.65, "gross_billings": 4055909, "net_revenue": 3275241, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 12406 }, { "average_project_size": 171108, "billable_hours_per_employee": 91, "client_concentration": 0.26, "client_retention_rate": 0.84, "employee_utilization_rate": 0.67, "gross_billings": 3981603, "net_revenue": 3246133, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 12296 }, { "average_project_size": 167020, "billable_hours_per_employee": 112, "client_concentration": 0.14, "client_retention_rate": 0.88, "employee_utilization_rate": 0.77, "gross_billings": 3606566, "net_revenue": 3217285, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 12187 }, { "average_project_size": 179906, "billable_hours_per_employee": 139, "client_concentration": 0.35, "client_retention_rate": 0.64, "employee_utilization_rate": 0.79, "gross_billings": 3880557, "net_revenue": 3188693, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 12078 } ], "balance_sheet": [ { "assets": 4304562, "current_assets": 1629078, "current_liabilities": 1017554, "equity": 3105011, "fixed_assets": 2675484, "liabilities": 1997049, "long_term_liabilities": 979495, "quarter": 1 }, { "assets": 4384083, "current_assets": 2071533, "current_liabilities": 1120912, "equity": 3185850, "fixed_assets": 2312550, "liabilities": 2037139, "long_term_liabilities": 916227, "quarter": 2 }, { "assets": 4465072, "current_assets": 1561587, "current_liabilities": 852192, "equity": 3201152, "fixed_assets": 2903485, "liabilities": 2078034, "long_term_liabilities": 1225842, "quarter": 3 }, { "assets": 4547558, "current_assets": 1910120, "current_liabilities": 931240, "equity": 3250612, "fixed_assets": 2637438, "liabilities": 2119750, "long_term_liabilities": 1188510, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -98711, "financing_cash_flow": -28180, "investing_cash_flow": -275022, "net_cash_flow": 619789, "operating_cash_flow": 996181, "quarter": 1 }, { "change_in_working_capital": 52169, "financing_cash_flow": -160163, "investing_cash_flow": -205274, "net_cash_flow": 675594, "operating_cash_flow": 1034408, "quarter": 2 }, { "change_in_working_capital": -72924, "financing_cash_flow": 137663, "investing_cash_flow": -304972, "net_cash_flow": 673408, "operating_cash_flow": 960174, "quarter": 3 }, { "change_in_working_capital": 11211, "financing_cash_flow": 176315, "investing_cash_flow": -496340, "net_cash_flow": 786206, "operating_cash_flow": 968775, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7608767163767185, "current_ratio": 1.6009744937369417, "debt_to_equity_ratio": 0.643169702136321, "profit_margin": 0.24349292158958685, "quarter": 1, "return_on_assets": 0.1852680946400586, "return_on_equity": 0.25684224629155905 }, { "asset_turnover_ratio": 0.7404360273288622, "current_ratio": 1.848078172059894, "debt_to_equity_ratio": 0.6394334322080449, "profit_margin": 0.25843241789538507, "quarter": 2, "return_on_assets": 0.19135267283945126, "return_on_equity": 0.26332250419825165 }, { "asset_turnover_ratio": 0.720544931862241, "current_ratio": 1.8324356483046074, "debt_to_equity_ratio": 0.6491519303050902, "profit_margin": 0.25304379313613806, "quarter": 3, "return_on_assets": 0.1823294226834416, "return_on_equity": 0.25431907013475147 }, { "asset_turnover_ratio": 0.7011879782511845, "current_ratio": 2.051157596323182, "debt_to_equity_ratio": 0.6521079722833731, "profit_margin": 0.258038011185147, "quarter": 4, "return_on_assets": 0.18093315137486976, "return_on_equity": 0.2531227965687692 } ], "income_statement": [ { "depreciation": 198683, "expenses": 2224163, "income_tax": 253580, "marketing_expense": 379741, "net_income": 1051078, "net_profit": 797498, "operational_expense": 1524250, "product_revenue": 717098, "quarter": 1, "rd_expense": 243774, "revenue": 3275241, "salaries_expense": 1052315, "service_revenue": 2558143 }, { "depreciation": 195502, "expenses": 2197031, "income_tax": 210196, "marketing_expense": 236304, "net_income": 1049102, "net_profit": 838906, "operational_expense": 1102288, "product_revenue": 1023869, "quarter": 2, "rd_expense": 328950, "revenue": 3246133, "salaries_expense": 930794, "service_revenue": 2222264 }, { "depreciation": 146060, "expenses": 2170230, "income_tax": 232941, "marketing_expense": 250433, "net_income": 1047055, "net_profit": 814114, "operational_expense": 1167856, "product_revenue": 1240472, "quarter": 3, "rd_expense": 289466, "revenue": 3217285, "salaries_expense": 1023845, "service_revenue": 1976813 }, { "depreciation": 145971, "expenses": 2143755, "income_tax": 222134, "marketing_expense": 348420, "net_income": 1044938, "net_profit": 822804, "operational_expense": 1335896, "product_revenue": 734460, "quarter": 4, "rd_expense": 287550, "revenue": 3188693, "salaries_expense": 971219, "service_revenue": 2454233 } ], "market_conditions": { "gdp_growth": [ 0.0039695387884094505, 0.0006143343859548525, 0.007881953226526855, -0.0073972059518603445 ], "inflation_rate": [ 0.0424539887258403, 0.03394769067149257, 0.03553901874742778, 0.03269098538332417 ], "interest_rate": [ 0.04954549773053558, 0.05032906459157499, 0.05747993736650676, 0.048086344646593365 ], "year": 2012 }, "random_event": null, "year": 2012 } ]

{ "advertising_type": "Branding Services", "financial_health": "Good", "founding_year": 1991, "industry": "Advertising", "location": "Pamelamouth", "name": "Page, Beasley and Strickland", "num_employees": 381, "region": "Europe", "revenue_size": "Large", "website": "www.page,beasleyandstrickland.com" }

[ { "advertising_kpis": [ { "average_project_size": 57729, "billable_hours_per_employee": 129, "client_concentration": 0.21, "client_retention_rate": 0.81, "employee_utilization_rate": 0.66, "gross_billings": 92317018, "net_revenue": 72957051, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 191488 }, { "average_project_size": 89335, "billable_hours_per_employee": 85, "client_concentration": 0.34, "client_retention_rate": 0.61, "employee_utilization_rate": 0.77, "gross_billings": 88125950, "net_revenue": 75191547, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 197353 }, { "average_project_size": 127816, "billable_hours_per_employee": 151, "client_concentration": 0.23, "client_retention_rate": 0.64, "employee_utilization_rate": 0.7, "gross_billings": 85438500, "net_revenue": 77494480, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 203398 }, { "average_project_size": 182588, "billable_hours_per_employee": 147, "client_concentration": 0.25, "client_retention_rate": 0.62, "employee_utilization_rate": 0.76, "gross_billings": 92008871, "net_revenue": 79867947, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 209627 } ], "balance_sheet": [ { "assets": 74382020, "current_assets": 33169852, "current_liabilities": 17432804, "equity": 60253971, "fixed_assets": 41212168, "liabilities": 36986358, "long_term_liabilities": 19553554, "quarter": 1 }, { "assets": 77025848, "current_assets": 24372432, "current_liabilities": 20873503, "equity": 61466559, "fixed_assets": 52653416, "liabilities": 37600653, "long_term_liabilities": 16727150, "quarter": 2 }, { "assets": 79763648, "current_assets": 30004667, "current_liabilities": 22903397, "equity": 64401594, "fixed_assets": 49758981, "liabilities": 38225150, "long_term_liabilities": 15321753, "quarter": 3 }, { "assets": 82598760, "current_assets": 34130700, "current_liabilities": 15550066, "equity": 68380073, "fixed_assets": 48468060, "liabilities": 38860020, "long_term_liabilities": 23309954, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -88020, "financing_cash_flow": 70480, "investing_cash_flow": -143195, "net_cash_flow": 25566694, "operating_cash_flow": 25748537, "quarter": 1 }, { "change_in_working_capital": 5769, "financing_cash_flow": -21024, "investing_cash_flow": -167368, "net_cash_flow": 25153760, "operating_cash_flow": 25473857, "quarter": 2 }, { "change_in_working_capital": 50778, "financing_cash_flow": 159385, "investing_cash_flow": -181360, "net_cash_flow": 26553563, "operating_cash_flow": 26640602, "quarter": 3 }, { "change_in_working_capital": 85723, "financing_cash_flow": -100319, "investing_cash_flow": -236816, "net_cash_flow": 27985983, "operating_cash_flow": 28321210, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9808425611458252, "current_ratio": 1.9027261477843724, "debt_to_equity_ratio": 0.6138410031099859, "profit_margin": 0.3133118552173936, "quarter": 1, "return_on_assets": 0.3073096025087783, "return_on_equity": 0.37936601722067415 }, { "asset_turnover_ratio": 0.9761859032048567, "current_ratio": 1.1676253861175099, "debt_to_equity_ratio": 0.6117253611024492, "profit_margin": 0.293136195216199, "quarter": 2, "return_on_assets": 0.28615542148916034, "return_on_equity": 0.35859114872527675 }, { "asset_turnover_ratio": 0.9715513513123171, "current_ratio": 1.3100531331662286, "debt_to_equity_ratio": 0.5935435386894305, "profit_margin": 0.295028703979948, "quarter": 3, "return_on_assets": 0.2866355360276401, "return_on_equity": 0.35500823162855255 }, { "asset_turnover_ratio": 0.9669388136093084, "current_ratio": 2.194891005607307, "debt_to_equity_ratio": 0.5682945088403167, "profit_margin": 0.30852593469067136, "quarter": 4, "return_on_assets": 0.29832570125750074, "return_on_equity": 0.36035838978996115 } ], "income_statement": [ { "depreciation": 2890228, "expenses": 44271644, "income_tax": 5827098, "marketing_expense": 7651609, "net_income": 28685407, "net_profit": 22858309, "operational_expense": 26242267, "product_revenue": 25609937, "quarter": 1, "rd_expense": 7494988, "revenue": 72957051, "salaries_expense": 19684357, "service_revenue": 47347114 }, { "depreciation": 3432493, "expenses": 45316568, "income_tax": 7833615, "marketing_expense": 8282165, "net_income": 29874979, "net_profit": 22041364, "operational_expense": 24873974, "product_revenue": 27472806, "quarter": 2, "rd_expense": 4953525, "revenue": 75191547, "salaries_expense": 19558640, "service_revenue": 47718741 }, { "depreciation": 3777506, "expenses": 46386154, "income_tax": 8245230, "marketing_expense": 7675422, "net_income": 31108326, "net_profit": 22863096, "operational_expense": 25018894, "product_revenue": 16438205, "quarter": 3, "rd_expense": 9253839, "revenue": 77494480, "salaries_expense": 16541425, "service_revenue": 61056275 }, { "depreciation": 3679877, "expenses": 47480986, "income_tax": 7745628, "marketing_expense": 9471683, "net_income": 32386961, "net_profit": 24641333, "operational_expense": 27628161, "product_revenue": 18209645, "quarter": 4, "rd_expense": 9362577, "revenue": 79867947, "salaries_expense": 18421638, "service_revenue": 61658302 } ], "market_conditions": { "gdp_growth": [ 0.011037330002740424, 0.02428343665307156, 0.012012763905025235, 0.014135293402440588 ], "inflation_rate": [ 0.012286931440193532, 0.01073063490663843, 0.00765766673140069, 0.007137297025738426 ], "interest_rate": [ 0.029252047175510575, 0.027529373886360498, 0.027185284308093964, 0.031087755071981117 ], "year": 1991 }, "random_event": null, "year": 1991 }, { "advertising_kpis": [ { "average_project_size": 196577, "billable_hours_per_employee": 84, "client_concentration": 0.27, "client_retention_rate": 0.68, "employee_utilization_rate": 0.69, "gross_billings": 56914617, "net_revenue": 51221501, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 134440 }, { "average_project_size": 166151, "billable_hours_per_employee": 126, "client_concentration": 0.35, "client_retention_rate": 0.65, "employee_utilization_rate": 0.67, "gross_billings": 58929171, "net_revenue": 52803394, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 138592 }, { "average_project_size": 190237, "billable_hours_per_employee": 92, "client_concentration": 0.33, "client_retention_rate": 0.85, "employee_utilization_rate": 0.61, "gross_billings": 68780197, "net_revenue": 54434142, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 3, "revenue_per_employee": 142872 }, { "average_project_size": 76408, "billable_hours_per_employee": 133, "client_concentration": 0.31, "client_retention_rate": 0.89, "employee_utilization_rate": 0.71, "gross_billings": 67690456, "net_revenue": 56115252, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 147284 } ], "balance_sheet": [ { "assets": 68038132, "current_assets": 22394967, "current_liabilities": 13446441, "equity": 46033527, "fixed_assets": 45643165, "liabilities": 32082363, "long_term_liabilities": 18635922, "quarter": 1 }, { "assets": 69856631, "current_assets": 27280565, "current_liabilities": 13168070, "equity": 47014867, "fixed_assets": 42576066, "liabilities": 32592149, "long_term_liabilities": 19424079, "quarter": 2 }, { "assets": 71723735, "current_assets": 33918758, "current_liabilities": 18648284, "equity": 48477693, "fixed_assets": 37804977, "liabilities": 33110036, "long_term_liabilities": 14461752, "quarter": 3 }, { "assets": 73640742, "current_assets": 29456910, "current_liabilities": 20060890, "equity": 50496835, "fixed_assets": 44183832, "liabilities": 33636151, "long_term_liabilities": 13575261, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 13194, "financing_cash_flow": -19762, "investing_cash_flow": -286068, "net_cash_flow": 12765619, "operating_cash_flow": 12775614, "quarter": 1 }, { "change_in_working_capital": -63083, "financing_cash_flow": -98696, "investing_cash_flow": -157734, "net_cash_flow": 12834975, "operating_cash_flow": 13238911, "quarter": 2 }, { "change_in_working_capital": -23813, "financing_cash_flow": -9503, "investing_cash_flow": -136385, "net_cash_flow": 12956339, "operating_cash_flow": 13160559, "quarter": 3 }, { "change_in_working_capital": -22495, "financing_cash_flow": -79612, "investing_cash_flow": -410564, "net_cash_flow": 14349783, "operating_cash_flow": 14418983, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.752835204235178, "current_ratio": 1.6654940143640984, "debt_to_equity_ratio": 0.6969347145614109, "profit_margin": 0.1967485880587529, "quarter": 1, "return_on_assets": 0.14811926347419416, "return_on_equity": 0.2189221347301935 }, { "asset_turnover_ratio": 0.7558823442258473, "current_ratio": 2.071720836842453, "debt_to_equity_ratio": 0.6932306965794458, "profit_margin": 0.18465451292771068, "quarter": 2, "return_on_assets": 0.13957708610367997, "return_on_equity": 0.20738939876188525 }, { "asset_turnover_ratio": 0.7589418203053703, "current_ratio": 1.8188675161746786, "debt_to_equity_ratio": 0.6829952902255476, "profit_margin": 0.18120969005077733, "quarter": 3, "return_on_assets": 0.1375276120241089, "return_on_equity": 0.20347490545806296 }, { "asset_turnover_ratio": 0.7620136690094731, "current_ratio": 1.4683750322144231, "debt_to_equity_ratio": 0.6661041429626233, "profit_margin": 0.18697668861934363, "quarter": 4, "return_on_assets": 0.14247879251406784, "return_on_equity": 0.20778023018670377 } ], "income_statement": [ { "depreciation": 2697856, "expenses": 38163287, "income_tax": 2980456, "marketing_expense": 7513809, "net_income": 13058214, "net_profit": 10077758, "operational_expense": 23527365, "product_revenue": 19802570, "quarter": 1, "rd_expense": 4071786, "revenue": 51221501, "salaries_expense": 16305912, "service_revenue": 31418931 }, { "depreciation": 3488526, "expenses": 39246701, "income_tax": 3806308, "marketing_expense": 7109704, "net_income": 13556693, "net_profit": 9750385, "operational_expense": 19711338, "product_revenue": 17528033, "quarter": 2, "rd_expense": 6873207, "revenue": 52803394, "salaries_expense": 12317317, "service_revenue": 35275361 }, { "depreciation": 3296565, "expenses": 40360872, "income_tax": 4209276, "marketing_expense": 6941786, "net_income": 14073270, "net_profit": 9863994, "operational_expense": 24018215, "product_revenue": 14340401, "quarter": 3, "rd_expense": 6998036, "revenue": 54434142, "salaries_expense": 16074961, "service_revenue": 40093741 }, { "depreciation": 3926739, "expenses": 41506673, "income_tax": 4116335, "marketing_expense": 5445345, "net_income": 14608579, "net_profit": 10492244, "operational_expense": 23927282, "product_revenue": 19010401, "quarter": 4, "rd_expense": 8026628, "revenue": 56115252, "salaries_expense": 18972907, "service_revenue": 37104851 } ], "market_conditions": { "gdp_growth": [ 0.016989122745074067, 0.020757921914864374, 0.02667994430294315, 0.028839145470104948 ], "inflation_rate": [ 0.015201444847010815, 0.01934562548721377, 0.013148783669752442, 0.012871613697869723 ], "interest_rate": [ 0.028968785029247688, 0.03362732189408813, 0.03505067279240967, 0.036237641095112 ], "year": 1992 }, "random_event": null, "year": 1992 }, { "advertising_kpis": [ { "average_project_size": 55101, "billable_hours_per_employee": 123, "client_concentration": 0.28, "client_retention_rate": 0.84, "employee_utilization_rate": 0.72, "gross_billings": 69843036, "net_revenue": 61399353, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 161153 }, { "average_project_size": 114417, "billable_hours_per_employee": 127, "client_concentration": 0.16, "client_retention_rate": 0.71, "employee_utilization_rate": 0.64, "gross_billings": 73578629, "net_revenue": 63362220, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 166305 }, { "average_project_size": 50146, "billable_hours_per_employee": 116, "client_concentration": 0.13, "client_retention_rate": 0.75, "employee_utilization_rate": 0.67, "gross_billings": 78229083, "net_revenue": 65387838, "new_client_acquisition": 5, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 171622 }, { "average_project_size": 73667, "billable_hours_per_employee": 83, "client_concentration": 0.19, "client_retention_rate": 0.68, "employee_utilization_rate": 0.64, "gross_billings": 84061194, "net_revenue": 67478212, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 177108 } ], "balance_sheet": [ { "assets": 73015873, "current_assets": 29406499, "current_liabilities": 19090614, "equity": 45934821, "fixed_assets": 43609374, "liabilities": 42449324, "long_term_liabilities": 23358710, "quarter": 1 }, { "assets": 75061065, "current_assets": 35757190, "current_liabilities": 22869688, "equity": 48129100, "fixed_assets": 39303875, "liabilities": 42908029, "long_term_liabilities": 20038341, "quarter": 2 }, { "assets": 77163543, "current_assets": 33042873, "current_liabilities": 22892092, "equity": 50443251, "fixed_assets": 44120670, "liabilities": 43371692, "long_term_liabilities": 20479600, "quarter": 3 }, { "assets": 79324912, "current_assets": 38989486, "current_liabilities": 17869283, "equity": 52855021, "fixed_assets": 40335426, "liabilities": 43840364, "long_term_liabilities": 25971081, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -65346, "financing_cash_flow": 115925, "investing_cash_flow": -157395, "net_cash_flow": 18151727, "operating_cash_flow": 18393351, "quarter": 1 }, { "change_in_working_capital": -94754, "financing_cash_flow": -39709, "investing_cash_flow": -421902, "net_cash_flow": 18843838, "operating_cash_flow": 19426134, "quarter": 2 }, { "change_in_working_capital": -72948, "financing_cash_flow": 27218, "investing_cash_flow": -453734, "net_cash_flow": 20452390, "operating_cash_flow": 20634180, "quarter": 3 }, { "change_in_working_capital": 87374, "financing_cash_flow": -158832, "investing_cash_flow": -258755, "net_cash_flow": 19778660, "operating_cash_flow": 19998755, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8409041825741096, "current_ratio": 1.5403642334395322, "debt_to_equity_ratio": 0.9241208102236863, "profit_margin": 0.250300227104999, "quarter": 1, "return_on_assets": 0.21047850787184316, "return_on_equity": 0.3345669290841473 }, { "asset_turnover_ratio": 0.8441422993398775, "current_ratio": 1.563518925137938, "debt_to_equity_ratio": 0.8915194549659146, "profit_margin": 0.2521386403443566, "quarter": 2, "return_on_assets": 0.2128408916127156, "return_on_equity": 0.3319418813150464 }, { "asset_turnover_ratio": 0.847392893817745, "current_ratio": 1.4434186705173122, "debt_to_equity_ratio": 0.8598115930315435, "profit_margin": 0.2546559193469587, "quarter": 3, "return_on_assets": 0.21579361642323758, "return_on_equity": 0.33010164233863515 }, { "asset_turnover_ratio": 0.850655995685189, "current_ratio": 2.181927836724059, "debt_to_equity_ratio": 0.8294455885279092, "profit_margin": 0.25742343321130084, "quarter": 4, "return_on_assets": 0.2189787868910589, "return_on_equity": 0.32864376309679266 } ], "income_statement": [ { "depreciation": 3025079, "expenses": 39818683, "income_tax": 6212398, "marketing_expense": 7642599, "net_income": 21580670, "net_profit": 15368272, "operational_expense": 23285039, "product_revenue": 21755067, "quarter": 1, "rd_expense": 7878623, "revenue": 61399353, "salaries_expense": 13312465, "service_revenue": 39644286 }, { "depreciation": 3450070, "expenses": 41137791, "income_tax": 6248365, "marketing_expense": 6288563, "net_income": 22224429, "net_profit": 15976064, "operational_expense": 22351320, "product_revenue": 22092663, "quarter": 2, "rd_expense": 7744755, "revenue": 63362220, "salaries_expense": 18107516, "service_revenue": 41269557 }, { "depreciation": 3982780, "expenses": 42500600, "income_tax": 6235838, "marketing_expense": 7075961, "net_income": 22887238, "net_profit": 16651400, "operational_expense": 21935162, "product_revenue": 22395154, "quarter": 3, "rd_expense": 6397946, "revenue": 65387838, "salaries_expense": 20122674, "service_revenue": 42992684 }, { "depreciation": 2628282, "expenses": 43908555, "income_tax": 6199184, "marketing_expense": 4691180, "net_income": 23569657, "net_profit": 17370473, "operational_expense": 25656970, "product_revenue": 20278440, "quarter": 4, "rd_expense": 5825296, "revenue": 67478212, "salaries_expense": 16873190, "service_revenue": 47199772 } ], "market_conditions": { "gdp_growth": [ 0.011143405712801879, 0.013845739730705265, 0.02839106134395642, 0.02316221732199117 ], "inflation_rate": [ 0.018919624400180076, 0.019391006174180145, 0.010412722697243158, 0.015929604819865526 ], "interest_rate": [ 0.023186541342525572, 0.021869642714528577, 0.021378019853904397, 0.018376140888374602 ], "year": 1993 }, "random_event": { "description": "Page, Beasley and Strickland Expansion to New Market in 1993", "impact": 0.07, "type": "Expansion to New Market" }, "year": 1993 }, { "advertising_kpis": [ { "average_project_size": 93078, "billable_hours_per_employee": 112, "client_concentration": 0.38, "client_retention_rate": 0.67, "employee_utilization_rate": 0.74, "gross_billings": 56606444, "net_revenue": 46250860, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 121393 }, { "average_project_size": 90261, "billable_hours_per_employee": 99, "client_concentration": 0.31, "client_retention_rate": 0.86, "employee_utilization_rate": 0.62, "gross_billings": 54351245, "net_revenue": 47484998, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 124633 }, { "average_project_size": 186043, "billable_hours_per_employee": 90, "client_concentration": 0.16, "client_retention_rate": 0.85, "employee_utilization_rate": 0.61, "gross_billings": 54938042, "net_revenue": 48752067, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 127958 }, { "average_project_size": 55488, "billable_hours_per_employee": 146, "client_concentration": 0.2, "client_retention_rate": 0.83, "employee_utilization_rate": 0.68, "gross_billings": 61574959, "net_revenue": 50052947, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 131373 } ], "balance_sheet": [ { "assets": 55694591, "current_assets": 25597173, "current_liabilities": 12496270, "equity": 41362213, "fixed_assets": 30097418, "liabilities": 27995857, "long_term_liabilities": 15499587, "quarter": 1 }, { "assets": 56379683, "current_assets": 22011517, "current_liabilities": 11653005, "equity": 41287106, "fixed_assets": 34368166, "liabilities": 28274600, "long_term_liabilities": 16621595, "quarter": 2 }, { "assets": 57073203, "current_assets": 22780644, "current_liabilities": 15194964, "equity": 42308034, "fixed_assets": 34292559, "liabilities": 28556118, "long_term_liabilities": 13361154, "quarter": 3 }, { "assets": 57775254, "current_assets": 21098792, "current_liabilities": 11890678, "equity": 43337590, "fixed_assets": 36676462, "liabilities": 28840439, "long_term_liabilities": 16949761, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 77710, "financing_cash_flow": -188584, "investing_cash_flow": -483065, "net_cash_flow": 15783364, "operating_cash_flow": 16211763, "quarter": 1 }, { "change_in_working_capital": 68302, "financing_cash_flow": -88705, "investing_cash_flow": -402434, "net_cash_flow": 15245012, "operating_cash_flow": 15587935, "quarter": 2 }, { "change_in_working_capital": 611, "financing_cash_flow": 23784, "investing_cash_flow": -290893, "net_cash_flow": 15060088, "operating_cash_flow": 15407558, "quarter": 3 }, { "change_in_working_capital": -14607, "financing_cash_flow": 167930, "investing_cash_flow": -177172, "net_cash_flow": 15952038, "operating_cash_flow": 16306998, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8304371963158864, "current_ratio": 2.0483850781073074, "debt_to_equity_ratio": 0.6768462074309225, "profit_margin": 0.29542107973776055, "quarter": 1, "return_on_assets": 0.2453286531900378, "return_on_equity": 0.33033723316496627 }, { "asset_turnover_ratio": 0.8422359877404774, "current_ratio": 1.8889133747046363, "debt_to_equity_ratio": 0.6848288179849661, "profit_margin": 0.2776039497779909, "quarter": 2, "return_on_assets": 0.23380803684192406, "return_on_equity": 0.31927699170777435 }, { "asset_turnover_ratio": 0.8542024003804377, "current_ratio": 1.499223295297047, "debt_to_equity_ratio": 0.6749573378900092, "profit_margin": 0.28287926745752134, "quarter": 3, "return_on_assets": 0.24163614928007457, "return_on_equity": 0.3259652528406307 }, { "asset_turnover_ratio": 0.866338848116531, "current_ratio": 1.774397725680571, "debt_to_equity_ratio": 0.6654832213789461, "profit_margin": 0.28775078917930647, "quarter": 4, "return_on_assets": 0.2492896872422231, "return_on_equity": 0.33233908484528096 } ], "income_statement": [ { "depreciation": 2548284, "expenses": 28272777, "income_tax": 4314604, "marketing_expense": 4885728, "net_income": 17978083, "net_profit": 13663479, "operational_expense": 16379450, "product_revenue": 17151601, "quarter": 1, "rd_expense": 2890536, "revenue": 46250860, "salaries_expense": 12470969, "service_revenue": 29099259 }, { "depreciation": 2405912, "expenses": 29159308, "income_tax": 5143667, "marketing_expense": 3638120, "net_income": 18325690, "net_profit": 13182023, "operational_expense": 19383092, "product_revenue": 18582623, "quarter": 2, "rd_expense": 5135860, "revenue": 47484998, "salaries_expense": 11330011, "service_revenue": 28902375 }, { "depreciation": 1616609, "expenses": 30073639, "income_tax": 4887479, "marketing_expense": 5555401, "net_income": 18678428, "net_profit": 13790949, "operational_expense": 19597717, "product_revenue": 13947448, "quarter": 3, "rd_expense": 3659651, "revenue": 48752067, "salaries_expense": 14205813, "service_revenue": 34804619 }, { "depreciation": 1904223, "expenses": 31016639, "income_tax": 4633533, "marketing_expense": 4802356, "net_income": 19036308, "net_profit": 14402775, "operational_expense": 18419415, "product_revenue": 15293156, "quarter": 4, "rd_expense": 4777153, "revenue": 50052947, "salaries_expense": 10305796, "service_revenue": 34759791 } ], "market_conditions": { "gdp_growth": [ 0.015088768157742839, 0.029513899747416562, 0.01821363039057388, 0.012913478705863415 ], "inflation_rate": [ 0.017209828255435218, 0.018986646412519393, 0.02212392813118959, 0.013724835580294277 ], "interest_rate": [ 0.030573805301217914, 0.02783322193454098, 0.02793770950324835, 0.026877119878211238 ], "year": 1994 }, "random_event": null, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 115080, "billable_hours_per_employee": 120, "client_concentration": 0.32, "client_retention_rate": 0.85, "employee_utilization_rate": 0.71, "gross_billings": 59153487, "net_revenue": 49475146, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 129856 }, { "average_project_size": 102235, "billable_hours_per_employee": 159, "client_concentration": 0.34, "client_retention_rate": 0.66, "employee_utilization_rate": 0.63, "gross_billings": 60038783, "net_revenue": 51592691, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 135414 }, { "average_project_size": 54996, "billable_hours_per_employee": 153, "client_concentration": 0.24, "client_retention_rate": 0.79, "employee_utilization_rate": 0.61, "gross_billings": 68437395, "net_revenue": 53800867, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 141210 }, { "average_project_size": 115695, "billable_hours_per_employee": 126, "client_concentration": 0.28, "client_retention_rate": 0.63, "employee_utilization_rate": 0.75, "gross_billings": 70003687, "net_revenue": 56103554, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 147253 } ], "balance_sheet": [ { "assets": 50030700, "current_assets": 23186629, "current_liabilities": 14172388, "equity": 33739649, "fixed_assets": 26844071, "liabilities": 26591392, "long_term_liabilities": 12419004, "quarter": 1 }, { "assets": 51782140, "current_assets": 24896677, "current_liabilities": 15450225, "equity": 34525133, "fixed_assets": 26885463, "liabilities": 27035668, "long_term_liabilities": 11585443, "quarter": 2 }, { "assets": 53594894, "current_assets": 22627725, "current_liabilities": 11092892, "equity": 36676583, "fixed_assets": 30967169, "liabilities": 27487367, "long_term_liabilities": 16394475, "quarter": 3 }, { "assets": 55471108, "current_assets": 22578364, "current_liabilities": 14297655, "equity": 38068545, "fixed_assets": 32892744, "liabilities": 27946613, "long_term_liabilities": 13648958, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 44168, "financing_cash_flow": 143477, "investing_cash_flow": -157632, "net_cash_flow": 13320375, "operating_cash_flow": 13546650, "quarter": 1 }, { "change_in_working_capital": 21705, "financing_cash_flow": -94140, "investing_cash_flow": -442660, "net_cash_flow": 11542383, "operating_cash_flow": 12133413, "quarter": 2 }, { "change_in_working_capital": -68486, "financing_cash_flow": -81482, "investing_cash_flow": -161822, "net_cash_flow": 14181643, "operating_cash_flow": 14055108, "quarter": 3 }, { "change_in_working_capital": -83063, "financing_cash_flow": -68888, "investing_cash_flow": -144213, "net_cash_flow": 14475797, "operating_cash_flow": 14587705, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9888957380168576, "current_ratio": 1.6360424933328102, "debt_to_equity_ratio": 0.7881348143248319, "profit_margin": 0.20819223049892566, "quarter": 1, "return_on_assets": 0.20588040942861083, "return_on_equity": 0.3052889198699133 }, { "asset_turnover_ratio": 0.9963414219651795, "current_ratio": 1.611411937366608, "debt_to_equity_ratio": 0.7830720883826863, "profit_margin": 0.18953578133770926, "quarter": 2, "return_on_assets": 0.18884234989129456, "return_on_equity": 0.2832331160027682 }, { "asset_turnover_ratio": 1.0038431459534187, "current_ratio": 2.039840016471809, "debt_to_equity_ratio": 0.7494527775392816, "profit_margin": 0.19644768921660685, "quarter": 3, "return_on_assets": 0.1972026663584781, "return_on_equity": 0.28816904780906116 }, { "asset_turnover_ratio": 1.0114013587037056, "current_ratio": 1.5791655344879982, "debt_to_equity_ratio": 0.7341129796266183, "profit_margin": 0.1879390742340494, "quarter": 4, "return_on_assets": 0.1900818350338342, "return_on_equity": 0.27697538742287103 } ], "income_statement": [ { "depreciation": 3246309, "expenses": 36557750, "income_tax": 2617055, "marketing_expense": 3738479, "net_income": 12917396, "net_profit": 10300341, "operational_expense": 21360776, "product_revenue": 14605909, "quarter": 1, "rd_expense": 7009770, "revenue": 49475146, "salaries_expense": 11887387, "service_revenue": 34869237 }, { "depreciation": 2354752, "expenses": 38142297, "income_tax": 3671733, "marketing_expense": 5955390, "net_income": 13450394, "net_profit": 9778661, "operational_expense": 23806186, "product_revenue": 11392868, "quarter": 2, "rd_expense": 6326690, "revenue": 51592691, "salaries_expense": 14431454, "service_revenue": 40199823 }, { "depreciation": 3486052, "expenses": 39795525, "income_tax": 3436286, "marketing_expense": 5127888, "net_income": 14005342, "net_profit": 10569056, "operational_expense": 20661129, "product_revenue": 14096781, "quarter": 3, "rd_expense": 6999839, "revenue": 53800867, "salaries_expense": 15038819, "service_revenue": 39704086 }, { "depreciation": 4043655, "expenses": 41520410, "income_tax": 4039094, "marketing_expense": 4868549, "net_income": 14583144, "net_profit": 10544050, "operational_expense": 23576393, "product_revenue": 12333394, "quarter": 4, "rd_expense": 6178733, "revenue": 56103554, "salaries_expense": 18543366, "service_revenue": 43770160 } ], "market_conditions": { "gdp_growth": [ 0.016259680925673436, 0.02421953201233252, 0.03578114066214894, 0.031034235701882414 ], "inflation_rate": [ 0.015261402555857562, 0.021158269583358556, 0.01221022134301341, 0.013759688431110816 ], "interest_rate": [ 0.0235553541080431, 0.026271276838703624, 0.02577276986030534, 0.017688125665236358 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 86257, "billable_hours_per_employee": 115, "client_concentration": 0.33, "client_retention_rate": 0.63, "employee_utilization_rate": 0.63, "gross_billings": 32877144, "net_revenue": 28824867, "new_client_acquisition": 3, "organic_growth": 0.04, "quarter": 1, "revenue_per_employee": 75656 }, { "average_project_size": 124168, "billable_hours_per_employee": 80, "client_concentration": 0.36, "client_retention_rate": 0.61, "employee_utilization_rate": 0.74, "gross_billings": 37901625, "net_revenue": 29526421, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 77497 }, { "average_project_size": 133529, "billable_hours_per_employee": 130, "client_concentration": 0.21, "client_retention_rate": 0.82, "employee_utilization_rate": 0.6, "gross_billings": 33886114, "net_revenue": 30245050, "new_client_acquisition": 1, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 79383 }, { "average_project_size": 68763, "billable_hours_per_employee": 131, "client_concentration": 0.4, "client_retention_rate": 0.75, "employee_utilization_rate": 0.63, "gross_billings": 38618159, "net_revenue": 30981169, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 81315 } ], "balance_sheet": [ { "assets": 35510895, "current_assets": 15875284, "current_liabilities": 8839332, "equity": 26039747, "fixed_assets": 19635611, "liabilities": 16954605, "long_term_liabilities": 8115273, "quarter": 1 }, { "assets": 36667122, "current_assets": 14525928, "current_liabilities": 7331536, "equity": 27947450, "fixed_assets": 22141194, "liabilities": 17333572, "long_term_liabilities": 10002036, "quarter": 2 }, { "assets": 37860994, "current_assets": 18497975, "current_liabilities": 7713203, "equity": 28929692, "fixed_assets": 19363019, "liabilities": 17721008, "long_term_liabilities": 10007805, "quarter": 3 }, { "assets": 39093739, "current_assets": 15906107, "current_liabilities": 9130770, "equity": 29091363, "fixed_assets": 23187632, "liabilities": 18117105, "long_term_liabilities": 8986335, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 31318, "financing_cash_flow": 146308, "investing_cash_flow": -192117, "net_cash_flow": 8529942, "operating_cash_flow": 9033999, "quarter": 1 }, { "change_in_working_capital": -55387, "financing_cash_flow": 9731, "investing_cash_flow": -452043, "net_cash_flow": 9373274, "operating_cash_flow": 9846829, "quarter": 2 }, { "change_in_working_capital": 27909, "financing_cash_flow": -24489, "investing_cash_flow": -431968, "net_cash_flow": 10684690, "operating_cash_flow": 10696556, "quarter": 3 }, { "change_in_working_capital": 492, "financing_cash_flow": -188941, "investing_cash_flow": -457136, "net_cash_flow": 10000043, "operating_cash_flow": 10006461, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8117189668128613, "current_ratio": 1.7959823208360088, "debt_to_equity_ratio": 0.6511048283226407, "profit_margin": 0.25961809294731525, "quarter": 1, "return_on_assets": 0.21073693017312012, "return_on_equity": 0.287385933511566 }, { "asset_turnover_ratio": 0.8052560274569681, "current_ratio": 1.9812939607743862, "debt_to_equity_ratio": 0.620220163199147, "profit_margin": 0.29173532410175956, "quarter": 2, "return_on_assets": 0.234921628155054, "return_on_equity": 0.3082177443738159 }, { "asset_turnover_ratio": 0.7988445839536067, "current_ratio": 2.398222243081117, "debt_to_equity_ratio": 0.6125543265375932, "profit_margin": 0.29061634879095916, "quarter": 3, "return_on_assets": 0.23215729624003004, "return_on_equity": 0.30382991979313156 }, { "asset_turnover_ratio": 0.7924841622337531, "current_ratio": 1.7420334758185783, "debt_to_equity_ratio": 0.6227657672828874, "profit_margin": 0.261924558108185, "quarter": 4, "return_on_assets": 0.20757106400081096, "return_on_equity": 0.2789394570477843 } ], "income_statement": [ { "depreciation": 1550542, "expenses": 18175252, "income_tax": 3166158, "marketing_expense": 1870375, "net_income": 10649615, "net_profit": 7483457, "operational_expense": 10037967, "product_revenue": 7352139, "quarter": 1, "rd_expense": 2661538, "revenue": 28824867, "salaries_expense": 7268300, "service_revenue": 21472728 }, { "depreciation": 1232929, "expenses": 18687119, "income_tax": 2225402, "marketing_expense": 2136790, "net_income": 10839302, "net_profit": 8613900, "operational_expense": 9515102, "product_revenue": 9787494, "quarter": 2, "rd_expense": 3584766, "revenue": 29526421, "salaries_expense": 9224418, "service_revenue": 19738927 }, { "depreciation": 1906850, "expenses": 19213402, "income_tax": 2241942, "marketing_expense": 2844381, "net_income": 11031648, "net_profit": 8789706, "operational_expense": 12737326, "product_revenue": 6285901, "quarter": 3, "rd_expense": 2280521, "revenue": 30245050, "salaries_expense": 9446015, "service_revenue": 23959149 }, { "depreciation": 1891732, "expenses": 19754507, "income_tax": 3111933, "marketing_expense": 3214284, "net_income": 11226662, "net_profit": 8114729, "operational_expense": 12191254, "product_revenue": 8410308, "quarter": 4, "rd_expense": 2342981, "revenue": 30981169, "salaries_expense": 9853715, "service_revenue": 22570861 } ], "market_conditions": { "gdp_growth": [ 0.026174496693609196, 0.016239524077106084, 0.025837490372770583, 0.01386833017878299 ], "inflation_rate": [ 0.015680160226856393, 0.016380268388727772, 0.01680519764297523, 0.02461197831225486 ], "interest_rate": [ 0.0217209002893926, 0.024160131344120758, 0.02867917125554977, 0.026186258360111882 ], "year": 1996 }, "random_event": null, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 193297, "billable_hours_per_employee": 80, "client_concentration": 0.14, "client_retention_rate": 0.61, "employee_utilization_rate": 0.78, "gross_billings": 41236210, "net_revenue": 35023702, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 91926 }, { "average_project_size": 120449, "billable_hours_per_employee": 116, "client_concentration": 0.12, "client_retention_rate": 0.77, "employee_utilization_rate": 0.75, "gross_billings": 42703109, "net_revenue": 35863657, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 94130 }, { "average_project_size": 168400, "billable_hours_per_employee": 117, "client_concentration": 0.26, "client_retention_rate": 0.61, "employee_utilization_rate": 0.69, "gross_billings": 42471068, "net_revenue": 36723757, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 96388 }, { "average_project_size": 146062, "billable_hours_per_employee": 112, "client_concentration": 0.15, "client_retention_rate": 0.77, "employee_utilization_rate": 0.67, "gross_billings": 42127700, "net_revenue": 37604484, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 98699 } ], "balance_sheet": [ { "assets": 47165825, "current_assets": 17167101, "current_liabilities": 10405701, "equity": 33164620, "fixed_assets": 29998724, "liabilities": 21213400, "long_term_liabilities": 10807699, "quarter": 1 }, { "assets": 48451455, "current_assets": 19708719, "current_liabilities": 11381778, "equity": 33733732, "fixed_assets": 28742736, "liabilities": 21671485, "long_term_liabilities": 10289707, "quarter": 2 }, { "assets": 49772129, "current_assets": 19422275, "current_liabilities": 9742767, "equity": 34910844, "fixed_assets": 30349854, "liabilities": 22139462, "long_term_liabilities": 12396695, "quarter": 3 }, { "assets": 51128802, "current_assets": 21541678, "current_liabilities": 12485670, "equity": 36496044, "fixed_assets": 29587124, "liabilities": 22617545, "long_term_liabilities": 10131875, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 38057, "financing_cash_flow": 70398, "investing_cash_flow": -403107, "net_cash_flow": 9459903, "operating_cash_flow": 9391527, "quarter": 1 }, { "change_in_working_capital": -56007, "financing_cash_flow": -70779, "investing_cash_flow": -118779, "net_cash_flow": 8749469, "operating_cash_flow": 9521489, "quarter": 2 }, { "change_in_working_capital": -81762, "financing_cash_flow": 148652, "investing_cash_flow": -317001, "net_cash_flow": 8644628, "operating_cash_flow": 8898567, "quarter": 3 }, { "change_in_working_capital": 23849, "financing_cash_flow": -195418, "investing_cash_flow": -126484, "net_cash_flow": 9454716, "operating_cash_flow": 9717427, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7425652365881441, "current_ratio": 1.649778424346423, "debt_to_equity_ratio": 0.639639471219631, "profit_margin": 0.20592326305197547, "quarter": 1, "return_on_assets": 0.1529114565471928, "return_on_equity": 0.21746653512086073 }, { "asset_turnover_ratio": 0.7401977298720956, "current_ratio": 1.7316028304189381, "debt_to_equity_ratio": 0.6424277337591939, "profit_margin": 0.19389439286685126, "quarter": 2, "return_on_assets": 0.14352018943497155, "return_on_equity": 0.20613675356168715 }, { "asset_turnover_ratio": 0.7378377766400147, "current_ratio": 1.993507080688679, "debt_to_equity_ratio": 0.6341714912420908, "profit_margin": 0.19818715715823956, "quarter": 3, "return_on_assets": 0.14622997139624067, "return_on_equity": 0.20847897575893612 }, { "asset_turnover_ratio": 0.735485333687263, "current_ratio": 1.7253121378348137, "debt_to_equity_ratio": 0.6197259352273907, "profit_margin": 0.2123360341814556, "quarter": 4, "return_on_assets": 0.15617003895377796, "return_on_equity": 0.2187850003688071 } ], "income_statement": [ { "depreciation": 2179332, "expenses": 25621655, "income_tax": 2189852, "marketing_expense": 4068896, "net_income": 9402047, "net_profit": 7212195, "operational_expense": 16808496, "product_revenue": 8473980, "quarter": 1, "rd_expense": 4819572, "revenue": 35023702, "salaries_expense": 10994835, "service_revenue": 26549722 }, { "depreciation": 2567727, "expenses": 26025240, "income_tax": 2884655, "marketing_expense": 3970833, "net_income": 9838417, "net_profit": 6953762, "operational_expense": 13409799, "product_revenue": 7755453, "quarter": 2, "rd_expense": 4521589, "revenue": 35863657, "salaries_expense": 12787022, "service_revenue": 28108204 }, { "depreciation": 1620390, "expenses": 26435182, "income_tax": 3010398, "marketing_expense": 4318579, "net_income": 10288575, "net_profit": 7278177, "operational_expense": 16339043, "product_revenue": 13866980, "quarter": 3, "rd_expense": 3527872, "revenue": 36723757, "salaries_expense": 9831362, "service_revenue": 22856777 }, { "depreciation": 1732640, "expenses": 26851582, "income_tax": 2768115, "marketing_expense": 2783503, "net_income": 10752902, "net_profit": 7984787, "operational_expense": 16549874, "product_revenue": 8173245, "quarter": 4, "rd_expense": 4924127, "revenue": 37604484, "salaries_expense": 12161924, "service_revenue": 29431239 } ], "market_conditions": { "gdp_growth": [ 0.018497136911666535, 0.01826779449643074, 0.017049824983931115, 0.0155841174924225 ], "inflation_rate": [ 0.014455762847227438, 0.01815539919631459, 0.01347078795221514, 0.01512597659194797 ], "interest_rate": [ 0.030168747447800976, 0.02929921808913002, 0.030387686031167024, 0.03197884241664285 ], "year": 1997 }, "random_event": null, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 159250, "billable_hours_per_employee": 95, "client_concentration": 0.27, "client_retention_rate": 0.64, "employee_utilization_rate": 0.61, "gross_billings": 55182749, "net_revenue": 45399294, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 119158 }, { "average_project_size": 71352, "billable_hours_per_employee": 146, "client_concentration": 0.39, "client_retention_rate": 0.64, "employee_utilization_rate": 0.6, "gross_billings": 58914443, "net_revenue": 46958058, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 123249 }, { "average_project_size": 77707, "billable_hours_per_employee": 138, "client_concentration": 0.35, "client_retention_rate": 0.84, "employee_utilization_rate": 0.76, "gross_billings": 62316279, "net_revenue": 48570342, "new_client_acquisition": 4, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 127481 }, { "average_project_size": 158400, "billable_hours_per_employee": 110, "client_concentration": 0.27, "client_retention_rate": 0.82, "employee_utilization_rate": 0.68, "gross_billings": 61781518, "net_revenue": 50237983, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 131858 } ], "balance_sheet": [ { "assets": 55638066, "current_assets": 18828975, "current_liabilities": 12972184, "equity": 39592986, "fixed_assets": 36809091, "liabilities": 25902286, "long_term_liabilities": 12930102, "quarter": 1 }, { "assets": 56872274, "current_assets": 20488251, "current_liabilities": 14490358, "equity": 41134840, "fixed_assets": 36384023, "liabilities": 26334838, "long_term_liabilities": 11844480, "quarter": 2 }, { "assets": 58133860, "current_assets": 20998594, "current_liabilities": 10810410, "equity": 42587580, "fixed_assets": 37135266, "liabilities": 26774614, "long_term_liabilities": 15964204, "quarter": 3 }, { "assets": 59423432, "current_assets": 22402856, "current_liabilities": 12888872, "equity": 42675270, "fixed_assets": 37020576, "liabilities": 27221734, "long_term_liabilities": 14332862, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 97004, "financing_cash_flow": -12380, "investing_cash_flow": -135932, "net_cash_flow": 11830840, "operating_cash_flow": 12259322, "quarter": 1 }, { "change_in_working_capital": -17163, "financing_cash_flow": 9882, "investing_cash_flow": -480053, "net_cash_flow": 13188394, "operating_cash_flow": 13781273, "quarter": 2 }, { "change_in_working_capital": -35233, "financing_cash_flow": -93495, "investing_cash_flow": -268188, "net_cash_flow": 13321582, "operating_cash_flow": 13727406, "quarter": 3 }, { "change_in_working_capital": 35414, "financing_cash_flow": 7294, "investing_cash_flow": -455051, "net_cash_flow": 12454374, "operating_cash_flow": 12582667, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8159754151051908, "current_ratio": 1.451488430938075, "debt_to_equity_ratio": 0.6542140064909476, "profit_margin": 0.21712245128745836, "quarter": 1, "return_on_assets": 0.17716658231794039, "return_on_equity": 0.248963440140635 }, { "asset_turnover_ratio": 0.8256757589823118, "current_ratio": 1.4139230376502776, "debt_to_equity_ratio": 0.6402076196236572, "profit_margin": 0.22567807212129598, "quarter": 2, "return_on_assets": 0.18633691348441597, "return_on_equity": 0.25762599295390476 }, { "asset_turnover_ratio": 0.8354914330477969, "current_ratio": 1.9424419610357053, "debt_to_equity_ratio": 0.6286953614175776, "profit_margin": 0.23117675391291254, "quarter": 3, "return_on_assets": 0.19314619741403719, "return_on_equity": 0.26365278327625097 }, { "asset_turnover_ratio": 0.8454237883803144, "current_ratio": 1.7381548982719357, "debt_to_equity_ratio": 0.6378807679482754, "profit_margin": 0.20847915012830034, "quarter": 4, "return_on_assets": 0.17625323289977596, "return_on_equity": 0.2454248561286197 } ], "income_statement": [ { "depreciation": 2402116, "expenses": 32564789, "income_tax": 2977299, "marketing_expense": 5254778, "net_income": 12834505, "net_profit": 9857206, "operational_expense": 16358771, "product_revenue": 13570011, "quarter": 1, "rd_expense": 3948010, "revenue": 45399294, "salaries_expense": 14904126, "service_revenue": 31829283 }, { "depreciation": 3183869, "expenses": 33494446, "income_tax": 2866208, "marketing_expense": 4562800, "net_income": 13463612, "net_profit": 10597404, "operational_expense": 22354283, "product_revenue": 13928537, "quarter": 2, "rd_expense": 6098775, "revenue": 46958058, "salaries_expense": 13506316, "service_revenue": 33029521 }, { "depreciation": 2499072, "expenses": 34450644, "income_tax": 2891364, "marketing_expense": 3822930, "net_income": 14119698, "net_profit": 11228334, "operational_expense": 21570457, "product_revenue": 10673707, "quarter": 3, "rd_expense": 6846207, "revenue": 48570342, "salaries_expense": 13062212, "service_revenue": 37896635 }, { "depreciation": 2109095, "expenses": 35434139, "income_tax": 4330272, "marketing_expense": 3905585, "net_income": 14803844, "net_profit": 10473572, "operational_expense": 22003692, "product_revenue": 16856158, "quarter": 4, "rd_expense": 4815692, "revenue": 50237983, "salaries_expense": 15570808, "service_revenue": 33381825 } ], "market_conditions": { "gdp_growth": [ 0.017505837791975502, 0.01869726595575473, 0.017159160816283138, 0.01757665398221878 ], "inflation_rate": [ 0.015132039177599508, 0.013684439344969459, 0.02057508479503255, 0.016446711854866104 ], "interest_rate": [ 0.03559155026572409, 0.03596812348507909, 0.036543035203621, 0.03304742706398074 ], "year": 1998 }, "random_event": { "description": "Page, Beasley and Strickland Introduction of New Service in 1998", "impact": 0.01, "type": "Introduction of New Service" }, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 142502, "billable_hours_per_employee": 106, "client_concentration": 0.24, "client_retention_rate": 0.8, "employee_utilization_rate": 0.69, "gross_billings": 88245580, "net_revenue": 70107482, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 184009 }, { "average_project_size": 106996, "billable_hours_per_employee": 102, "client_concentration": 0.15, "client_retention_rate": 0.74, "employee_utilization_rate": 0.69, "gross_billings": 88958604, "net_revenue": 71437117, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 187499 }, { "average_project_size": 135297, "billable_hours_per_employee": 130, "client_concentration": 0.37, "client_retention_rate": 0.89, "employee_utilization_rate": 0.61, "gross_billings": 86950603, "net_revenue": 72791970, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 191055 }, { "average_project_size": 171228, "billable_hours_per_employee": 80, "client_concentration": 0.25, "client_retention_rate": 0.62, "employee_utilization_rate": 0.64, "gross_billings": 89295839, "net_revenue": 74172519, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 194679 } ], "balance_sheet": [ { "assets": 86093103, "current_assets": 36734989, "current_liabilities": 21430745, "equity": 64785842, "fixed_assets": 49358114, "liabilities": 37918792, "long_term_liabilities": 16488047, "quarter": 1 }, { "assets": 87614507, "current_assets": 27814154, "current_liabilities": 19530484, "equity": 67911155, "fixed_assets": 59800353, "liabilities": 38889920, "long_term_liabilities": 19359436, "quarter": 2 }, { "assets": 89162798, "current_assets": 43925225, "current_liabilities": 21688567, "equity": 68222730, "fixed_assets": 45237573, "liabilities": 39885920, "long_term_liabilities": 18197353, "quarter": 3 }, { "assets": 90738449, "current_assets": 32919937, "current_liabilities": 23128000, "equity": 69414422, "fixed_assets": 57818512, "liabilities": 40907428, "long_term_liabilities": 17779428, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 36572, "financing_cash_flow": -134567, "investing_cash_flow": -279952, "net_cash_flow": 20106438, "operating_cash_flow": 20597148, "quarter": 1 }, { "change_in_working_capital": -23914, "financing_cash_flow": -95666, "investing_cash_flow": -284775, "net_cash_flow": 21342068, "operating_cash_flow": 21598868, "quarter": 2 }, { "change_in_working_capital": -49380, "financing_cash_flow": 89895, "investing_cash_flow": -291328, "net_cash_flow": 23612065, "operating_cash_flow": 23708177, "quarter": 3 }, { "change_in_working_capital": 1134, "financing_cash_flow": 100078, "investing_cash_flow": -293586, "net_cash_flow": 24175896, "operating_cash_flow": 24258486, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8143217000785765, "current_ratio": 1.7141256171915629, "debt_to_equity_ratio": 0.5852944228154047, "profit_margin": 0.23694376871216113, "quarter": 1, "return_on_assets": 0.19294845256071208, "return_on_equity": 0.25640680875923477 }, { "asset_turnover_ratio": 0.8153571759526079, "current_ratio": 1.4241405384526056, "debt_to_equity_ratio": 0.5726587922116771, "profit_margin": 0.268579819647537, "quarter": 2, "return_on_assets": 0.21898848326567655, "return_on_equity": 0.2825245425438575 }, { "asset_turnover_ratio": 0.8163939628722733, "current_ratio": 2.025270964190488, "debt_to_equity_ratio": 0.5846426843370237, "profit_margin": 0.2602739285665713, "quarter": 3, "return_on_assets": 0.2124860639747981, "return_on_equity": 0.2777058613749406 }, { "asset_turnover_ratio": 0.8174320788754059, "current_ratio": 1.4233801885160844, "debt_to_equity_ratio": 0.589321740660752, "profit_margin": 0.2640250225288964, "quarter": 4, "return_on_assets": 0.21582252304092173, "return_on_equity": 0.2821229426933786 } ], "income_statement": [ { "depreciation": 3985617, "expenses": 47017519, "income_tax": 6478432, "marketing_expense": 7084080, "net_income": 23089963, "net_profit": 16611531, "operational_expense": 25233802, "product_revenue": 28021362, "quarter": 1, "rd_expense": 8434711, "revenue": 70107482, "salaries_expense": 16543073, "service_revenue": 42086120 }, { "depreciation": 2412300, "expenses": 47444463, "income_tax": 4806086, "marketing_expense": 6581769, "net_income": 23992654, "net_profit": 19186568, "operational_expense": 28211412, "product_revenue": 27944379, "quarter": 2, "rd_expense": 5387278, "revenue": 71437117, "salaries_expense": 22717988, "service_revenue": 43492738 }, { "depreciation": 4762325, "expenses": 47875285, "income_tax": 5970833, "marketing_expense": 7666593, "net_income": 24916685, "net_profit": 18945852, "operational_expense": 33349033, "product_revenue": 26144184, "quarter": 3, "rd_expense": 4881044, "revenue": 72791970, "salaries_expense": 17873827, "service_revenue": 46647786 }, { "depreciation": 4675085, "expenses": 48310019, "income_tax": 6279099, "marketing_expense": 7555638, "net_income": 25862500, "net_profit": 19583401, "operational_expense": 33495091, "product_revenue": 21893016, "quarter": 4, "rd_expense": 9448212, "revenue": 74172519, "salaries_expense": 19530103, "service_revenue": 52279503 } ], "market_conditions": { "gdp_growth": [ 0.02271711838538904, 0.021921496981364218, 0.035977954844803824, 0.02986958107836555 ], "inflation_rate": [ 0.020087007911248875, 0.015075623939567484, 0.015356041362373193, 0.015325718725296911 ], "interest_rate": [ 0.02889935615579411, 0.024845880243117974, 0.028082089723361004, 0.020406761066495152 ], "year": 1999 }, "random_event": { "description": "Page, Beasley and Strickland Technology Adoption in 1999", "impact": -0.09, "type": "Technology Adoption" }, "year": 1999 } ]

{ "advertising_type": "Event Marketing", "financial_health": "Average", "founding_year": 1997, "industry": "Advertising", "location": "Port Ryanmouth", "name": "Hays, Jensen and Fox", "num_employees": 353, "region": "Europe", "revenue_size": "Small", "website": "www.hays,jensenandfox.com" }

[ { "advertising_kpis": [ { "average_project_size": 131461, "billable_hours_per_employee": 111, "client_concentration": 0.22, "client_retention_rate": 0.85, "employee_utilization_rate": 0.61, "gross_billings": 3053246, "net_revenue": 2381792, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 6747 }, { "average_project_size": 104235, "billable_hours_per_employee": 132, "client_concentration": 0.38, "client_retention_rate": 0.74, "employee_utilization_rate": 0.75, "gross_billings": 2727061, "net_revenue": 2388887, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 6767 }, { "average_project_size": 126851, "billable_hours_per_employee": 131, "client_concentration": 0.27, "client_retention_rate": 0.7, "employee_utilization_rate": 0.79, "gross_billings": 2654160, "net_revenue": 2396005, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 6788 }, { "average_project_size": 67578, "billable_hours_per_employee": 87, "client_concentration": 0.2, "client_retention_rate": 0.66, "employee_utilization_rate": 0.74, "gross_billings": 2665292, "net_revenue": 2403143, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 6808 } ], "balance_sheet": [ { "assets": 3517139, "current_assets": 1322338, "current_liabilities": 887176, "equity": 2234357, "fixed_assets": 2194801, "liabilities": 1721758, "long_term_liabilities": 834582, "quarter": 1 }, { "assets": 3561933, "current_assets": 1600149, "current_liabilities": 1044218, "equity": 2226657, "fixed_assets": 1961784, "liabilities": 1769125, "long_term_liabilities": 724907, "quarter": 2 }, { "assets": 3607297, "current_assets": 1604876, "current_liabilities": 863332, "equity": 2220943, "fixed_assets": 2002421, "liabilities": 1817795, "long_term_liabilities": 954463, "quarter": 3 }, { "assets": 3653239, "current_assets": 1232534, "current_liabilities": 1114346, "equity": 2207643, "fixed_assets": 2420705, "liabilities": 1867804, "long_term_liabilities": 753458, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -50418, "financing_cash_flow": -89668, "investing_cash_flow": -405044, "net_cash_flow": 267470, "operating_cash_flow": 583505, "quarter": 1 }, { "change_in_working_capital": -9025, "financing_cash_flow": 68961, "investing_cash_flow": -348815, "net_cash_flow": 255699, "operating_cash_flow": 546183, "quarter": 2 }, { "change_in_working_capital": -38754, "financing_cash_flow": -193632, "investing_cash_flow": -222691, "net_cash_flow": 406232, "operating_cash_flow": 558729, "quarter": 3 }, { "change_in_working_capital": -82759, "financing_cash_flow": 98190, "investing_cash_flow": -390161, "net_cash_flow": -89833, "operating_cash_flow": 527797, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6771958685738607, "current_ratio": 1.4905024482177156, "debt_to_equity_ratio": 0.7705832147682756, "profit_margin": 0.18430492671064475, "quarter": 1, "return_on_assets": 0.12481053492625682, "return_on_equity": 0.1964663659388361 }, { "asset_turnover_ratio": 0.6706715145961476, "current_ratio": 1.5323897883392166, "debt_to_equity_ratio": 0.7945206648352215, "profit_margin": 0.18161135290199998, "quarter": 2, "return_on_assets": 0.1218015611186398, "return_on_equity": 0.19484321114567713 }, { "asset_turnover_ratio": 0.6642106264053113, "current_ratio": 1.858932600668109, "debt_to_equity_ratio": 0.8184789073830351, "profit_margin": 0.18006681956005935, "quarter": 3, "return_on_assets": 0.11960229501479917, "return_on_equity": 0.19426027592783787 }, { "asset_turnover_ratio": 0.6578116022521384, "current_ratio": 1.1060604157057143, "debt_to_equity_ratio": 0.8460625200723124, "profit_margin": 0.17568991940970638, "quarter": 4, "return_on_assets": 0.11557086738644802, "return_on_equity": 0.19124831324629935 } ], "income_statement": [ { "depreciation": 144529, "expenses": 1797944, "income_tax": 144872, "marketing_expense": 230208, "net_income": 583848, "net_profit": 438976, "operational_expense": 922832, "product_revenue": 783159, "quarter": 1, "rd_expense": 293171, "revenue": 2381792, "salaries_expense": 861677, "service_revenue": 1598633 }, { "depreciation": 112334, "expenses": 1804557, "income_tax": 150481, "marketing_expense": 319851, "net_income": 584330, "net_profit": 433849, "operational_expense": 927376, "product_revenue": 659572, "quarter": 2, "rd_expense": 233606, "revenue": 2388887, "salaries_expense": 598400, "service_revenue": 1729315 }, { "depreciation": 127288, "expenses": 1811195, "income_tax": 153369, "marketing_expense": 325843, "net_income": 584810, "net_profit": 431441, "operational_expense": 1213190, "product_revenue": 926346, "quarter": 3, "rd_expense": 220999, "revenue": 2396005, "salaries_expense": 855759, "service_revenue": 1469659 }, { "depreciation": 105589, "expenses": 1817858, "income_tax": 163077, "marketing_expense": 185177, "net_income": 585285, "net_profit": 422208, "operational_expense": 1124472, "product_revenue": 738991, "quarter": 4, "rd_expense": 247120, "revenue": 2403143, "salaries_expense": 665573, "service_revenue": 1664152 } ], "market_conditions": { "gdp_growth": [ 0.05428716077644872, 0.05328313735864319, 0.04117889901739504, 0.05819698392954753 ], "inflation_rate": [ 0.005578525445699758, 0.0073469276249902215, 0.0030561980739931497, 0.0031843966773094923 ], "interest_rate": [ 0.01841516598703463, 0.021342399279190943, 0.02220423124611355, 0.017537964008138132 ], "year": 1997 }, "random_event": { "description": "Hays, Jensen and Fox New Ad Campaign Launch in 1997", "impact": 0.09, "type": "New Ad Campaign Launch" }, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 61015, "billable_hours_per_employee": 91, "client_concentration": 0.16, "client_retention_rate": 0.74, "employee_utilization_rate": 0.68, "gross_billings": 3480310, "net_revenue": 2975848, "new_client_acquisition": 4, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 8430 }, { "average_project_size": 98924, "billable_hours_per_employee": 114, "client_concentration": 0.38, "client_retention_rate": 0.62, "employee_utilization_rate": 0.64, "gross_billings": 3451207, "net_revenue": 2918741, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 8268 }, { "average_project_size": 141422, "billable_hours_per_employee": 113, "client_concentration": 0.18, "client_retention_rate": 0.68, "employee_utilization_rate": 0.68, "gross_billings": 3702324, "net_revenue": 2862730, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 8110 }, { "average_project_size": 76620, "billable_hours_per_employee": 114, "client_concentration": 0.12, "client_retention_rate": 0.85, "employee_utilization_rate": 0.7, "gross_billings": 3460738, "net_revenue": 2807794, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 7954 } ], "balance_sheet": [ { "assets": 4008314, "current_assets": 1317823, "current_liabilities": 846076, "equity": 2684348, "fixed_assets": 2690491, "liabilities": 1855458, "long_term_liabilities": 1009382, "quarter": 1 }, { "assets": 4081430, "current_assets": 1860281, "current_liabilities": 1114282, "equity": 2721441, "fixed_assets": 2221149, "liabilities": 1881336, "long_term_liabilities": 767054, "quarter": 2 }, { "assets": 4155880, "current_assets": 1557716, "current_liabilities": 874344, "equity": 2720736, "fixed_assets": 2598164, "liabilities": 1907575, "long_term_liabilities": 1033231, "quarter": 3 }, { "assets": 4231688, "current_assets": 1448873, "current_liabilities": 850566, "equity": 2802390, "fixed_assets": 2782815, "liabilities": 1934180, "long_term_liabilities": 1083614, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 67583, "financing_cash_flow": 189494, "investing_cash_flow": -123730, "net_cash_flow": 705330, "operating_cash_flow": 654258, "quarter": 1 }, { "change_in_working_capital": 57789, "financing_cash_flow": 53097, "investing_cash_flow": -179837, "net_cash_flow": 647136, "operating_cash_flow": 642408, "quarter": 2 }, { "change_in_working_capital": 47976, "financing_cash_flow": -173467, "investing_cash_flow": -282186, "net_cash_flow": 129593, "operating_cash_flow": 652585, "quarter": 3 }, { "change_in_working_capital": -95595, "financing_cash_flow": -188405, "investing_cash_flow": -286301, "net_cash_flow": 482671, "operating_cash_flow": 707980, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7424188823530292, "current_ratio": 1.5575704783021855, "debt_to_equity_ratio": 0.6912136578416808, "profit_margin": 0.17860186407370268, "quarter": 1, "return_on_assets": 0.132597396311766, "return_on_equity": 0.1979966829934122 }, { "asset_turnover_ratio": 0.715127051058085, "current_ratio": 1.669488513679661, "debt_to_equity_ratio": 0.6913014098045851, "profit_margin": 0.17862050795188747, "quarter": 2, "return_on_assets": 0.1277363571101305, "return_on_equity": 0.1915702012279524 }, { "asset_turnover_ratio": 0.6888384650182392, "current_ratio": 1.7815825350205412, "debt_to_equity_ratio": 0.7011246221610623, "profit_margin": 0.1650281374771634, "quarter": 3, "return_on_assets": 0.1136777289045882, "return_on_equity": 0.17364088246709714 }, { "asset_turnover_ratio": 0.6635163083856844, "current_ratio": 1.7034221918110999, "debt_to_equity_ratio": 0.6901894454376443, "profit_margin": 0.1798144735689299, "quarter": 4, "return_on_assets": 0.1193098356967716, "return_on_equity": 0.1801612195304722 } ], "income_statement": [ { "depreciation": 122766, "expenses": 2290518, "income_tax": 153838, "marketing_expense": 240751, "net_income": 685330, "net_profit": 531492, "operational_expense": 1575700, "product_revenue": 1097987, "quarter": 1, "rd_expense": 248938, "revenue": 2975848, "salaries_expense": 877350, "service_revenue": 1877861 }, { "depreciation": 121061, "expenses": 2246491, "income_tax": 150903, "marketing_expense": 326904, "net_income": 672250, "net_profit": 521347, "operational_expense": 1472213, "product_revenue": 1088786, "quarter": 2, "rd_expense": 250269, "revenue": 2918741, "salaries_expense": 964514, "service_revenue": 1829955 }, { "depreciation": 180154, "expenses": 2203311, "income_tax": 186988, "marketing_expense": 246878, "net_income": 659419, "net_profit": 472431, "operational_expense": 1229214, "product_revenue": 1068867, "quarter": 3, "rd_expense": 251245, "revenue": 2862730, "salaries_expense": 1008036, "service_revenue": 1793863 }, { "depreciation": 203098, "expenses": 2160961, "income_tax": 141951, "marketing_expense": 362633, "net_income": 646833, "net_profit": 504882, "operational_expense": 1393979, "product_revenue": 603188, "quarter": 4, "rd_expense": 412609, "revenue": 2807794, "salaries_expense": 789624, "service_revenue": 2204606 } ], "market_conditions": { "gdp_growth": [ 0.030617260454871884, 0.023537918386997262, 0.03878508295090683, 0.029913541098183657 ], "inflation_rate": [ 0.0034819152332564674, 0.008696291407800849, 0.007670400944643231, 0.012695425999028905 ], "interest_rate": [ 0.010821391248062568, 0.00790780937134802, 0.017194710046709125, 0.01668817085253742 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 85770, "billable_hours_per_employee": 154, "client_concentration": 0.36, "client_retention_rate": 0.89, "employee_utilization_rate": 0.75, "gross_billings": 4853124, "net_revenue": 3792450, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 10743 }, { "average_project_size": 182585, "billable_hours_per_employee": 121, "client_concentration": 0.26, "client_retention_rate": 0.66, "employee_utilization_rate": 0.74, "gross_billings": 4322145, "net_revenue": 3746207, "new_client_acquisition": 3, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 10612 }, { "average_project_size": 123295, "billable_hours_per_employee": 83, "client_concentration": 0.23, "client_retention_rate": 0.77, "employee_utilization_rate": 0.72, "gross_billings": 4298680, "net_revenue": 3700529, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 10483 }, { "average_project_size": 122756, "billable_hours_per_employee": 152, "client_concentration": 0.28, "client_retention_rate": 0.63, "employee_utilization_rate": 0.78, "gross_billings": 4032856, "net_revenue": 3655407, "new_client_acquisition": 2, "organic_growth": -0.05, "quarter": 4, "revenue_per_employee": 10355 } ], "balance_sheet": [ { "assets": 4430890, "current_assets": 2074879, "current_liabilities": 1069455, "equity": 2525523, "fixed_assets": 2356011, "liabilities": 2625289, "long_term_liabilities": 1555834, "quarter": 1 }, { "assets": 4540003, "current_assets": 1944982, "current_liabilities": 1444549, "equity": 2566463, "fixed_assets": 2595021, "liabilities": 2675912, "long_term_liabilities": 1231363, "quarter": 2 }, { "assets": 4651803, "current_assets": 1986766, "current_liabilities": 1585060, "equity": 2656119, "fixed_assets": 2665037, "liabilities": 2727512, "long_term_liabilities": 1142452, "quarter": 3 }, { "assets": 4766357, "current_assets": 2053453, "current_liabilities": 1604730, "equity": 2715910, "fixed_assets": 2712904, "liabilities": 2780106, "long_term_liabilities": 1175376, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 14396, "financing_cash_flow": 125408, "investing_cash_flow": -184126, "net_cash_flow": 367710, "operating_cash_flow": 909259, "quarter": 1 }, { "change_in_working_capital": 74072, "financing_cash_flow": -114227, "investing_cash_flow": -247033, "net_cash_flow": 777213, "operating_cash_flow": 909232, "quarter": 2 }, { "change_in_working_capital": -96491, "financing_cash_flow": 28869, "investing_cash_flow": -309668, "net_cash_flow": 536749, "operating_cash_flow": 926071, "quarter": 3 }, { "change_in_working_capital": -38554, "financing_cash_flow": -171219, "investing_cash_flow": -423278, "net_cash_flow": 673621, "operating_cash_flow": 993123, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8559115662993213, "current_ratio": 1.9401274480927202, "debt_to_equity_ratio": 1.0395031049014403, "profit_margin": 0.18983032076889608, "quarter": 1, "return_on_assets": 0.16247796718040844, "return_on_equity": 0.2850585799456192 }, { "asset_turnover_ratio": 0.8251551816155187, "current_ratio": 1.3464285392880408, "debt_to_equity_ratio": 1.0426458515084769, "profit_margin": 0.18748883871072794, "quarter": 2, "return_on_assets": 0.15470738675723342, "return_on_equity": 0.2736731447131714 }, { "asset_turnover_ratio": 0.7955042378191853, "current_ratio": 1.2534326776273452, "debt_to_equity_ratio": 1.0268786902996438, "profit_margin": 0.19776307657634895, "quarter": 3, "return_on_assets": 0.15732136550064565, "return_on_equity": 0.2755253059068513 }, { "asset_turnover_ratio": 0.7669184242808501, "current_ratio": 1.279625232905224, "debt_to_equity_ratio": 1.0236370130085313, "profit_margin": 0.19961087780375755, "quarter": 4, "return_on_assets": 0.15308525987457508, "return_on_equity": 0.26866096446494914 } ], "income_statement": [ { "depreciation": 189337, "expenses": 2866301, "income_tax": 206227, "marketing_expense": 422664, "net_income": 926149, "net_profit": 719922, "operational_expense": 1715700, "product_revenue": 759255, "quarter": 1, "rd_expense": 453499, "revenue": 3792450, "salaries_expense": 1336356, "service_revenue": 3033195 }, { "depreciation": 206860, "expenses": 2811901, "income_tax": 231934, "marketing_expense": 402256, "net_income": 934306, "net_profit": 702372, "operational_expense": 1661554, "product_revenue": 1236273, "quarter": 2, "rd_expense": 495398, "revenue": 3746207, "salaries_expense": 912786, "service_revenue": 2509934 }, { "depreciation": 194243, "expenses": 2758534, "income_tax": 210167, "marketing_expense": 550943, "net_income": 941995, "net_profit": 731828, "operational_expense": 1928253, "product_revenue": 1055493, "quarter": 3, "rd_expense": 505615, "revenue": 3700529, "salaries_expense": 1093094, "service_revenue": 2645036 }, { "depreciation": 263464, "expenses": 2706179, "income_tax": 219569, "marketing_expense": 540065, "net_income": 949228, "net_profit": 729659, "operational_expense": 1776518, "product_revenue": 863112, "quarter": 4, "rd_expense": 354486, "revenue": 3655407, "salaries_expense": 966080, "service_revenue": 2792295 } ], "market_conditions": { "gdp_growth": [ 0.04588316241746598, 0.03920753902372738, 0.04324697673170734, 0.04819472084278183 ], "inflation_rate": [ 0.010672877840962092, 0.003235737140871932, 0.004966376010198045, 0.010514459120109607 ], "interest_rate": [ 0.014278049857178104, 0.017393678458466063, 0.01763826052380474, 0.01423791429122186 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 154544, "billable_hours_per_employee": 100, "client_concentration": 0.12, "client_retention_rate": 0.64, "employee_utilization_rate": 0.67, "gross_billings": 4992369, "net_revenue": 4259752, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 12067 }, { "average_project_size": 54745, "billable_hours_per_employee": 80, "client_concentration": 0.16, "client_retention_rate": 0.75, "employee_utilization_rate": 0.78, "gross_billings": 5230337, "net_revenue": 4275828, "new_client_acquisition": 5, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 12113 }, { "average_project_size": 107457, "billable_hours_per_employee": 128, "client_concentration": 0.15, "client_retention_rate": 0.76, "employee_utilization_rate": 0.69, "gross_billings": 5143772, "net_revenue": 4291966, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 12159 }, { "average_project_size": 124936, "billable_hours_per_employee": 111, "client_concentration": 0.3, "client_retention_rate": 0.62, "employee_utilization_rate": 0.61, "gross_billings": 5158952, "net_revenue": 4308164, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 12204 } ], "balance_sheet": [ { "assets": 4580883, "current_assets": 1841862, "current_liabilities": 1311977, "equity": 3099964, "fixed_assets": 2739021, "liabilities": 2414943, "long_term_liabilities": 1102966, "quarter": 1 }, { "assets": 4667653, "current_assets": 1552984, "current_liabilities": 1216666, "equity": 3184126, "fixed_assets": 3114669, "liabilities": 2443807, "long_term_liabilities": 1227141, "quarter": 2 }, { "assets": 4756067, "current_assets": 1628614, "current_liabilities": 1248553, "equity": 3284594, "fixed_assets": 3127453, "liabilities": 2473016, "long_term_liabilities": 1224463, "quarter": 3 }, { "assets": 4846156, "current_assets": 2351815, "current_liabilities": 1331930, "equity": 3432902, "fixed_assets": 2494341, "liabilities": 2502575, "long_term_liabilities": 1170645, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 37058, "financing_cash_flow": -81664, "investing_cash_flow": -328759, "net_cash_flow": 871195, "operating_cash_flow": 1113709, "quarter": 1 }, { "change_in_working_capital": -50143, "financing_cash_flow": 34070, "investing_cash_flow": -380219, "net_cash_flow": 941130, "operating_cash_flow": 1128029, "quarter": 2 }, { "change_in_working_capital": 24932, "financing_cash_flow": 181831, "investing_cash_flow": -462897, "net_cash_flow": 972712, "operating_cash_flow": 1161174, "quarter": 3 }, { "change_in_working_capital": 23062, "financing_cash_flow": -192213, "investing_cash_flow": -446094, "net_cash_flow": 903706, "operating_cash_flow": 1240366, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.92989757651527, "current_ratio": 1.4038828424583663, "debt_to_equity_ratio": 0.7790229176854957, "profit_margin": 0.2192672249464288, "quarter": 1, "return_on_assets": 0.20389606108691272, "return_on_equity": 0.30130156350202775 }, { "asset_turnover_ratio": 0.9160552423241402, "current_ratio": 1.2764259048909068, "debt_to_equity_ratio": 0.7674969520678516, "profit_margin": 0.22458340232581853, "quarter": 2, "return_on_assets": 0.20573080303955757, "return_on_equity": 0.30158354286231137 }, { "asset_turnover_ratio": 0.9024191627241585, "current_ratio": 1.3044011747999484, "debt_to_equity_ratio": 0.7529137543331078, "profit_margin": 0.23335296691539495, "quarter": 3, "return_on_assets": 0.21058218902298895, "return_on_equity": 0.3049213997224619 }, { "asset_turnover_ratio": 0.8889858271174101, "current_ratio": 1.7657196699526252, "debt_to_equity_ratio": 0.7289969244679866, "profit_margin": 0.25285040216667704, "quarter": 4, "return_on_assets": 0.2247804239071132, "return_on_equity": 0.3173178261424299 } ], "income_statement": [ { "depreciation": 179685, "expenses": 2932171, "income_tax": 393557, "marketing_expense": 569023, "net_income": 1327581, "net_profit": 934024, "operational_expense": 1776450, "product_revenue": 1222307, "quarter": 1, "rd_expense": 524706, "revenue": 4259752, "salaries_expense": 1127894, "service_revenue": 3037445 }, { "depreciation": 167749, "expenses": 2913413, "income_tax": 402135, "marketing_expense": 313812, "net_income": 1362415, "net_profit": 960280, "operational_expense": 1489703, "product_revenue": 1547638, "quarter": 2, "rd_expense": 369355, "revenue": 4275828, "salaries_expense": 1418643, "service_revenue": 2728190 }, { "depreciation": 159631, "expenses": 2894776, "income_tax": 395647, "marketing_expense": 347371, "net_income": 1397190, "net_profit": 1001543, "operational_expense": 1700545, "product_revenue": 898425, "quarter": 3, "rd_expense": 353901, "revenue": 4291966, "salaries_expense": 1393745, "service_revenue": 3393541 }, { "depreciation": 151045, "expenses": 2876258, "income_tax": 342585, "marketing_expense": 312104, "net_income": 1431906, "net_profit": 1089321, "operational_expense": 1591013, "product_revenue": 1686207, "quarter": 4, "rd_expense": 472421, "revenue": 4308164, "salaries_expense": 1114734, "service_revenue": 2621957 } ], "market_conditions": { "gdp_growth": [ 0.05784302283883224, 0.04841217138307238, 0.039221860873577735, 0.05751609487886405 ], "inflation_rate": [ 0.005743636060446929, 0.011710645569146996, 0.006838076257045806, 0.005729203186930918 ], "interest_rate": [ 0.01635106430606966, 0.018471161855737092, 0.013114916397306269, 0.01053796670151338 ], "year": 2000 }, "random_event": { "description": "Hays, Jensen and Fox Partnership with Major Brand in 2000", "impact": 0.1, "type": "Partnership with Major Brand" }, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 109152, "billable_hours_per_employee": 144, "client_concentration": 0.12, "client_retention_rate": 0.8, "employee_utilization_rate": 0.78, "gross_billings": 4721581, "net_revenue": 4072221, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 11536 }, { "average_project_size": 190570, "billable_hours_per_employee": 159, "client_concentration": 0.32, "client_retention_rate": 0.86, "employee_utilization_rate": 0.78, "gross_billings": 4471871, "net_revenue": 4003989, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 11343 }, { "average_project_size": 171142, "billable_hours_per_employee": 80, "client_concentration": 0.14, "client_retention_rate": 0.75, "employee_utilization_rate": 0.65, "gross_billings": 4744112, "net_revenue": 3936901, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 11153 }, { "average_project_size": 128841, "billable_hours_per_employee": 149, "client_concentration": 0.38, "client_retention_rate": 0.82, "employee_utilization_rate": 0.75, "gross_billings": 4483763, "net_revenue": 3870937, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 10966 } ], "balance_sheet": [ { "assets": 4550284, "current_assets": 1395804, "current_liabilities": 1425699, "equity": 2875410, "fixed_assets": 3154480, "liabilities": 2501280, "long_term_liabilities": 1075581, "quarter": 1 }, { "assets": 4655271, "current_assets": 2017805, "current_liabilities": 1322346, "equity": 2869253, "fixed_assets": 2637466, "liabilities": 2557326, "long_term_liabilities": 1234980, "quarter": 2 }, { "assets": 4762681, "current_assets": 1517072, "current_liabilities": 1439612, "equity": 2977038, "fixed_assets": 3245609, "liabilities": 2614628, "long_term_liabilities": 1175016, "quarter": 3 }, { "assets": 4872569, "current_assets": 1692416, "current_liabilities": 1375783, "equity": 3023906, "fixed_assets": 3180153, "liabilities": 2673213, "long_term_liabilities": 1297430, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -71097, "financing_cash_flow": -68712, "investing_cash_flow": -272725, "net_cash_flow": 482812, "operating_cash_flow": 1013255, "quarter": 1 }, { "change_in_working_capital": 22773, "financing_cash_flow": 165041, "investing_cash_flow": -415100, "net_cash_flow": 693254, "operating_cash_flow": 1003047, "quarter": 2 }, { "change_in_working_capital": 2841, "financing_cash_flow": 149850, "investing_cash_flow": -391245, "net_cash_flow": 612193, "operating_cash_flow": 1000079, "quarter": 3 }, { "change_in_working_capital": -27913, "financing_cash_flow": 177273, "investing_cash_flow": -190729, "net_cash_flow": 897628, "operating_cash_flow": 975376, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8949377665218259, "current_ratio": 0.9790313383119438, "debt_to_equity_ratio": 0.8698863814203888, "profit_margin": 0.20293741425133852, "quarter": 1, "return_on_assets": 0.18161635625380745, "return_on_equity": 0.2874045788252806 }, { "asset_turnover_ratio": 0.8600979405925026, "current_ratio": 1.5259281610108095, "debt_to_equity_ratio": 0.8912863382908374, "profit_margin": 0.19263489485110974, "quarter": 2, "return_on_assets": 0.16568487634769274, "return_on_equity": 0.2688183997716479 }, { "asset_turnover_ratio": 0.8266144635762924, "current_ratio": 1.0538061644387515, "debt_to_equity_ratio": 0.8782649062591744, "profit_margin": 0.21056790607637835, "quarter": 3, "return_on_assets": 0.1740584767277086, "return_on_equity": 0.27845966359851637 }, { "asset_turnover_ratio": 0.7944345169868298, "current_ratio": 1.2301474869219928, "debt_to_equity_ratio": 0.8840264875958446, "profit_margin": 0.21301044165792415, "quarter": 4, "return_on_assets": 0.16922284733166426, "return_on_equity": 0.27267712686836165 } ], "income_statement": [ { "depreciation": 186849, "expenses": 3003267, "income_tax": 242548, "marketing_expense": 498736, "net_income": 1068954, "net_profit": 826406, "operational_expense": 1753228, "product_revenue": 1385018, "quarter": 1, "rd_expense": 536938, "revenue": 4072221, "salaries_expense": 911172, "service_revenue": 2687203 }, { "depreciation": 231739, "expenses": 2936735, "income_tax": 295946, "marketing_expense": 438811, "net_income": 1067254, "net_profit": 771308, "operational_expense": 1575274, "product_revenue": 1422694, "quarter": 2, "rd_expense": 502638, "revenue": 4003989, "salaries_expense": 981426, "service_revenue": 2581295 }, { "depreciation": 171094, "expenses": 2871677, "income_tax": 236239, "marketing_expense": 497881, "net_income": 1065224, "net_profit": 828985, "operational_expense": 1749161, "product_revenue": 1067748, "quarter": 3, "rd_expense": 330782, "revenue": 3936901, "salaries_expense": 1201918, "service_revenue": 2869153 }, { "depreciation": 150826, "expenses": 2808061, "income_tax": 238326, "marketing_expense": 334097, "net_income": 1062876, "net_profit": 824550, "operational_expense": 1679789, "product_revenue": 1462311, "quarter": 4, "rd_expense": 370160, "revenue": 3870937, "salaries_expense": 1261383, "service_revenue": 2408626 } ], "market_conditions": { "gdp_growth": [ 0.031251524626959654, 0.0338777864876391, 0.035629300399895744, 0.027812461564674627 ], "inflation_rate": [ 0.000033851179208124575, 0.006871617507224256, 0.007536536349709668, 0.007367155179137159 ], "interest_rate": [ 0.010724253570520544, 0.01422609816919557, 0.009973004281179624, 0.01595156446737105 ], "year": 2001 }, "random_event": null, "year": 2001 } ]

{ "advertising_type": "Social Media Campaigns", "financial_health": "Poor", "founding_year": 1998, "industry": "Advertising", "location": "Lake Julia", "name": "Moreno, Petersen and Jordan", "num_employees": 717, "region": "Asia-Pacific", "revenue_size": "Large", "website": "www.moreno,petersenandjordan.com" }

[ { "advertising_kpis": [ { "average_project_size": 189038, "billable_hours_per_employee": 129, "client_concentration": 0.16, "client_retention_rate": 0.7, "employee_utilization_rate": 0.66, "gross_billings": 89347466, "net_revenue": 73581237, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 102624 }, { "average_project_size": 51720, "billable_hours_per_employee": 124, "client_concentration": 0.27, "client_retention_rate": 0.8, "employee_utilization_rate": 0.65, "gross_billings": 85114861, "net_revenue": 74317245, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 103650 }, { "average_project_size": 146332, "billable_hours_per_employee": 142, "client_concentration": 0.12, "client_retention_rate": 0.75, "employee_utilization_rate": 0.79, "gross_billings": 95230222, "net_revenue": 75060615, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 104687 }, { "average_project_size": 57869, "billable_hours_per_employee": 118, "client_concentration": 0.28, "client_retention_rate": 0.81, "employee_utilization_rate": 0.76, "gross_billings": 95934066, "net_revenue": 75811422, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 105734 } ], "balance_sheet": [ { "assets": 79408414, "current_assets": 26951378, "current_liabilities": 27196966, "equity": 55370000, "fixed_assets": 52457036, "liabilities": 46712041, "long_term_liabilities": 19515075, "quarter": 1 }, { "assets": 80461988, "current_assets": 33279743, "current_liabilities": 24879096, "equity": 53398009, "fixed_assets": 47182245, "liabilities": 47787393, "long_term_liabilities": 22908297, "quarter": 2 }, { "assets": 81529541, "current_assets": 31714240, "current_liabilities": 21510214, "equity": 55601200, "fixed_assets": 49815301, "liabilities": 48887500, "long_term_liabilities": 27377286, "quarter": 3 }, { "assets": 82611257, "current_assets": 26497634, "current_liabilities": 28206477, "equity": 53802388, "fixed_assets": 56113623, "liabilities": 50012932, "long_term_liabilities": 21806455, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 22524, "financing_cash_flow": -142755, "investing_cash_flow": -130075, "net_cash_flow": 25859680, "operating_cash_flow": 26019594, "quarter": 1 }, { "change_in_working_capital": 56904, "financing_cash_flow": -92152, "investing_cash_flow": -187177, "net_cash_flow": 24515655, "operating_cash_flow": 24819353, "quarter": 2 }, { "change_in_working_capital": 62043, "financing_cash_flow": 39768, "investing_cash_flow": -346263, "net_cash_flow": 26335429, "operating_cash_flow": 26449026, "quarter": 3 }, { "change_in_working_capital": 82721, "financing_cash_flow": 198840, "investing_cash_flow": -276955, "net_cash_flow": 24366523, "operating_cash_flow": 24860264, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9266176377732466, "current_ratio": 0.9909700221708554, "debt_to_equity_ratio": 0.8436344771536933, "profit_margin": 0.3081441400611409, "quarter": 1, "return_on_assets": 0.2855317951571228, "return_on_equity": 0.40949299259526817 }, { "asset_turnover_ratio": 0.9236317278166182, "current_ratio": 1.337658852234824, "debt_to_equity_ratio": 0.8949283670857466, "profit_margin": 0.27885067590974344, "quarter": 2, "return_on_assets": 0.25755533159334815, "return_on_equity": 0.3880933837814065 }, { "asset_turnover_ratio": 0.920655434574322, "current_ratio": 1.474380496632902, "debt_to_equity_ratio": 0.879252606058862, "profit_margin": 0.30587491189620547, "quarter": 3, "return_on_assets": 0.28160539993718353, "return_on_equity": 0.41292560232512965 }, { "asset_turnover_ratio": 0.917688760019715, "current_ratio": 0.9394166453329141, "debt_to_equity_ratio": 0.9295671411462257, "profit_margin": 0.2796948327918186, "quarter": 4, "return_on_assets": 0.25667280428864553, "return_on_equity": 0.3941100718429078 } ], "income_statement": [ { "depreciation": 3345967, "expenses": 45236572, "income_tax": 5671038, "marketing_expense": 7247402, "net_income": 28344665, "net_profit": 22673627, "operational_expense": 28319822, "product_revenue": 15082003, "quarter": 1, "rd_expense": 7099695, "revenue": 73581237, "salaries_expense": 16569954, "service_revenue": 58499234 }, { "depreciation": 4095939, "expenses": 45392047, "income_tax": 8201784, "marketing_expense": 5381737, "net_income": 28925198, "net_profit": 20723414, "operational_expense": 30878495, "product_revenue": 28047697, "quarter": 2, "rd_expense": 8655997, "revenue": 74317245, "salaries_expense": 22679011, "service_revenue": 46269548 }, { "depreciation": 3489867, "expenses": 45548057, "income_tax": 6553399, "marketing_expense": 9028522, "net_income": 29512558, "net_profit": 22959159, "operational_expense": 28527272, "product_revenue": 29667835, "quarter": 3, "rd_expense": 7099134, "revenue": 75060615, "salaries_expense": 22245047, "service_revenue": 45392780 }, { "depreciation": 3656201, "expenses": 45704602, "income_tax": 8902757, "marketing_expense": 9113826, "net_income": 30106820, "net_profit": 21204063, "operational_expense": 30016857, "product_revenue": 29852948, "quarter": 4, "rd_expense": 6672535, "revenue": 75811422, "salaries_expense": 22500045, "service_revenue": 45958474 } ], "market_conditions": { "gdp_growth": [ 0.0031561806288621427, 0.0009949779252870824, -0.00496366843016824, -0.0027948096361091537 ], "inflation_rate": [ 0.03475271166076752, 0.03138791647382619, 0.03467120164194101, 0.02997412543065882 ], "interest_rate": [ 0.04331603889771632, 0.04280747009427323, 0.04645316474766106, 0.04916691753696578 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 132539, "billable_hours_per_employee": 154, "client_concentration": 0.14, "client_retention_rate": 0.83, "employee_utilization_rate": 0.72, "gross_billings": 46327529, "net_revenue": 40472085, "new_client_acquisition": 3, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 56446 }, { "average_project_size": 86448, "billable_hours_per_employee": 137, "client_concentration": 0.36, "client_retention_rate": 0.62, "employee_utilization_rate": 0.73, "gross_billings": 50000051, "net_revenue": 39548073, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 55158 }, { "average_project_size": 103810, "billable_hours_per_employee": 136, "client_concentration": 0.27, "client_retention_rate": 0.61, "employee_utilization_rate": 0.67, "gross_billings": 49200243, "net_revenue": 38645158, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 53898 }, { "average_project_size": 185070, "billable_hours_per_employee": 122, "client_concentration": 0.36, "client_retention_rate": 0.87, "employee_utilization_rate": 0.68, "gross_billings": 48390820, "net_revenue": 37762857, "new_client_acquisition": 5, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 52668 } ], "balance_sheet": [ { "assets": 56875297, "current_assets": 18496680, "current_liabilities": 17673122, "equity": 36001569, "fixed_assets": 38378617, "liabilities": 29675156, "long_term_liabilities": 12002034, "quarter": 1 }, { "assets": 58418836, "current_assets": 22890321, "current_liabilities": 17026348, "equity": 36896826, "fixed_assets": 35528515, "liabilities": 30141665, "long_term_liabilities": 13115317, "quarter": 2 }, { "assets": 60004264, "current_assets": 25193427, "current_liabilities": 13820337, "equity": 38220855, "fixed_assets": 34810837, "liabilities": 30615508, "long_term_liabilities": 16795171, "quarter": 3 }, { "assets": 61632719, "current_assets": 25264653, "current_liabilities": 14403299, "equity": 39209285, "fixed_assets": 36368066, "liabilities": 31096800, "long_term_liabilities": 16693501, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -27071, "financing_cash_flow": -5972, "investing_cash_flow": -142854, "net_cash_flow": 10907281, "operating_cash_flow": 11038707, "quarter": 1 }, { "change_in_working_capital": -31442, "financing_cash_flow": 189739, "investing_cash_flow": -114129, "net_cash_flow": 10610633, "operating_cash_flow": 11011504, "quarter": 2 }, { "change_in_working_capital": -23604, "financing_cash_flow": -107793, "investing_cash_flow": -182226, "net_cash_flow": 10526680, "operating_cash_flow": 10545991, "quarter": 3 }, { "change_in_working_capital": -15611, "financing_cash_flow": 61897, "investing_cash_flow": -308911, "net_cash_flow": 9742567, "operating_cash_flow": 10139850, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7115933829760924, "current_ratio": 1.0465994632979956, "debt_to_equity_ratio": 0.8242739642819455, "profit_margin": 0.2174691024690228, "quarter": 1, "return_on_assets": 0.15474957431870642, "return_on_equity": 0.24447345614298088 }, { "asset_turnover_ratio": 0.6769746833024882, "current_ratio": 1.3444057997639893, "debt_to_equity_ratio": 0.8169175581661143, "profit_margin": 0.21795385580480747, "quarter": 2, "return_on_assets": 0.14754924250801574, "return_on_equity": 0.23361508114546223 }, { "asset_turnover_ratio": 0.6440401968766754, "current_ratio": 1.822924216681547, "debt_to_equity_ratio": 0.8010157805208701, "profit_margin": 0.2285434827307473, "quarter": 3, "return_on_assets": 0.1471911896127915, "return_on_equity": 0.23108062339264782 }, { "asset_turnover_ratio": 0.6127079514372877, "current_ratio": 1.7540879349932261, "debt_to_equity_ratio": 0.7930978593463257, "profit_margin": 0.22967981474494897, "quarter": 4, "return_on_assets": 0.14072664877887345, "return_on_equity": 0.22120694116202322 } ], "income_statement": [ { "depreciation": 2237279, "expenses": 28225478, "income_tax": 3445179, "marketing_expense": 3563296, "net_income": 12246607, "net_profit": 8801428, "operational_expense": 16543486, "product_revenue": 9169654, "quarter": 1, "rd_expense": 3650720, "revenue": 40472085, "salaries_expense": 9909388, "service_revenue": 31302431 }, { "depreciation": 2391849, "expenses": 27612384, "income_tax": 3316034, "marketing_expense": 5488774, "net_income": 11935689, "net_profit": 8619655, "operational_expense": 16567701, "product_revenue": 12067029, "quarter": 2, "rd_expense": 5358330, "revenue": 39548073, "salaries_expense": 8505435, "service_revenue": 27481044 }, { "depreciation": 1713892, "expenses": 27012608, "income_tax": 2800451, "marketing_expense": 3603265, "net_income": 11632550, "net_profit": 8832099, "operational_expense": 17219745, "product_revenue": 13614979, "quarter": 3, "rd_expense": 4749507, "revenue": 38645158, "salaries_expense": 12117836, "service_revenue": 25030179 }, { "depreciation": 1466484, "expenses": 26425859, "income_tax": 2663632, "marketing_expense": 4392677, "net_income": 11336998, "net_profit": 8673366, "operational_expense": 18378306, "product_revenue": 9228912, "quarter": 4, "rd_expense": 4635800, "revenue": 37762857, "salaries_expense": 9054897, "service_revenue": 28533945 } ], "market_conditions": { "gdp_growth": [ -0.01198832078670914, -0.008991308580202084, -0.0038659519069823393, -0.0032157110247530984 ], "inflation_rate": [ 0.015491104327062827, 0.021990497635676644, 0.023476461609750178, 0.02129953570482601 ], "interest_rate": [ 0.04825483082425208, 0.04677468267751612, 0.046247762213412036, 0.050249101746362324 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 110184, "billable_hours_per_employee": 119, "client_concentration": 0.24, "client_retention_rate": 0.68, "employee_utilization_rate": 0.71, "gross_billings": 113174484, "net_revenue": 98943129, "new_client_acquisition": 1, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 137996 }, { "average_project_size": 187847, "billable_hours_per_employee": 138, "client_concentration": 0.37, "client_retention_rate": 0.87, "employee_utilization_rate": 0.72, "gross_billings": 121470653, "net_revenue": 99600454, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 138913 }, { "average_project_size": 87047, "billable_hours_per_employee": 87, "client_concentration": 0.4, "client_retention_rate": 0.75, "employee_utilization_rate": 0.66, "gross_billings": 111462879, "net_revenue": 100262147, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 139836 }, { "average_project_size": 144821, "billable_hours_per_employee": 92, "client_concentration": 0.38, "client_retention_rate": 0.62, "employee_utilization_rate": 0.67, "gross_billings": 113522810, "net_revenue": 100928236, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 140765 } ], "balance_sheet": [ { "assets": 111866978, "current_assets": 50668944, "current_liabilities": 25419307, "equity": 75994439, "fixed_assets": 61198034, "liabilities": 52010172, "long_term_liabilities": 26590865, "quarter": 1 }, { "assets": 115032512, "current_assets": 35498312, "current_liabilities": 25285559, "equity": 78125965, "fixed_assets": 79534200, "liabilities": 53023853, "long_term_liabilities": 27738294, "quarter": 2 }, { "assets": 118287621, "current_assets": 41571182, "current_liabilities": 27502998, "equity": 80252105, "fixed_assets": 76716439, "liabilities": 54057290, "long_term_liabilities": 26554292, "quarter": 3 }, { "assets": 121634841, "current_assets": 45912756, "current_liabilities": 31589332, "equity": 82868340, "fixed_assets": 75722085, "liabilities": 55110870, "long_term_liabilities": 23521538, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -14835, "financing_cash_flow": 69461, "investing_cash_flow": -479312, "net_cash_flow": 21088742, "operating_cash_flow": 21488060, "quarter": 1 }, { "change_in_working_capital": 95387, "financing_cash_flow": -171971, "investing_cash_flow": -316564, "net_cash_flow": 23258404, "operating_cash_flow": 23882289, "quarter": 2 }, { "change_in_working_capital": 7867, "financing_cash_flow": 102152, "investing_cash_flow": -390528, "net_cash_flow": 20679563, "operating_cash_flow": 20908591, "quarter": 3 }, { "change_in_working_capital": 12819, "financing_cash_flow": 151080, "investing_cash_flow": -293255, "net_cash_flow": 22395687, "operating_cash_flow": 22847239, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8844712780209366, "current_ratio": 1.9933251524126916, "debt_to_equity_ratio": 0.6843944462831024, "profit_margin": 0.1631000875260373, "quarter": 1, "return_on_assets": 0.14425734285948083, "return_on_equity": 0.212352814394748 }, { "asset_turnover_ratio": 0.8658461183565217, "current_ratio": 1.403896666868231, "debt_to_equity_ratio": 0.6786969351354573, "profit_margin": 0.16181960375401502, "quarter": 2, "return_on_assets": 0.14011087578440432, "return_on_equity": 0.2062989685951399 }, { "asset_turnover_ratio": 0.8476131834623676, "current_ratio": 1.511514562885108, "debt_to_equity_ratio": 0.6735934216304981, "profit_margin": 0.1597988321554694, "quarter": 3, "return_on_assets": 0.13544759683686597, "return_on_equity": 0.1996430374007012 }, { "asset_turnover_ratio": 0.829764195605764, "current_ratio": 1.4534259857093528, "debt_to_equity_ratio": 0.6650413173474936, "profit_margin": 0.1619404999806001, "quarter": 4, "return_on_assets": 0.13437242870239785, "return_on_equity": 0.19723297220627323 } ], "income_statement": [ { "depreciation": 5350427, "expenses": 78127036, "income_tax": 4678460, "marketing_expense": 8010326, "net_income": 20816093, "net_profit": 16137633, "operational_expense": 43980318, "product_revenue": 29313334, "quarter": 1, "rd_expense": 10354678, "revenue": 98943129, "salaries_expense": 30589334, "service_revenue": 69629795 }, { "depreciation": 7764983, "expenses": 78210650, "income_tax": 5272498, "marketing_expense": 14946317, "net_income": 21389804, "net_profit": 16117306, "operational_expense": 52037517, "product_revenue": 21844759, "quarter": 2, "rd_expense": 7929487, "revenue": 99600454, "salaries_expense": 33572698, "service_revenue": 77755695 }, { "depreciation": 4886817, "expenses": 78294354, "income_tax": 5946019, "marketing_expense": 15480488, "net_income": 21967793, "net_profit": 16021774, "operational_expense": 46510818, "product_revenue": 33910640, "quarter": 3, "rd_expense": 11636615, "revenue": 100262147, "salaries_expense": 37396309, "service_revenue": 66351507 }, { "depreciation": 6502870, "expenses": 78378147, "income_tax": 6205720, "marketing_expense": 14906088, "net_income": 22550089, "net_profit": 16344369, "operational_expense": 45052845, "product_revenue": 31702414, "quarter": 4, "rd_expense": 10671430, "revenue": 100928236, "salaries_expense": 25294913, "service_revenue": 69225822 } ], "market_conditions": { "gdp_growth": [ 0.0027643829566658257, 0.004993001179491663, -0.001093686891055632, 0.006056502437741437 ], "inflation_rate": [ 0.026904187878963013, 0.03182359462747389, 0.029041401808875978, 0.027625460921150678 ], "interest_rate": [ 0.04517348029020425, 0.04592407587465935, 0.04898306864371913, 0.04889411053526675 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 55535, "billable_hours_per_employee": 156, "client_concentration": 0.1, "client_retention_rate": 0.6, "employee_utilization_rate": 0.65, "gross_billings": 62139892, "net_revenue": 48996527, "new_client_acquisition": 2, "organic_growth": -0.05, "quarter": 1, "revenue_per_employee": 68335 }, { "average_project_size": 89135, "billable_hours_per_employee": 159, "client_concentration": 0.12, "client_retention_rate": 0.87, "employee_utilization_rate": 0.77, "gross_billings": 54984335, "net_revenue": 48678147, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 67891 }, { "average_project_size": 169471, "billable_hours_per_employee": 144, "client_concentration": 0.17, "client_retention_rate": 0.65, "employee_utilization_rate": 0.73, "gross_billings": 57914388, "net_revenue": 48361836, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 67450 }, { "average_project_size": 136130, "billable_hours_per_employee": 121, "client_concentration": 0.27, "client_retention_rate": 0.74, "employee_utilization_rate": 0.63, "gross_billings": 55972542, "net_revenue": 48047580, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 4, "revenue_per_employee": 67012 } ], "balance_sheet": [ { "assets": 51130544, "current_assets": 16050568, "current_liabilities": 11996616, "equity": 39085091, "fixed_assets": 35079976, "liabilities": 25330909, "long_term_liabilities": 13334293, "quarter": 1 }, { "assets": 52595898, "current_assets": 23555878, "current_liabilities": 11850243, "equity": 39683772, "fixed_assets": 29040020, "liabilities": 25883894, "long_term_liabilities": 14033651, "quarter": 2 }, { "assets": 54103247, "current_assets": 16584388, "current_liabilities": 11909824, "equity": 40710273, "fixed_assets": 37518859, "liabilities": 26448951, "long_term_liabilities": 14539127, "quarter": 3 }, { "assets": 55653795, "current_assets": 18652050, "current_liabilities": 14369553, "equity": 41021992, "fixed_assets": 37001745, "liabilities": 27026343, "long_term_liabilities": 12656790, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 37256, "financing_cash_flow": -123404, "investing_cash_flow": -288808, "net_cash_flow": 15275681, "operating_cash_flow": 15600022, "quarter": 1 }, { "change_in_working_capital": 23361, "financing_cash_flow": -3266, "investing_cash_flow": -294758, "net_cash_flow": 14780056, "operating_cash_flow": 15112191, "quarter": 2 }, { "change_in_working_capital": 47534, "financing_cash_flow": 87200, "investing_cash_flow": -134979, "net_cash_flow": 15480771, "operating_cash_flow": 16027383, "quarter": 3 }, { "change_in_working_capital": -47462, "financing_cash_flow": -43538, "investing_cash_flow": -131868, "net_cash_flow": 13785643, "operating_cash_flow": 14000612, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9582633621109136, "current_ratio": 1.3379246280784514, "debt_to_equity_ratio": 0.6480964570352414, "profit_margin": 0.27115097361900775, "quarter": 1, "return_on_assets": 0.259834043619798, "return_on_equity": 0.3399110929535766 }, { "asset_turnover_ratio": 0.925512232912156, "current_ratio": 1.9877970434867875, "debt_to_equity_ratio": 0.6522538734473124, "profit_margin": 0.2664803161057055, "quarter": 2, "return_on_assets": 0.24663079238612867, "return_on_equity": 0.3268784025873347 }, { "asset_turnover_ratio": 0.8938804726452, "current_ratio": 1.3924964802166682, "debt_to_equity_ratio": 0.6496873897161043, "profit_margin": 0.26996446123344037, "quarter": 3, "return_on_assets": 0.24131596020475443, "return_on_equity": 0.3207047272809986 }, { "asset_turnover_ratio": 0.8633298052720394, "current_ratio": 1.298025763223115, "debt_to_equity_ratio": 0.6588257098777651, "profit_margin": 0.2579638766406133, "quarter": 4, "return_on_assets": 0.2227079033873611, "return_on_equity": 0.3021437866791062 } ], "income_statement": [ { "depreciation": 2314566, "expenses": 31183377, "income_tax": 4527694, "marketing_expense": 5896812, "net_income": 17813150, "net_profit": 13285456, "operational_expense": 18536644, "product_revenue": 12662264, "quarter": 1, "rd_expense": 3704570, "revenue": 48996527, "salaries_expense": 15059894, "service_revenue": 36334263 }, { "depreciation": 2140423, "expenses": 31026844, "income_tax": 4679535, "marketing_expense": 4342367, "net_income": 17651303, "net_profit": 12971768, "operational_expense": 19507542, "product_revenue": 16367589, "quarter": 2, "rd_expense": 5716119, "revenue": 48678147, "salaries_expense": 12870248, "service_revenue": 32310558 }, { "depreciation": 2971406, "expenses": 30871096, "income_tax": 4434763, "marketing_expense": 4833320, "net_income": 17490740, "net_profit": 13055977, "operational_expense": 19886110, "product_revenue": 11165607, "quarter": 3, "rd_expense": 3464371, "revenue": 48361836, "salaries_expense": 14702546, "service_revenue": 37196229 }, { "depreciation": 1606072, "expenses": 30716131, "income_tax": 4936909, "marketing_expense": 6070446, "net_income": 17331449, "net_profit": 12394540, "operational_expense": 16771915, "product_revenue": 16833325, "quarter": 4, "rd_expense": 6061785, "revenue": 48047580, "salaries_expense": 14455205, "service_revenue": 31214255 } ], "market_conditions": { "gdp_growth": [ -0.017872066035506402, -0.003526383616566195, -0.00031807573398778127, -0.013024018639598029 ], "inflation_rate": [ 0.037971847183907365, 0.03632528205395769, 0.030611040824586825, 0.03455072654519002 ], "interest_rate": [ 0.05191820044731042, 0.054785635426387216, 0.052066975573745795, 0.05095815060377371 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 119053, "billable_hours_per_employee": 115, "client_concentration": 0.31, "client_retention_rate": 0.78, "employee_utilization_rate": 0.61, "gross_billings": 27932911, "net_revenue": 22011100, "new_client_acquisition": 1, "organic_growth": 0.08, "quarter": 1, "revenue_per_employee": 30699 }, { "average_project_size": 175830, "billable_hours_per_employee": 94, "client_concentration": 0.14, "client_retention_rate": 0.79, "employee_utilization_rate": 0.64, "gross_billings": 27365351, "net_revenue": 22124432, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 2, "revenue_per_employee": 30857 }, { "average_project_size": 182123, "billable_hours_per_employee": 116, "client_concentration": 0.34, "client_retention_rate": 0.69, "employee_utilization_rate": 0.65, "gross_billings": 28495847, "net_revenue": 22238349, "new_client_acquisition": 2, "organic_growth": 0.15, "quarter": 3, "revenue_per_employee": 31016 }, { "average_project_size": 52635, "billable_hours_per_employee": 135, "client_concentration": 0.13, "client_retention_rate": 0.75, "employee_utilization_rate": 0.64, "gross_billings": 28500189, "net_revenue": 22352851, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 31176 } ], "balance_sheet": [ { "assets": 28545914, "current_assets": 8703748, "current_liabilities": 5227466, "equity": 22425205, "fixed_assets": 19842166, "liabilities": 11445857, "long_term_liabilities": 6218391, "quarter": 1 }, { "assets": 29031120, "current_assets": 12263085, "current_liabilities": 6649996, "equity": 22501699, "fixed_assets": 16768035, "liabilities": 11674310, "long_term_liabilities": 5024314, "quarter": 2 }, { "assets": 29524573, "current_assets": 11824624, "current_liabilities": 4955123, "equity": 22833206, "fixed_assets": 17699949, "liabilities": 11907322, "long_term_liabilities": 6952199, "quarter": 3 }, { "assets": 30026413, "current_assets": 10541653, "current_liabilities": 5777464, "equity": 23232252, "fixed_assets": 19484760, "liabilities": 12144985, "long_term_liabilities": 6367521, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -97020, "financing_cash_flow": 57089, "investing_cash_flow": -110730, "net_cash_flow": 5939255, "operating_cash_flow": 6457916, "quarter": 1 }, { "change_in_working_capital": -91642, "financing_cash_flow": 32, "investing_cash_flow": -470399, "net_cash_flow": 6406153, "operating_cash_flow": 6565065, "quarter": 2 }, { "change_in_working_capital": 32855, "financing_cash_flow": 86465, "investing_cash_flow": -112452, "net_cash_flow": 6566021, "operating_cash_flow": 6496938, "quarter": 3 }, { "change_in_working_capital": -83369, "financing_cash_flow": -69865, "investing_cash_flow": -459532, "net_cash_flow": 6061806, "operating_cash_flow": 6386790, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7710770795428025, "current_ratio": 1.6650032730963722, "debt_to_equity_ratio": 0.51040144337588, "profit_margin": 0.2419301170772928, "quarter": 1, "return_on_assets": 0.18654676812940724, "return_on_equity": 0.2374626229726774 }, { "asset_turnover_ratio": 0.762093642959693, "current_ratio": 1.8440740415482957, "debt_to_equity_ratio": 0.5188190456196219, "profit_margin": 0.23254332585803786, "quarter": 2, "return_on_assets": 0.17721979034911503, "return_on_equity": 0.22864446813549502 }, { "asset_turnover_ratio": 0.7532149237179484, "current_ratio": 2.3863431846192316, "debt_to_equity_ratio": 0.5214914629158954, "profit_margin": 0.23454776251600332, "quarter": 3, "return_on_assets": 0.17666487505170692, "return_on_equity": 0.22843725931435122 }, { "asset_turnover_ratio": 0.7444396038914138, "current_ratio": 1.8246159560665371, "debt_to_equity_ratio": 0.5227640006659707, "profit_margin": 0.2393799341301027, "quarter": 4, "return_on_assets": 0.1782039033433664, "return_on_equity": 0.2303187826991546 } ], "income_statement": [ { "depreciation": 1132768, "expenses": 14812164, "income_tax": 1873788, "marketing_expense": 1492518, "net_income": 7198936, "net_profit": 5325148, "operational_expense": 9344121, "product_revenue": 8295842, "quarter": 1, "rd_expense": 2394721, "revenue": 22011100, "salaries_expense": 6598022, "service_revenue": 13715258 }, { "depreciation": 1420176, "expenses": 14807633, "income_tax": 2171910, "marketing_expense": 2341222, "net_income": 7316799, "net_profit": 5144889, "operational_expense": 9977987, "product_revenue": 6524038, "quarter": 2, "rd_expense": 1961962, "revenue": 22124432, "salaries_expense": 5519679, "service_revenue": 15600394 }, { "depreciation": 1280983, "expenses": 14803104, "income_tax": 2219290, "marketing_expense": 1600204, "net_income": 7435245, "net_profit": 5215955, "operational_expense": 9090805, "product_revenue": 5241547, "quarter": 3, "rd_expense": 2024323, "revenue": 22238349, "salaries_expense": 4643949, "service_revenue": 16996802 }, { "depreciation": 1035966, "expenses": 14798577, "income_tax": 2203450, "marketing_expense": 1496736, "net_income": 7554274, "net_profit": 5350824, "operational_expense": 8691707, "product_revenue": 7634480, "quarter": 4, "rd_expense": 1934063, "revenue": 22352851, "salaries_expense": 5482142, "service_revenue": 14718371 } ], "market_conditions": { "gdp_growth": [ -0.004057187412157531, -0.004128061915528326, -0.008129857822080151, -0.013321263279253825 ], "inflation_rate": [ 0.029709989437604688, 0.035481422775334885, 0.03259470223622974, 0.026867994758264273 ], "interest_rate": [ 0.05811784867837415, 0.05733098554434512, 0.05686286460980461, 0.05411215280670974 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 67659, "billable_hours_per_employee": 135, "client_concentration": 0.1, "client_retention_rate": 0.87, "employee_utilization_rate": 0.76, "gross_billings": 75188206, "net_revenue": 62008953, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 86484 }, { "average_project_size": 141077, "billable_hours_per_employee": 144, "client_concentration": 0.39, "client_retention_rate": 0.85, "employee_utilization_rate": 0.67, "gross_billings": 69820350, "net_revenue": 60849659, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 84867 }, { "average_project_size": 159962, "billable_hours_per_employee": 101, "client_concentration": 0.39, "client_retention_rate": 0.88, "employee_utilization_rate": 0.73, "gross_billings": 70348827, "net_revenue": 59712038, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 83280 }, { "average_project_size": 156065, "billable_hours_per_employee": 126, "client_concentration": 0.28, "client_retention_rate": 0.78, "employee_utilization_rate": 0.74, "gross_billings": 71653331, "net_revenue": 58595687, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 81723 } ], "balance_sheet": [ { "assets": 69743729, "current_assets": 20950172, "current_liabilities": 21477076, "equity": 47975401, "fixed_assets": 48793557, "liabilities": 39779165, "long_term_liabilities": 18302089, "quarter": 1 }, { "assets": 72054592, "current_assets": 24582457, "current_liabilities": 23943908, "equity": 49505809, "fixed_assets": 47472135, "liabilities": 40127823, "long_term_liabilities": 16183915, "quarter": 2 }, { "assets": 74442021, "current_assets": 24401851, "current_liabilities": 19858348, "equity": 49545617, "fixed_assets": 50040170, "liabilities": 40479536, "long_term_liabilities": 20621188, "quarter": 3 }, { "assets": 76908555, "current_assets": 32804451, "current_liabilities": 18497119, "equity": 51073344, "fixed_assets": 44104104, "liabilities": 40834332, "long_term_liabilities": 22337213, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 10468, "financing_cash_flow": 174582, "investing_cash_flow": -479522, "net_cash_flow": 20809286, "operating_cash_flow": 20938439, "quarter": 1 }, { "change_in_working_capital": 49125, "financing_cash_flow": -33779, "investing_cash_flow": -357728, "net_cash_flow": 19733300, "operating_cash_flow": 20011044, "quarter": 2 }, { "change_in_working_capital": 82831, "financing_cash_flow": -35939, "investing_cash_flow": -450191, "net_cash_flow": 18753458, "operating_cash_flow": 19247822, "quarter": 3 }, { "change_in_working_capital": -47075, "financing_cash_flow": -182408, "investing_cash_flow": -427108, "net_cash_flow": 17245056, "operating_cash_flow": 17515816, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8890971832033816, "current_ratio": 0.9754666789836755, "debt_to_equity_ratio": 0.8291575301267414, "profit_margin": 0.2904554282669472, "quarter": 1, "return_on_assets": 0.25824310311827464, "return_on_equity": 0.3754181648215926 }, { "asset_turnover_ratio": 0.844493838782683, "current_ratio": 1.0266685371494078, "debt_to_equity_ratio": 0.8105679678924144, "profit_margin": 0.28889299116696776, "quarter": 2, "return_on_assets": 0.24396835110800433, "return_on_equity": 0.35509045009243256 }, { "asset_turnover_ratio": 0.8021281152482413, "current_ratio": 1.2287956178429345, "debt_to_equity_ratio": 0.817015478886861, "profit_margin": 0.26097136393167486, "quarter": 3, "return_on_assets": 0.20933246828427723, "return_on_equity": 0.3145208989929422 }, { "asset_turnover_ratio": 0.7618877639815232, "current_ratio": 1.7734897526474258, "debt_to_equity_ratio": 0.7995233678061103, "profit_margin": 0.255976536293533, "quarter": 4, "return_on_assets": 0.19502539086841508, "return_on_equity": 0.2936780681523419 } ], "income_statement": [ { "depreciation": 2927602, "expenses": 39052083, "income_tax": 4946033, "marketing_expense": 6988158, "net_income": 22956870, "net_profit": 18010837, "operational_expense": 23214938, "product_revenue": 21638112, "quarter": 1, "rd_expense": 4964216, "revenue": 62008953, "salaries_expense": 14809367, "service_revenue": 40370841 }, { "depreciation": 2432004, "expenses": 38671783, "income_tax": 4598836, "marketing_expense": 7409142, "net_income": 22177876, "net_profit": 17579040, "operational_expense": 25378027, "product_revenue": 22200973, "quarter": 2, "rd_expense": 4202083, "revenue": 60849659, "salaries_expense": 14365276, "service_revenue": 38648686 }, { "depreciation": 3664690, "expenses": 38295187, "income_tax": 5833719, "marketing_expense": 5980340, "net_income": 21416851, "net_profit": 15583132, "operational_expense": 22747835, "product_revenue": 17476608, "quarter": 3, "rd_expense": 6056910, "revenue": 59712038, "salaries_expense": 14461899, "service_revenue": 42235430 }, { "depreciation": 2516695, "expenses": 37922259, "income_tax": 5674307, "marketing_expense": 3908632, "net_income": 20673428, "net_profit": 14999121, "operational_expense": 22686501, "product_revenue": 14507047, "quarter": 4, "rd_expense": 7412696, "revenue": 58595687, "salaries_expense": 17570499, "service_revenue": 44088640 } ], "market_conditions": { "gdp_growth": [ -0.009073122467838703, -0.010968051506489019, -0.007213256418673089, -0.014620539199324883 ], "inflation_rate": [ 0.021225780578671295, 0.027262557796851154, 0.02304998724295858, 0.02014011790634513 ], "interest_rate": [ 0.053282164293626984, 0.052569221268288654, 0.047995730407221, 0.055809214989336026 ], "year": 2003 }, "random_event": null, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 179650, "billable_hours_per_employee": 89, "client_concentration": 0.23, "client_retention_rate": 0.64, "employee_utilization_rate": 0.74, "gross_billings": 54615635, "net_revenue": 42986229, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 59953 }, { "average_project_size": 142615, "billable_hours_per_employee": 120, "client_concentration": 0.36, "client_retention_rate": 0.7, "employee_utilization_rate": 0.79, "gross_billings": 49481937, "net_revenue": 42176191, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 58823 }, { "average_project_size": 76424, "billable_hours_per_employee": 97, "client_concentration": 0.34, "client_retention_rate": 0.6, "employee_utilization_rate": 0.65, "gross_billings": 47335761, "net_revenue": 41381418, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 57715 }, { "average_project_size": 68366, "billable_hours_per_employee": 153, "client_concentration": 0.36, "client_retention_rate": 0.75, "employee_utilization_rate": 0.62, "gross_billings": 50791384, "net_revenue": 40601621, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 56627 } ], "balance_sheet": [ { "assets": 59921037, "current_assets": 21908554, "current_liabilities": 17716548, "equity": 36394033, "fixed_assets": 38012483, "liabilities": 34743995, "long_term_liabilities": 17027447, "quarter": 1 }, { "assets": 61088884, "current_assets": 26824905, "current_liabilities": 14858615, "equity": 36815557, "fixed_assets": 34263979, "liabilities": 35104128, "long_term_liabilities": 20245513, "quarter": 2 }, { "assets": 62279492, "current_assets": 19210038, "current_liabilities": 14863773, "equity": 37229419, "fixed_assets": 43069454, "liabilities": 35467993, "long_term_liabilities": 20604220, "quarter": 3 }, { "assets": 63493304, "current_assets": 19494541, "current_liabilities": 18433297, "equity": 37749945, "fixed_assets": 43998763, "liabilities": 35835631, "long_term_liabilities": 17402334, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -61581, "financing_cash_flow": 176745, "investing_cash_flow": -252663, "net_cash_flow": 12282305, "operating_cash_flow": 12893598, "quarter": 1 }, { "change_in_working_capital": -51944, "financing_cash_flow": -123259, "investing_cash_flow": -230084, "net_cash_flow": 12708496, "operating_cash_flow": 13091032, "quarter": 2 }, { "change_in_working_capital": 55904, "financing_cash_flow": -198648, "investing_cash_flow": -251071, "net_cash_flow": 12443413, "operating_cash_flow": 12744087, "quarter": 3 }, { "change_in_working_capital": 61954, "financing_cash_flow": 140368, "investing_cash_flow": -212430, "net_cash_flow": 11716189, "operating_cash_flow": 11830510, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7173812596067054, "current_ratio": 1.236615281938671, "debt_to_equity_ratio": 0.9546618534966982, "profit_margin": 0.260943824590894, "quarter": 1, "return_on_assets": 0.1871962095716067, "return_on_equity": 0.3082096177689348 }, { "asset_turnover_ratio": 0.6904069650380256, "current_ratio": 1.8053435666783209, "debt_to_equity_ratio": 0.9535134291191085, "profit_margin": 0.2567989366322815, "quarter": 2, "return_on_assets": 0.1772957744652857, "return_on_equity": 0.29419087697084145 }, { "asset_turnover_ratio": 0.664446941860091, "current_ratio": 1.292406578060631, "debt_to_equity_ratio": 0.9526872552053525, "profit_margin": 0.251753576931559, "quarter": 3, "return_on_assets": 0.1672768942945135, "return_on_equity": 0.27983031376342454 }, { "asset_turnover_ratio": 0.6394630369211847, "current_ratio": 1.057572120711775, "debt_to_equity_ratio": 0.9492896214815677, "profit_margin": 0.24856820371777766, "quarter": 4, "return_on_assets": 0.15895017843141382, "return_on_equity": 0.2673453431521556 } ], "income_statement": [ { "depreciation": 1676607, "expenses": 27894738, "income_tax": 3874500, "marketing_expense": 5215110, "net_income": 15091491, "net_profit": 11216991, "operational_expense": 18074708, "product_revenue": 11750251, "quarter": 1, "rd_expense": 5318951, "revenue": 42986229, "salaries_expense": 12641430, "service_revenue": 31235978 }, { "depreciation": 2260231, "expenses": 27375299, "income_tax": 3970091, "marketing_expense": 5154295, "net_income": 14800892, "net_profit": 10830801, "operational_expense": 18470118, "product_revenue": 13480957, "quarter": 2, "rd_expense": 3501048, "revenue": 42176191, "salaries_expense": 12885445, "service_revenue": 28695234 }, { "depreciation": 2326167, "expenses": 26865533, "income_tax": 4097965, "marketing_expense": 4744671, "net_income": 14515885, "net_profit": 10417920, "operational_expense": 18792676, "product_revenue": 14599750, "quarter": 3, "rd_expense": 2696240, "revenue": 41381418, "salaries_expense": 10144483, "service_revenue": 26781668 }, { "depreciation": 1738238, "expenses": 26365260, "income_tax": 4144089, "marketing_expense": 3362252, "net_income": 14236361, "net_profit": 10092272, "operational_expense": 13596078, "product_revenue": 11679806, "quarter": 4, "rd_expense": 3011983, "revenue": 40601621, "salaries_expense": 12344377, "service_revenue": 28921815 } ], "market_conditions": { "gdp_growth": [ -0.013398768234662755, -0.010536477749099367, -0.020543556936351973, -0.004115226794912091 ], "inflation_rate": [ 0.025884069633025884, 0.0197988097372604, 0.01953362158239229, 0.027068090670097536 ], "interest_rate": [ 0.05014246035237932, 0.04615230695108662, 0.049305813583973214, 0.049347701970544236 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 81338, "billable_hours_per_employee": 93, "client_concentration": 0.23, "client_retention_rate": 0.85, "employee_utilization_rate": 0.61, "gross_billings": 42766991, "net_revenue": 37112505, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 51761 }, { "average_project_size": 74216, "billable_hours_per_employee": 93, "client_concentration": 0.14, "client_retention_rate": 0.64, "employee_utilization_rate": 0.8, "gross_billings": 41331114, "net_revenue": 37079330, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 51715 }, { "average_project_size": 55859, "billable_hours_per_employee": 132, "client_concentration": 0.36, "client_retention_rate": 0.78, "employee_utilization_rate": 0.7, "gross_billings": 47266057, "net_revenue": 37046185, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 51668 }, { "average_project_size": 113113, "billable_hours_per_employee": 98, "client_concentration": 0.23, "client_retention_rate": 0.78, "employee_utilization_rate": 0.68, "gross_billings": 45261166, "net_revenue": 37013069, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 51622 } ], "balance_sheet": [ { "assets": 52284339, "current_assets": 18547689, "current_liabilities": 13418075, "equity": 36508057, "fixed_assets": 33736650, "liabilities": 25663934, "long_term_liabilities": 12245859, "quarter": 1 }, { "assets": 53004960, "current_assets": 16737231, "current_liabilities": 10868213, "equity": 36831156, "fixed_assets": 36267729, "liabilities": 26230719, "long_term_liabilities": 15362506, "quarter": 2 }, { "assets": 53735513, "current_assets": 24119947, "current_liabilities": 15724957, "equity": 36717601, "fixed_assets": 29615566, "liabilities": 26810021, "long_term_liabilities": 11085064, "quarter": 3 }, { "assets": 54476135, "current_assets": 16706935, "current_liabilities": 12138787, "equity": 36081555, "fixed_assets": 37769200, "liabilities": 27402117, "long_term_liabilities": 15263330, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 15527, "financing_cash_flow": -177559, "investing_cash_flow": -155945, "net_cash_flow": 10703586, "operating_cash_flow": 11099395, "quarter": 1 }, { "change_in_working_capital": -92045, "financing_cash_flow": 168161, "investing_cash_flow": -410243, "net_cash_flow": 11393832, "operating_cash_flow": 11497402, "quarter": 2 }, { "change_in_working_capital": 46015, "financing_cash_flow": 156665, "investing_cash_flow": -169506, "net_cash_flow": 11292097, "operating_cash_flow": 11940102, "quarter": 3 }, { "change_in_working_capital": 766, "financing_cash_flow": -54716, "investing_cash_flow": -297089, "net_cash_flow": 10339421, "operating_cash_flow": 10488286, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7098206788078548, "current_ratio": 1.3822913495415698, "debt_to_equity_ratio": 0.7029663068620716, "profit_margin": 0.2664237296835662, "quarter": 1, "return_on_assets": 0.1891130726545094, "return_on_equity": 0.27083479134482563 }, { "asset_turnover_ratio": 0.6995445331908561, "current_ratio": 1.5400168362544975, "debt_to_equity_ratio": 0.7121883168695546, "profit_margin": 0.27122698818991603, "quarter": 2, "return_on_assets": 0.18973535684207665, "return_on_equity": 0.2730545573970038 }, { "asset_turnover_ratio": 0.6894171643992679, "current_ratio": 1.5338640989606522, "debt_to_equity_ratio": 0.7301681011240359, "profit_margin": 0.2643216568723608, "quarter": 3, "return_on_assets": 0.18222788717025926, "return_on_equity": 0.26668705834022216 }, { "asset_turnover_ratio": 0.6794363990764029, "current_ratio": 1.3763265637662148, "debt_to_equity_ratio": 0.7594494472314178, "profit_margin": 0.24336098689897884, "quarter": 4, "return_on_assets": 0.16534831261432184, "return_on_equity": 0.24964381385447496 } ], "income_statement": [ { "depreciation": 1211743, "expenses": 23994789, "income_tax": 3230064, "marketing_expense": 4502850, "net_income": 13117716, "net_profit": 9887652, "operational_expense": 12727611, "product_revenue": 12647419, "quarter": 1, "rd_expense": 2418007, "revenue": 37112505, "salaries_expense": 10641119, "service_revenue": 24465086 }, { "depreciation": 1440487, "expenses": 24126220, "income_tax": 2896195, "marketing_expense": 2905025, "net_income": 12953110, "net_profit": 10056915, "operational_expense": 13920237, "product_revenue": 12376085, "quarter": 2, "rd_expense": 3228962, "revenue": 37079330, "salaries_expense": 9728644, "service_revenue": 24703245 }, { "depreciation": 2147993, "expenses": 24258371, "income_tax": 2995705, "marketing_expense": 2487805, "net_income": 12787814, "net_profit": 9792109, "operational_expense": 12391915, "product_revenue": 7941026, "quarter": 3, "rd_expense": 2953514, "revenue": 37046185, "salaries_expense": 8553255, "service_revenue": 29105159 }, { "depreciation": 1480749, "expenses": 24391246, "income_tax": 3614286, "marketing_expense": 4130622, "net_income": 12621823, "net_profit": 9007537, "operational_expense": 14606603, "product_revenue": 14220155, "quarter": 4, "rd_expense": 4282061, "revenue": 37013069, "salaries_expense": 11935149, "service_revenue": 22792914 } ], "market_conditions": { "gdp_growth": [ -0.0071332219646888136, -0.010100551137522213, 0.006746999981552775, -0.004185831727240183 ], "inflation_rate": [ 0.03598485375224769, 0.039726902391105795, 0.04252278565216123, 0.04361191879979708 ], "interest_rate": [ 0.05064519907355106, 0.049864819858634245, 0.048963679338118855, 0.05311848268745996 ], "year": 2005 }, "random_event": { "description": "Moreno, Petersen and Jordan Award Nomination in 2005", "impact": 0.01, "type": "Award Nomination" }, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 165945, "billable_hours_per_employee": 114, "client_concentration": 0.27, "client_retention_rate": 0.6, "employee_utilization_rate": 0.74, "gross_billings": 102548685, "net_revenue": 82817054, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 115505 }, { "average_project_size": 77140, "billable_hours_per_employee": 152, "client_concentration": 0.38, "client_retention_rate": 0.86, "employee_utilization_rate": 0.74, "gross_billings": 102881812, "net_revenue": 80977105, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 112939 }, { "average_project_size": 182285, "billable_hours_per_employee": 121, "client_concentration": 0.2, "client_retention_rate": 0.69, "employee_utilization_rate": 0.63, "gross_billings": 101057875, "net_revenue": 79178034, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 3, "revenue_per_employee": 110430 }, { "average_project_size": 130109, "billable_hours_per_employee": 112, "client_concentration": 0.36, "client_retention_rate": 0.72, "employee_utilization_rate": 0.67, "gross_billings": 93083036, "net_revenue": 77418933, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 107976 } ], "balance_sheet": [ { "assets": 97239812, "current_assets": 42809220, "current_liabilities": 18799055, "equity": 72146232, "fixed_assets": 54430592, "liabilities": 46336145, "long_term_liabilities": 27537090, "quarter": 1 }, { "assets": 98860383, "current_assets": 37066793, "current_liabilities": 28027527, "equity": 72300106, "fixed_assets": 61793590, "liabilities": 46859613, "long_term_liabilities": 18832086, "quarter": 2 }, { "assets": 100507963, "current_assets": 33071219, "current_liabilities": 19137372, "equity": 72366350, "fixed_assets": 67436744, "liabilities": 47388995, "long_term_liabilities": 28251623, "quarter": 3 }, { "assets": 102183001, "current_assets": 47217457, "current_liabilities": 20046722, "equity": 72895796, "fixed_assets": 54965544, "liabilities": 47924357, "long_term_liabilities": 27877635, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -63665, "financing_cash_flow": -107779, "investing_cash_flow": -246013, "net_cash_flow": 23861233, "operating_cash_flow": 24056678, "quarter": 1 }, { "change_in_working_capital": 1188, "financing_cash_flow": -175932, "investing_cash_flow": -480174, "net_cash_flow": 25333067, "operating_cash_flow": 25676715, "quarter": 2 }, { "change_in_working_capital": 1387, "financing_cash_flow": 197974, "investing_cash_flow": -499167, "net_cash_flow": 22492701, "operating_cash_flow": 22732875, "quarter": 3 }, { "change_in_working_capital": 62215, "financing_cash_flow": -184043, "investing_cash_flow": -416316, "net_cash_flow": 22379645, "operating_cash_flow": 22866679, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8516784668403102, "current_ratio": 2.2772006358830272, "debt_to_equity_ratio": 0.6422531532901122, "profit_margin": 0.2564998870884733, "quarter": 1, "return_on_assets": 0.21845543058022365, "return_on_equity": 0.29443762218933345 }, { "asset_turnover_ratio": 0.8191057180104188, "current_ratio": 1.3225138628891517, "debt_to_equity_ratio": 0.6481264771589684, "profit_margin": 0.2506799421885976, "quarter": 2, "return_on_assets": 0.20533337403720153, "return_on_equity": 0.28076495489508685 }, { "asset_turnover_ratio": 0.7877787156028623, "current_ratio": 1.7280961565673698, "debt_to_equity_ratio": 0.6548484896640496, "profit_margin": 0.24308992062116622, "quarter": 3, "return_on_assets": 0.19150106544294407, "return_on_equity": 0.26597143561890296 }, { "asset_turnover_ratio": 0.7576498267064988, "current_ratio": 2.3553704690472586, "debt_to_equity_ratio": 0.6574365001789678, "profit_margin": 0.2407311916840807, "quarter": 4, "return_on_assets": 0.1823899456622927, "return_on_equity": 0.25566840644692324 } ], "income_statement": [ { "depreciation": 2814113, "expenses": 56047663, "income_tax": 5526826, "marketing_expense": 5637957, "net_income": 26769391, "net_profit": 21242565, "operational_expense": 36073821, "product_revenue": 22991939, "quarter": 1, "rd_expense": 9690277, "revenue": 82817054, "salaries_expense": 19089962, "service_revenue": 59825115 }, { "depreciation": 5377379, "expenses": 54503538, "income_tax": 6174231, "marketing_expense": 6313359, "net_income": 26473567, "net_profit": 20299336, "operational_expense": 28414209, "product_revenue": 16332911, "quarter": 2, "rd_expense": 7850211, "revenue": 80977105, "salaries_expense": 23514284, "service_revenue": 64644194 }, { "depreciation": 3485493, "expenses": 53001955, "income_tax": 6928697, "marketing_expense": 7334579, "net_income": 26176079, "net_profit": 19247382, "operational_expense": 32657258, "product_revenue": 25084262, "quarter": 3, "rd_expense": 9229999, "revenue": 79178034, "salaries_expense": 22849630, "service_revenue": 54093772 }, { "depreciation": 4229527, "expenses": 51541740, "income_tax": 7240041, "marketing_expense": 6616711, "net_income": 25877193, "net_profit": 18637152, "operational_expense": 33201928, "product_revenue": 17607885, "quarter": 4, "rd_expense": 10021113, "revenue": 77418933, "salaries_expense": 17698516, "service_revenue": 59811048 } ], "market_conditions": { "gdp_growth": [ 0.000829253862217676, -0.005930415573573723, 0.0058906981254169145, 0.0017547797071243276 ], "inflation_rate": [ 0.035060246572531074, 0.039135620126321914, 0.03709476318715113, 0.0385910303878772 ], "interest_rate": [ 0.06442029035130314, 0.06427669918352794, 0.05770839020321514, 0.05450830513802504 ], "year": 2006 }, "random_event": null, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 193652, "billable_hours_per_employee": 84, "client_concentration": 0.4, "client_retention_rate": 0.86, "employee_utilization_rate": 0.74, "gross_billings": 33803350, "net_revenue": 28819544, "new_client_acquisition": 4, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 40195 }, { "average_project_size": 189503, "billable_hours_per_employee": 131, "client_concentration": 0.23, "client_retention_rate": 0.7, "employee_utilization_rate": 0.67, "gross_billings": 37131205, "net_revenue": 28949931, "new_client_acquisition": 4, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 40376 }, { "average_project_size": 189501, "billable_hours_per_employee": 102, "client_concentration": 0.12, "client_retention_rate": 0.77, "employee_utilization_rate": 0.79, "gross_billings": 37234496, "net_revenue": 29080908, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 40559 }, { "average_project_size": 119708, "billable_hours_per_employee": 159, "client_concentration": 0.28, "client_retention_rate": 0.82, "employee_utilization_rate": 0.61, "gross_billings": 37465961, "net_revenue": 29212478, "new_client_acquisition": 1, "organic_growth": 0.15, "quarter": 4, "revenue_per_employee": 40743 } ], "balance_sheet": [ { "assets": 29900082, "current_assets": 13425561, "current_liabilities": 6255678, "equity": 23088193, "fixed_assets": 16474521, "liabilities": 13456035, "long_term_liabilities": 7200357, "quarter": 1 }, { "assets": 30943765, "current_assets": 13935037, "current_liabilities": 7177450, "equity": 24619718, "fixed_assets": 17008728, "liabilities": 13667758, "long_term_liabilities": 6490308, "quarter": 2 }, { "assets": 32023879, "current_assets": 13175631, "current_liabilities": 6386913, "equity": 24817578, "fixed_assets": 18848248, "liabilities": 13882813, "long_term_liabilities": 7495900, "quarter": 3 }, { "assets": 33141694, "current_assets": 14346075, "current_liabilities": 7559797, "equity": 26384296, "fixed_assets": 18795619, "liabilities": 14101251, "long_term_liabilities": 6541454, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -13173, "financing_cash_flow": -96990, "investing_cash_flow": -337202, "net_cash_flow": 8461122, "operating_cash_flow": 8599119, "quarter": 1 }, { "change_in_working_capital": 12962, "financing_cash_flow": 116982, "investing_cash_flow": -489601, "net_cash_flow": 8893865, "operating_cash_flow": 9054997, "quarter": 2 }, { "change_in_working_capital": 80715, "financing_cash_flow": -27692, "investing_cash_flow": -276798, "net_cash_flow": 7696344, "operating_cash_flow": 7795062, "quarter": 3 }, { "change_in_working_capital": 59877, "financing_cash_flow": -106896, "investing_cash_flow": -124933, "net_cash_flow": 8036617, "operating_cash_flow": 8346895, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9638617044595396, "current_ratio": 2.1461400347012747, "debt_to_equity_ratio": 0.5828102268549123, "profit_margin": 0.2305430648035236, "quarter": 1, "return_on_assets": 0.22221163139285036, "return_on_equity": 0.2877724558175688 }, { "asset_turnover_ratio": 0.9355658886370162, "current_ratio": 1.9415024834725425, "debt_to_equity_ratio": 0.5551549371930256, "profit_margin": 0.253669378348432, "quarter": 2, "return_on_assets": 0.23732441737455026, "return_on_equity": 0.2982857480333447 }, { "asset_turnover_ratio": 0.9081007332059929, "current_ratio": 2.062910673748022, "debt_to_equity_ratio": 0.5593943534699478, "profit_margin": 0.22958402811906697, "quarter": 3, "return_on_assets": 0.20848542426731004, "return_on_equity": 0.26902351228633187 }, { "asset_turnover_ratio": 0.8814419081897262, "current_ratio": 1.8976799244741624, "debt_to_equity_ratio": 0.5344562159248062, "profit_margin": 0.2513943870150283, "quarter": 4, "return_on_assets": 0.22158954819871307, "return_on_equity": 0.2783418212106171 } ], "income_statement": [ { "depreciation": 1954973, "expenses": 19574326, "income_tax": 2601072, "marketing_expense": 3559971, "net_income": 9245218, "net_profit": 6644146, "operational_expense": 9818246, "product_revenue": 6751941, "quarter": 1, "rd_expense": 2467288, "revenue": 28819544, "salaries_expense": 9227773, "service_revenue": 22067603 }, { "depreciation": 1711286, "expenses": 19609313, "income_tax": 1996907, "marketing_expense": 2634679, "net_income": 9340618, "net_profit": 7343711, "operational_expense": 13089233, "product_revenue": 6044921, "quarter": 2, "rd_expense": 2779800, "revenue": 28949931, "salaries_expense": 8156192, "service_revenue": 22905010 }, { "depreciation": 1118550, "expenses": 19644363, "income_tax": 2760033, "marketing_expense": 3857156, "net_income": 9436545, "net_profit": 6676512, "operational_expense": 12024287, "product_revenue": 8705897, "quarter": 3, "rd_expense": 2302489, "revenue": 29080908, "salaries_expense": 6352698, "service_revenue": 20375011 }, { "depreciation": 1003042, "expenses": 19679476, "income_tax": 2189149, "marketing_expense": 2879740, "net_income": 9533002, "net_profit": 7343853, "operational_expense": 13337870, "product_revenue": 8865302, "quarter": 4, "rd_expense": 2088801, "revenue": 29212478, "salaries_expense": 6170598, "service_revenue": 20347176 } ], "market_conditions": { "gdp_growth": [ -0.00117824712919095, 0.001821962032392781, -0.0051507109595458015, 0.010083069530715109 ], "inflation_rate": [ 0.03494083456030167, 0.03839267707020696, 0.041492020422089645, 0.042042432283247465 ], "interest_rate": [ 0.03943754144485689, 0.044223258967434884, 0.0418573823602476, 0.042917065272274964 ], "year": 2007 }, "random_event": null, "year": 2007 } ]

{ "advertising_type": "Event Marketing", "financial_health": "Excellent", "founding_year": 1992, "industry": "Advertising", "location": "East Patrick", "name": "Knox Group", "num_employees": 274, "region": "Asia-Pacific", "revenue_size": "Small", "website": "www.knoxgroup.com" }

[ { "advertising_kpis": [ { "average_project_size": 113524, "billable_hours_per_employee": 104, "client_concentration": 0.14, "client_retention_rate": 0.65, "employee_utilization_rate": 0.72, "gross_billings": 5317063, "net_revenue": 4316090, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 15752 }, { "average_project_size": 162837, "billable_hours_per_employee": 107, "client_concentration": 0.23, "client_retention_rate": 0.79, "employee_utilization_rate": 0.79, "gross_billings": 5413261, "net_revenue": 4515631, "new_client_acquisition": 1, "organic_growth": 0.04, "quarter": 2, "revenue_per_employee": 16480 }, { "average_project_size": 131468, "billable_hours_per_employee": 103, "client_concentration": 0.1, "client_retention_rate": 0.68, "employee_utilization_rate": 0.69, "gross_billings": 5618072, "net_revenue": 4724397, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 17242 }, { "average_project_size": 126480, "billable_hours_per_employee": 114, "client_concentration": 0.39, "client_retention_rate": 0.62, "employee_utilization_rate": 0.76, "gross_billings": 6297782, "net_revenue": 4942816, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 18039 } ], "balance_sheet": [ { "assets": 6447850, "current_assets": 2500417, "current_liabilities": 2093504, "equity": 4047494, "fixed_assets": 3947433, "liabilities": 3655023, "long_term_liabilities": 1561519, "quarter": 1 }, { "assets": 6575899, "current_assets": 2300553, "current_liabilities": 1896992, "equity": 4192902, "fixed_assets": 4275346, "liabilities": 3713801, "long_term_liabilities": 1816809, "quarter": 2 }, { "assets": 6706492, "current_assets": 2051031, "current_liabilities": 1914501, "equity": 4337074, "fixed_assets": 4655461, "liabilities": 3773524, "long_term_liabilities": 1859023, "quarter": 3 }, { "assets": 6839679, "current_assets": 2684807, "current_liabilities": 1830817, "equity": 4408460, "fixed_assets": 4154872, "liabilities": 3834208, "long_term_liabilities": 2003391, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 72307, "financing_cash_flow": 106908, "investing_cash_flow": -120062, "net_cash_flow": 1279378, "operating_cash_flow": 1409723, "quarter": 1 }, { "change_in_working_capital": -41234, "financing_cash_flow": -50747, "investing_cash_flow": -133977, "net_cash_flow": 1620356, "operating_cash_flow": 1561401, "quarter": 2 }, { "change_in_working_capital": 22844, "financing_cash_flow": 5054, "investing_cash_flow": -285405, "net_cash_flow": 1573218, "operating_cash_flow": 1565241, "quarter": 3 }, { "change_in_working_capital": 47226, "financing_cash_flow": -2, "investing_cash_flow": -177270, "net_cash_flow": 1212014, "operating_cash_flow": 1603377, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6693843684328885, "current_ratio": 1.1943693444101373, "debt_to_equity_ratio": 0.903033580778625, "profit_margin": 0.2906952820724313, "quarter": 1, "return_on_assets": 0.1945868777964748, "return_on_equity": 0.309986129689136 }, { "asset_turnover_ratio": 0.6866940930814175, "current_ratio": 1.212737323088342, "debt_to_equity_ratio": 0.8857352258650453, "profit_margin": 0.2947105288275326, "quarter": 2, "return_on_assets": 0.20237597931476745, "return_on_equity": 0.317394491929456 }, { "asset_turnover_ratio": 0.7044512988310431, "current_ratio": 1.071313621669563, "debt_to_equity_ratio": 0.8700621663361059, "profit_margin": 0.2972032197971508, "quarter": 3, "return_on_assets": 0.2093651942028709, "return_on_equity": 0.3237449948974816 }, { "asset_turnover_ratio": 0.7226678328032646, "current_ratio": 1.466452955156086, "debt_to_equity_ratio": 0.869738638889771, "profit_margin": 0.2838440678350155, "quarter": 4, "return_on_assets": 0.20512497735639348, "return_on_equity": 0.3182492298898028 } ], "income_statement": [ { "depreciation": 155056, "expenses": 2661508, "income_tax": 399915, "marketing_expense": 501386, "net_income": 1654582, "net_profit": 1254667, "operational_expense": 1467147, "product_revenue": 1540842, "quarter": 1, "rd_expense": 322133, "revenue": 4316090, "salaries_expense": 851944, "service_revenue": 2775248 }, { "depreciation": 230597, "expenses": 2774025, "income_tax": 410802, "marketing_expense": 411508, "net_income": 1741606, "net_profit": 1330804, "operational_expense": 1815603, "product_revenue": 1289230, "quarter": 2, "rd_expense": 285100, "revenue": 4515631, "salaries_expense": 943987, "service_revenue": 3226401 }, { "depreciation": 161135, "expenses": 2891300, "income_tax": 428991, "marketing_expense": 383837, "net_income": 1833097, "net_profit": 1404106, "operational_expense": 1486376, "product_revenue": 1022861, "quarter": 3, "rd_expense": 417148, "revenue": 4724397, "salaries_expense": 1238988, "service_revenue": 3701536 }, { "depreciation": 200388, "expenses": 3013533, "income_tax": 526294, "marketing_expense": 449159, "net_income": 1929283, "net_profit": 1402989, "operational_expense": 1722502, "product_revenue": 1847618, "quarter": 4, "rd_expense": 576300, "revenue": 4942816, "salaries_expense": 1107596, "service_revenue": 3095198 } ], "market_conditions": { "gdp_growth": [ 0.02464003234296914, 0.01581302581122125, 0.033280820807629063, 0.014303582041249822 ], "inflation_rate": [ 0.01010058910969174, 0.017086535251114504, 0.012785051650229372, 0.015205258720045002 ], "interest_rate": [ 0.0403732870218268, 0.03529702291212017, 0.03441161187003743, 0.03132514920340766 ], "year": 1992 }, "random_event": null, "year": 1992 }, { "advertising_kpis": [ { "average_project_size": 55828, "billable_hours_per_employee": 103, "client_concentration": 0.31, "client_retention_rate": 0.77, "employee_utilization_rate": 0.64, "gross_billings": 2323125, "net_revenue": 1930251, "new_client_acquisition": 5, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 7045 }, { "average_project_size": 171879, "billable_hours_per_employee": 91, "client_concentration": 0.34, "client_retention_rate": 0.64, "employee_utilization_rate": 0.63, "gross_billings": 2514688, "net_revenue": 1947213, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 7107 }, { "average_project_size": 199736, "billable_hours_per_employee": 140, "client_concentration": 0.13, "client_retention_rate": 0.87, "employee_utilization_rate": 0.62, "gross_billings": 2172113, "net_revenue": 1964325, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 7169 }, { "average_project_size": 169213, "billable_hours_per_employee": 137, "client_concentration": 0.35, "client_retention_rate": 0.73, "employee_utilization_rate": 0.64, "gross_billings": 2488302, "net_revenue": 1981587, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 7232 } ], "balance_sheet": [ { "assets": 2306460, "current_assets": 812537, "current_liabilities": 531723, "equity": 1317676, "fixed_assets": 1493923, "liabilities": 1282931, "long_term_liabilities": 751208, "quarter": 1 }, { "assets": 2341193, "current_assets": 780999, "current_liabilities": 762785, "equity": 1312029, "fixed_assets": 1560194, "liabilities": 1313663, "long_term_liabilities": 550878, "quarter": 2 }, { "assets": 2376449, "current_assets": 789201, "current_liabilities": 672291, "equity": 1310083, "fixed_assets": 1587248, "liabilities": 1345131, "long_term_liabilities": 672840, "quarter": 3 }, { "assets": 2412236, "current_assets": 1149493, "current_liabilities": 744017, "equity": 1302797, "fixed_assets": 1262743, "liabilities": 1377352, "long_term_liabilities": 633335, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 1053, "financing_cash_flow": -67470, "investing_cash_flow": -273754, "net_cash_flow": 7923, "operating_cash_flow": 413177, "quarter": 1 }, { "change_in_working_capital": 36682, "financing_cash_flow": 77773, "investing_cash_flow": -359167, "net_cash_flow": -279799, "operating_cash_flow": 396373, "quarter": 2 }, { "change_in_working_capital": -43699, "financing_cash_flow": -110893, "investing_cash_flow": -496193, "net_cash_flow": -40732, "operating_cash_flow": 418921, "quarter": 3 }, { "change_in_working_capital": 43237, "financing_cash_flow": -194830, "investing_cash_flow": -103092, "net_cash_flow": 258330, "operating_cash_flow": 424531, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8368889987253193, "current_ratio": 1.5281208448759975, "debt_to_equity_ratio": 0.973631605948655, "profit_margin": 0.15238795369099667, "quarter": 1, "return_on_assets": 0.12753180198225852, "return_on_equity": 0.223231659376053 }, { "asset_turnover_ratio": 0.8317182735468627, "current_ratio": 1.023878288115262, "debt_to_equity_ratio": 1.0012453993013875, "profit_margin": 0.14610574189880615, "quarter": 2, "return_on_assets": 0.12151881540735855, "return_on_equity": 0.21683895706573558 }, { "asset_turnover_ratio": 0.8265799097729427, "current_ratio": 1.1738979102799234, "debt_to_equity_ratio": 1.0267525034673375, "profit_margin": 0.14191388899494736, "quarter": 3, "return_on_assets": 0.11730316956097102, "return_on_equity": 0.2127842281748561 }, { "asset_turnover_ratio": 0.8214731062798167, "current_ratio": 1.5449821711063054, "debt_to_equity_ratio": 1.05722687417917, "profit_margin": 0.13520123012514718, "quarter": 4, "return_on_assets": 0.11106417448375698, "return_on_equity": 0.20564447108797457 } ], "income_statement": [ { "depreciation": 119030, "expenses": 1543028, "income_tax": 93076, "marketing_expense": 259907, "net_income": 387223, "net_profit": 294147, "operational_expense": 863040, "product_revenue": 510795, "quarter": 1, "rd_expense": 261934, "revenue": 1930251, "salaries_expense": 476397, "service_revenue": 1419456 }, { "depreciation": 111874, "expenses": 1572675, "income_tax": 90039, "marketing_expense": 185845, "net_income": 374538, "net_profit": 284499, "operational_expense": 1065100, "product_revenue": 777363, "quarter": 2, "rd_expense": 300162, "revenue": 1947213, "salaries_expense": 661626, "service_revenue": 1169850 }, { "depreciation": 140156, "expenses": 1602891, "income_tax": 82669, "marketing_expense": 294584, "net_income": 361434, "net_profit": 278765, "operational_expense": 811620, "product_revenue": 465697, "quarter": 3, "rd_expense": 224922, "revenue": 1964325, "salaries_expense": 508670, "service_revenue": 1498628 }, { "depreciation": 156618, "expenses": 1633688, "income_tax": 79986, "marketing_expense": 173772, "net_income": 347899, "net_profit": 267913, "operational_expense": 1136916, "product_revenue": 614498, "quarter": 4, "rd_expense": 265453, "revenue": 1981587, "salaries_expense": 641799, "service_revenue": 1367089 } ], "market_conditions": { "gdp_growth": [ 0.02610434427032023, 0.022918321495633602, 0.02320382848684645, 0.030014504863349868 ], "inflation_rate": [ 0.018625509043762443, 0.017542731692551845, 0.01833109073044754, 0.016645795633964382 ], "interest_rate": [ 0.021346112061117316, 0.026019876107518776, 0.025730656108223244, 0.028548172163209404 ], "year": 1993 }, "random_event": null, "year": 1993 }, { "advertising_kpis": [ { "average_project_size": 122682, "billable_hours_per_employee": 143, "client_concentration": 0.23, "client_retention_rate": 0.83, "employee_utilization_rate": 0.77, "gross_billings": 838518, "net_revenue": 717938, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 2620 }, { "average_project_size": 168439, "billable_hours_per_employee": 131, "client_concentration": 0.37, "client_retention_rate": 0.87, "employee_utilization_rate": 0.62, "gross_billings": 885555, "net_revenue": 737989, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 2693 }, { "average_project_size": 111095, "billable_hours_per_employee": 141, "client_concentration": 0.28, "client_retention_rate": 0.87, "employee_utilization_rate": 0.67, "gross_billings": 840019, "net_revenue": 758600, "new_client_acquisition": 3, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 2769 }, { "average_project_size": 104574, "billable_hours_per_employee": 86, "client_concentration": 0.23, "client_retention_rate": 0.8, "employee_utilization_rate": 0.6, "gross_billings": 975378, "net_revenue": 779788, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 2846 } ], "balance_sheet": [ { "assets": 767357, "current_assets": 328045, "current_liabilities": 168552, "equity": 526612, "fixed_assets": 439312, "liabilities": 405979, "long_term_liabilities": 237427, "quarter": 1 }, { "assets": 790239, "current_assets": 272007, "current_liabilities": 185626, "equity": 543230, "fixed_assets": 518232, "liabilities": 416251, "long_term_liabilities": 230625, "quarter": 2 }, { "assets": 813804, "current_assets": 281953, "current_liabilities": 213944, "equity": 553267, "fixed_assets": 531851, "liabilities": 426783, "long_term_liabilities": 212839, "quarter": 3 }, { "assets": 838072, "current_assets": 292526, "current_liabilities": 227264, "equity": 585717, "fixed_assets": 545546, "liabilities": 437582, "long_term_liabilities": 210318, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 22346, "financing_cash_flow": 25809, "investing_cash_flow": -412902, "net_cash_flow": -371288, "operating_cash_flow": 203531, "quarter": 1 }, { "change_in_working_capital": 85392, "financing_cash_flow": -77602, "investing_cash_flow": -278798, "net_cash_flow": -461510, "operating_cash_flow": 197690, "quarter": 2 }, { "change_in_working_capital": -71926, "financing_cash_flow": -51318, "investing_cash_flow": -448623, "net_cash_flow": 221624, "operating_cash_flow": 198373, "quarter": 3 }, { "change_in_working_capital": 89396, "financing_cash_flow": -63502, "investing_cash_flow": -189779, "net_cash_flow": 201293, "operating_cash_flow": 229501, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9355984242015125, "current_ratio": 1.9462539750344108, "debt_to_equity_ratio": 0.7709262227218522, "profit_margin": 0.23015079296540927, "quarter": 1, "return_on_assets": 0.21532871922716545, "return_on_equity": 0.3137680113632048 }, { "asset_turnover_ratio": 0.9338807626553486, "current_ratio": 1.4653496816178768, "debt_to_equity_ratio": 0.7662518638514073, "profit_margin": 0.2293286214293167, "quarter": 2, "return_on_assets": 0.21416558787911, "return_on_equity": 0.31154759494136924 }, { "asset_turnover_ratio": 0.9321654845638507, "current_ratio": 1.3178822495606326, "debt_to_equity_ratio": 0.7713870518212725, "profit_margin": 0.2191484313208542, "quarter": 3, "return_on_assets": 0.20428260367361184, "return_on_equity": 0.30048059978274505 }, { "asset_turnover_ratio": 0.9304546626065541, "current_ratio": 1.2871638270909602, "debt_to_equity_ratio": 0.7470877573981974, "profit_margin": 0.23753507363539833, "quarter": 4, "return_on_assets": 0.22101561679664755, "return_on_equity": 0.31623975401089605 } ], "income_statement": [ { "depreciation": 38297, "expenses": 508927, "income_tax": 43777, "marketing_expense": 87738, "net_income": 209011, "net_profit": 165234, "operational_expense": 306082, "product_revenue": 249400, "quarter": 1, "rd_expense": 65066, "revenue": 717938, "salaries_expense": 208865, "service_revenue": 468538 }, { "depreciation": 28448, "expenses": 519609, "income_tax": 49138, "marketing_expense": 63980, "net_income": 218380, "net_profit": 169242, "operational_expense": 351256, "product_revenue": 287856, "quarter": 2, "rd_expense": 78264, "revenue": 737989, "salaries_expense": 178383, "service_revenue": 450133 }, { "depreciation": 32127, "expenses": 530515, "income_tax": 61839, "marketing_expense": 86768, "net_income": 228085, "net_profit": 166246, "operational_expense": 302562, "product_revenue": 236015, "quarter": 3, "rd_expense": 72798, "revenue": 758600, "salaries_expense": 237603, "service_revenue": 522585 }, { "depreciation": 44274, "expenses": 541651, "income_tax": 52910, "marketing_expense": 58836, "net_income": 238137, "net_profit": 185227, "operational_expense": 333176, "product_revenue": 307591, "quarter": 4, "rd_expense": 58844, "revenue": 779788, "salaries_expense": 267876, "service_revenue": 472197 } ], "market_conditions": { "gdp_growth": [ 0.004688480806558502, 0.0021865336303276226, 0.017219043615253865, 0.018939940891088032 ], "inflation_rate": [ 0.014806811259248995, 0.019589533274485586, 0.01007267674805459, 0.019612573130531843 ], "interest_rate": [ 0.025263467763645586, 0.026147515835288272, 0.025729445885262967, 0.03011929162206716 ], "year": 1994 }, "random_event": null, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 73593, "billable_hours_per_employee": 122, "client_concentration": 0.16, "client_retention_rate": 0.88, "employee_utilization_rate": 0.74, "gross_billings": 5941124, "net_revenue": 4840405, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 17666 }, { "average_project_size": 181374, "billable_hours_per_employee": 119, "client_concentration": 0.33, "client_retention_rate": 0.72, "employee_utilization_rate": 0.69, "gross_billings": 6004151, "net_revenue": 4940083, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 18030 }, { "average_project_size": 60712, "billable_hours_per_employee": 141, "client_concentration": 0.3, "client_retention_rate": 0.8, "employee_utilization_rate": 0.66, "gross_billings": 5593403, "net_revenue": 5041815, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 18401 }, { "average_project_size": 58664, "billable_hours_per_employee": 91, "client_concentration": 0.36, "client_retention_rate": 0.86, "employee_utilization_rate": 0.6, "gross_billings": 6618622, "net_revenue": 5145642, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 18780 } ], "balance_sheet": [ { "assets": 7086644, "current_assets": 3510652, "current_liabilities": 1567478, "equity": 5484895, "fixed_assets": 3575992, "liabilities": 2928127, "long_term_liabilities": 1360649, "quarter": 1 }, { "assets": 7316730, "current_assets": 2879175, "current_liabilities": 1327058, "equity": 5644372, "fixed_assets": 4437555, "liabilities": 3008031, "long_term_liabilities": 1680973, "quarter": 2 }, { "assets": 7554286, "current_assets": 3537166, "current_liabilities": 1487580, "equity": 5748705, "fixed_assets": 4017120, "liabilities": 3090115, "long_term_liabilities": 1602535, "quarter": 3 }, { "assets": 7799556, "current_assets": 3285326, "current_liabilities": 1662099, "equity": 5922896, "fixed_assets": 4514230, "liabilities": 3174440, "long_term_liabilities": 1512341, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -27868, "financing_cash_flow": 168054, "investing_cash_flow": -468802, "net_cash_flow": 1311781, "operating_cash_flow": 1623724, "quarter": 1 }, { "change_in_working_capital": 47121, "financing_cash_flow": 145239, "investing_cash_flow": -457424, "net_cash_flow": 1310942, "operating_cash_flow": 1635579, "quarter": 2 }, { "change_in_working_capital": -61032, "financing_cash_flow": -43470, "investing_cash_flow": -116413, "net_cash_flow": 1281475, "operating_cash_flow": 1453079, "quarter": 3 }, { "change_in_working_capital": -88843, "financing_cash_flow": 172781, "investing_cash_flow": -263208, "net_cash_flow": 1245444, "operating_cash_flow": 1549166, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6830320529717593, "current_ratio": 2.2396818328550703, "debt_to_equity_ratio": 0.533852881413409, "profit_margin": 0.27402211178610053, "quarter": 1, "return_on_assets": 0.18716588557291716, "return_on_equity": 0.24182377237850497 }, { "asset_turnover_ratio": 0.675176342437127, "current_ratio": 2.1695924368038173, "debt_to_equity_ratio": 0.5329257178655128, "profit_margin": 0.2703746070663185, "quarter": 2, "return_on_assets": 0.1825505382869123, "return_on_equity": 0.23663801748006688 }, { "asset_turnover_ratio": 0.6674111888271108, "current_ratio": 2.3777988410707325, "debt_to_equity_ratio": 0.5375323659850348, "profit_margin": 0.2547761074136992, "quarter": 3, "return_on_assets": 0.1700404247337207, "return_on_equity": 0.22344754166373124 }, { "asset_turnover_ratio": 0.6597352464678758, "current_ratio": 1.9766127047787165, "debt_to_equity_ratio": 0.5359607867502654, "profit_margin": 0.2522095396453931, "quarter": 4, "return_on_assets": 0.16639152279950295, "return_on_equity": 0.21911240717378797 } ], "income_statement": [ { "depreciation": 297346, "expenses": 3139783, "income_tax": 374244, "marketing_expense": 538834, "net_income": 1700622, "net_profit": 1326378, "operational_expense": 1654681, "product_revenue": 1466052, "quarter": 1, "rd_expense": 383813, "revenue": 4840405, "salaries_expense": 1328413, "service_revenue": 3374353 }, { "depreciation": 299906, "expenses": 3226635, "income_tax": 377775, "marketing_expense": 435867, "net_income": 1713448, "net_profit": 1335673, "operational_expense": 2093371, "product_revenue": 1020490, "quarter": 2, "rd_expense": 476451, "revenue": 4940083, "salaries_expense": 1109432, "service_revenue": 3919593 }, { "depreciation": 168545, "expenses": 3315890, "income_tax": 441391, "marketing_expense": 536152, "net_income": 1725925, "net_profit": 1284534, "operational_expense": 1942276, "product_revenue": 1129178, "quarter": 3, "rd_expense": 459247, "revenue": 5041815, "salaries_expense": 1277892, "service_revenue": 3912637 }, { "depreciation": 251386, "expenses": 3407614, "income_tax": 440248, "marketing_expense": 575689, "net_income": 1738028, "net_profit": 1297780, "operational_expense": 1908373, "product_revenue": 2008947, "quarter": 4, "rd_expense": 492598, "revenue": 5145642, "salaries_expense": 1241558, "service_revenue": 3136695 } ], "market_conditions": { "gdp_growth": [ 0.022921488268372675, 0.02018554653828385, 0.03268313075996171, 0.015213758611359245 ], "inflation_rate": [ 0.020186823047027253, 0.014280751829970705, 0.015889880728661297, 0.01591172619474688 ], "interest_rate": [ 0.02292909733197058, 0.02440788631540476, 0.029112047019078487, 0.023803037933454944 ], "year": 1995 }, "random_event": { "description": "Knox Group Senior Leadership Change in 1995", "impact": 0.08, "type": "Senior Leadership Change" }, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 107482, "billable_hours_per_employee": 113, "client_concentration": 0.21, "client_retention_rate": 0.66, "employee_utilization_rate": 0.77, "gross_billings": 2439326, "net_revenue": 1910179, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 6971 }, { "average_project_size": 89457, "billable_hours_per_employee": 80, "client_concentration": 0.27, "client_retention_rate": 0.77, "employee_utilization_rate": 0.79, "gross_billings": 2455274, "net_revenue": 2006483, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 7323 }, { "average_project_size": 120843, "billable_hours_per_employee": 95, "client_concentration": 0.3, "client_retention_rate": 0.9, "employee_utilization_rate": 0.72, "gross_billings": 2470381, "net_revenue": 2107642, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 7692 }, { "average_project_size": 156599, "billable_hours_per_employee": 138, "client_concentration": 0.13, "client_retention_rate": 0.89, "employee_utilization_rate": 0.6, "gross_billings": 2726795, "net_revenue": 2213902, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 8080 } ], "balance_sheet": [ { "assets": 2241834, "current_assets": 937817, "current_liabilities": 613042, "equity": 1559375, "fixed_assets": 1304017, "liabilities": 1093188, "long_term_liabilities": 480146, "quarter": 1 }, { "assets": 2272980, "current_assets": 931074, "current_liabilities": 634005, "equity": 1615755, "fixed_assets": 1341906, "liabilities": 1113646, "long_term_liabilities": 479641, "quarter": 2 }, { "assets": 2304559, "current_assets": 889327, "current_liabilities": 678468, "equity": 1670789, "fixed_assets": 1415232, "liabilities": 1134488, "long_term_liabilities": 456020, "quarter": 3 }, { "assets": 2336577, "current_assets": 1143170, "current_liabilities": 678912, "equity": 1682653, "fixed_assets": 1193407, "liabilities": 1155720, "long_term_liabilities": 476808, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -32044, "financing_cash_flow": -122393, "investing_cash_flow": -178906, "net_cash_flow": 198580, "operating_cash_flow": 527877, "quarter": 1 }, { "change_in_working_capital": -63052, "financing_cash_flow": 62598, "investing_cash_flow": -471856, "net_cash_flow": 266940, "operating_cash_flow": 548137, "quarter": 2 }, { "change_in_working_capital": 95497, "financing_cash_flow": -85920, "investing_cash_flow": -277062, "net_cash_flow": 159157, "operating_cash_flow": 627907, "quarter": 3 }, { "change_in_working_capital": 43698, "financing_cash_flow": 169517, "investing_cash_flow": -449664, "net_cash_flow": 86430, "operating_cash_flow": 623988, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8520608573159297, "current_ratio": 1.5297761001693195, "debt_to_equity_ratio": 0.7010424048096192, "profit_margin": 0.2150212100541363, "quarter": 1, "return_on_assets": 0.18321115657983597, "return_on_equity": 0.26339334669338677 }, { "asset_turnover_ratio": 0.8827543577154221, "current_ratio": 1.4685593962192727, "debt_to_equity_ratio": 0.6892418714470944, "profit_margin": 0.22747314579789613, "quarter": 2, "return_on_assets": 0.20080291071632833, "return_on_equity": 0.2824815643460797 }, { "asset_turnover_ratio": 0.9145532832962836, "current_ratio": 1.3107869494213433, "debt_to_equity_ratio": 0.6790133284334527, "profit_margin": 0.2375726048351665, "quarter": 3, "return_on_assets": 0.21727280577325206, "return_on_equity": 0.2996895478722927 }, { "asset_turnover_ratio": 0.9474979853007198, "current_ratio": 1.6838264753016592, "debt_to_equity_ratio": 0.6868439303884996, "profit_margin": 0.2266568258215585, "quarter": 4, "return_on_assets": 0.21475688582058283, "return_on_equity": 0.2982171606385868 } ], "income_statement": [ { "depreciation": 117148, "expenses": 1349545, "income_tax": 149905, "marketing_expense": 252943, "net_income": 560634, "net_profit": 410729, "operational_expense": 910749, "product_revenue": 699473, "quarter": 1, "rd_expense": 191664, "revenue": 1910179, "salaries_expense": 600030, "service_revenue": 1210706 }, { "depreciation": 91716, "expenses": 1411020, "income_tax": 139042, "marketing_expense": 154763, "net_income": 595463, "net_profit": 456421, "operational_expense": 804570, "product_revenue": 576354, "quarter": 2, "rd_expense": 261857, "revenue": 2006483, "salaries_expense": 566657, "service_revenue": 1430129 }, { "depreciation": 127189, "expenses": 1475296, "income_tax": 131628, "marketing_expense": 249241, "net_income": 632346, "net_profit": 500718, "operational_expense": 889354, "product_revenue": 574216, "quarter": 3, "rd_expense": 263332, "revenue": 2107642, "salaries_expense": 553382, "service_revenue": 1533426 }, { "depreciation": 122192, "expenses": 1542500, "income_tax": 169606, "marketing_expense": 214431, "net_income": 671402, "net_profit": 501796, "operational_expense": 954180, "product_revenue": 724030, "quarter": 4, "rd_expense": 276785, "revenue": 2213902, "salaries_expense": 590858, "service_revenue": 1489872 } ], "market_conditions": { "gdp_growth": [ 0.025398112835709585, 0.036932803273694643, 0.032123254094596695, 0.029380561448198048 ], "inflation_rate": [ 0.013541961806717923, 0.022889906246145012, 0.015389898324919845, 0.01842803930215945 ], "interest_rate": [ 0.024289813186572733, 0.027308936877040325, 0.030763670771035846, 0.0319250653316202 ], "year": 1996 }, "random_event": null, "year": 1996 } ]

{ "advertising_type": "Branding Services", "financial_health": "Excellent", "founding_year": 1990, "industry": "Advertising", "location": "East Jacqueline", "name": "Ruiz, Harris and Reilly", "num_employees": 577, "region": "Asia-Pacific", "revenue_size": "Medium", "website": "www.ruiz,harrisandreilly.com" }

[ { "advertising_kpis": [ { "average_project_size": 93076, "billable_hours_per_employee": 129, "client_concentration": 0.4, "client_retention_rate": 0.62, "employee_utilization_rate": 0.79, "gross_billings": 24357250, "net_revenue": 19422999, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 33662 }, { "average_project_size": 134975, "billable_hours_per_employee": 102, "client_concentration": 0.15, "client_retention_rate": 0.66, "employee_utilization_rate": 0.65, "gross_billings": 24544101, "net_revenue": 20343699, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 35258 }, { "average_project_size": 154219, "billable_hours_per_employee": 91, "client_concentration": 0.13, "client_retention_rate": 0.61, "employee_utilization_rate": 0.64, "gross_billings": 27615485, "net_revenue": 21308044, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 36929 }, { "average_project_size": 124855, "billable_hours_per_employee": 158, "client_concentration": 0.32, "client_retention_rate": 0.86, "employee_utilization_rate": 0.8, "gross_billings": 26069287, "net_revenue": 22318100, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 38680 } ], "balance_sheet": [ { "assets": 25945987, "current_assets": 11433710, "current_liabilities": 8045740, "equity": 16270543, "fixed_assets": 14512277, "liabilities": 14107765, "long_term_liabilities": 6062025, "quarter": 1 }, { "assets": 26598975, "current_assets": 10182030, "current_liabilities": 7608004, "equity": 16866341, "fixed_assets": 16416945, "liabilities": 14276699, "long_term_liabilities": 6668695, "quarter": 2 }, { "assets": 27268396, "current_assets": 11391755, "current_liabilities": 8522667, "equity": 17446030, "fixed_assets": 15876641, "liabilities": 14447656, "long_term_liabilities": 5924989, "quarter": 3 }, { "assets": 27954665, "current_assets": 12388682, "current_liabilities": 7805249, "equity": 18611382, "fixed_assets": 15565983, "liabilities": 14620659, "long_term_liabilities": 6815410, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -18619, "financing_cash_flow": -6303, "investing_cash_flow": -407550, "net_cash_flow": 5028047, "operating_cash_flow": 5431194, "quarter": 1 }, { "change_in_working_capital": -96456, "financing_cash_flow": -187443, "investing_cash_flow": -219580, "net_cash_flow": 5303852, "operating_cash_flow": 5759524, "quarter": 2 }, { "change_in_working_capital": -69651, "financing_cash_flow": -68996, "investing_cash_flow": -417645, "net_cash_flow": 5639347, "operating_cash_flow": 5853441, "quarter": 3 }, { "change_in_working_capital": -19568, "financing_cash_flow": 73052, "investing_cash_flow": -372482, "net_cash_flow": 6523012, "operating_cash_flow": 6660735, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7485935686316346, "current_ratio": 1.4210886754978411, "debt_to_equity_ratio": 0.8670740122195061, "profit_margin": 0.22819962046025952, "quarter": 1, "return_on_assets": 0.17082876824073026, "return_on_equity": 0.27241383400664626 }, { "asset_turnover_ratio": 0.7648301861255932, "current_ratio": 1.3383313152832201, "debt_to_equity_ratio": 0.8464609484653488, "profit_margin": 0.22336473814324523, "quarter": 2, "return_on_assets": 0.17083609424799265, "return_on_equity": 0.2694161703477951 }, { "asset_turnover_ratio": 0.7814190464301604, "current_ratio": 1.3366420393991694, "debt_to_equity_ratio": 0.8281343090663034, "profit_margin": 0.2170677890471786, "quarter": 3, "return_on_assets": 0.16962090472794952, "return_on_equity": 0.26511991553379194 }, { "asset_turnover_ratio": 0.7983676427530074, "current_ratio": 1.5872244434482488, "debt_to_equity_ratio": 0.7855762135235309, "profit_margin": 0.23646170596959418, "quarter": 4, "return_on_assets": 0.18878337479629964, "return_on_equity": 0.2835563742660271 } ], "income_statement": [ { "depreciation": 998873, "expenses": 13878344, "income_tax": 1112334, "marketing_expense": 2324562, "net_income": 5544655, "net_profit": 4432321, "operational_expense": 8251596, "product_revenue": 6698226, "quarter": 1, "rd_expense": 1595583, "revenue": 19422999, "salaries_expense": 5688974, "service_revenue": 12724773 }, { "depreciation": 1215459, "expenses": 14452625, "income_tax": 1347009, "marketing_expense": 2192887, "net_income": 5891074, "net_profit": 4544065, "operational_expense": 8869828, "product_revenue": 4759779, "quarter": 2, "rd_expense": 1797070, "revenue": 20343699, "salaries_expense": 5874244, "service_revenue": 15583920 }, { "depreciation": 1228151, "expenses": 15050670, "income_tax": 1632084, "marketing_expense": 1829451, "net_income": 6257374, "net_profit": 4625290, "operational_expense": 7573395, "product_revenue": 7256264, "quarter": 3, "rd_expense": 2982468, "revenue": 21308044, "salaries_expense": 4689385, "service_revenue": 14051780 }, { "depreciation": 1383359, "expenses": 15673462, "income_tax": 1367262, "marketing_expense": 1974323, "net_income": 6644638, "net_profit": 5277376, "operational_expense": 8727566, "product_revenue": 6072255, "quarter": 4, "rd_expense": 2069038, "revenue": 22318100, "salaries_expense": 7292852, "service_revenue": 16245845 } ], "market_conditions": { "gdp_growth": [ 0.05955875951606496, 0.06102720642393401, 0.05534341607892649, 0.049834982226818286 ], "inflation_rate": [ 0.008570466660200147, 0.007612440585052851, 0.012275335987889019, 0.005826120406460769 ], "interest_rate": [ 0.022323170418203996, 0.022342654842756198, 0.015854892724598668, 0.018295082476052323 ], "year": 1990 }, "random_event": { "description": "Ruiz, Harris and Reilly Technology Adoption in 1990", "impact": 0, "type": "Technology Adoption" }, "year": 1990 }, { "advertising_kpis": [ { "average_project_size": 57568, "billable_hours_per_employee": 156, "client_concentration": 0.27, "client_retention_rate": 0.87, "employee_utilization_rate": 0.73, "gross_billings": 24454068, "net_revenue": 19436500, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 33685 }, { "average_project_size": 192654, "billable_hours_per_employee": 116, "client_concentration": 0.35, "client_retention_rate": 0.88, "employee_utilization_rate": 0.66, "gross_billings": 25132147, "net_revenue": 19854646, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 34410 }, { "average_project_size": 98002, "billable_hours_per_employee": 107, "client_concentration": 0.3, "client_retention_rate": 0.75, "employee_utilization_rate": 0.72, "gross_billings": 23049247, "net_revenue": 20281788, "new_client_acquisition": 3, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 35150 }, { "average_project_size": 118915, "billable_hours_per_employee": 127, "client_concentration": 0.19, "client_retention_rate": 0.8, "employee_utilization_rate": 0.6, "gross_billings": 24137327, "net_revenue": 20718119, "new_client_acquisition": 5, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 35907 } ], "balance_sheet": [ { "assets": 25877881, "current_assets": 9766567, "current_liabilities": 5262195, "equity": 19353520, "fixed_assets": 16111314, "liabilities": 11495528, "long_term_liabilities": 6233333, "quarter": 1 }, { "assets": 26691837, "current_assets": 12824195, "current_liabilities": 6633773, "equity": 19610918, "fixed_assets": 13867642, "liabilities": 11657445, "long_term_liabilities": 5023672, "quarter": 2 }, { "assets": 27531394, "current_assets": 10284111, "current_liabilities": 4924424, "equity": 21040590, "fixed_assets": 17247283, "liabilities": 11821643, "long_term_liabilities": 6897219, "quarter": 3 }, { "assets": 28397358, "current_assets": 9004037, "current_liabilities": 5832993, "equity": 21674371, "fixed_assets": 19393321, "liabilities": 11988153, "long_term_liabilities": 6155160, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -21442, "financing_cash_flow": -121233, "investing_cash_flow": -297839, "net_cash_flow": 5932529, "operating_cash_flow": 6229037, "quarter": 1 }, { "change_in_working_capital": -83713, "financing_cash_flow": 105780, "investing_cash_flow": -156685, "net_cash_flow": 5352573, "operating_cash_flow": 5667007, "quarter": 2 }, { "change_in_working_capital": -95423, "financing_cash_flow": 144127, "investing_cash_flow": -498662, "net_cash_flow": 5834292, "operating_cash_flow": 6301990, "quarter": 3 }, { "change_in_working_capital": 66088, "financing_cash_flow": -13876, "investing_cash_flow": -345915, "net_cash_flow": 6183052, "operating_cash_flow": 6268155, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7510854540215252, "current_ratio": 1.8559872828734016, "debt_to_equity_ratio": 0.5939760829037819, "profit_margin": 0.2557645152162169, "quarter": 1, "return_on_assets": 0.19210100703376756, "return_on_equity": 0.2568611291382653 }, { "asset_turnover_ratio": 0.7438471170043486, "current_ratio": 1.9331675955749466, "debt_to_equity_ratio": 0.5944364766606031, "profit_margin": 0.23050151586686562, "quarter": 2, "return_on_assets": 0.1714578880427001, "return_on_equity": 0.23336622997454784 }, { "asset_turnover_ratio": 0.7366785713792771, "current_ratio": 2.088388611541167, "debt_to_equity_ratio": 0.5618494063141766, "profit_margin": 0.26283871027544514, "quarter": 3, "return_on_assets": 0.19362764558888665, "return_on_equity": 0.2533597679532751 }, { "asset_turnover_ratio": 0.7295791038025439, "current_ratio": 1.5436392603248452, "debt_to_equity_ratio": 0.5531026944219051, "profit_margin": 0.2541333988862599, "quarter": 4, "return_on_assets": 0.1854104174057319, "return_on_equity": 0.24292128246766653 } ], "income_statement": [ { "depreciation": 1257870, "expenses": 13209285, "income_tax": 1256048, "marketing_expense": 2190752, "net_income": 6227215, "net_profit": 4971167, "operational_expense": 8740352, "product_revenue": 7597197, "quarter": 1, "rd_expense": 2338856, "revenue": 19436500, "salaries_expense": 6457481, "service_revenue": 11839303 }, { "depreciation": 1090481, "expenses": 13404288, "income_tax": 1873832, "marketing_expense": 1580051, "net_income": 6450358, "net_profit": 4576526, "operational_expense": 8458577, "product_revenue": 5539933, "quarter": 2, "rd_expense": 2373784, "revenue": 19854646, "salaries_expense": 5085404, "service_revenue": 14314713 }, { "depreciation": 971151, "expenses": 13602171, "income_tax": 1348778, "marketing_expense": 2465397, "net_income": 6679617, "net_profit": 5330839, "operational_expense": 8173665, "product_revenue": 6644079, "quarter": 3, "rd_expense": 1822017, "revenue": 20281788, "salaries_expense": 6369142, "service_revenue": 13637709 }, { "depreciation": 1002989, "expenses": 13802975, "income_tax": 1649978, "marketing_expense": 1920145, "net_income": 6915144, "net_profit": 5265166, "operational_expense": 9501518, "product_revenue": 7494318, "quarter": 4, "rd_expense": 2251165, "revenue": 20718119, "salaries_expense": 4161797, "service_revenue": 13223801 } ], "market_conditions": { "gdp_growth": [ 0.041195265871178194, 0.053297044259546254, 0.037686698792320825, 0.046771900165344785 ], "inflation_rate": [ 0.007688266803380284, 0.010310777106467916, 0.004960300625550433, 0.010460369408322312 ], "interest_rate": [ 0.005443882458735589, 0.014175226909213579, 0.0062281610081042224, 0.010934829064952835 ], "year": 1991 }, "random_event": null, "year": 1991 }, { "advertising_kpis": [ { "average_project_size": 119128, "billable_hours_per_employee": 80, "client_concentration": 0.39, "client_retention_rate": 0.68, "employee_utilization_rate": 0.74, "gross_billings": 9077923, "net_revenue": 7111639, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 12325 }, { "average_project_size": 176914, "billable_hours_per_employee": 99, "client_concentration": 0.23, "client_retention_rate": 0.72, "employee_utilization_rate": 0.64, "gross_billings": 8152014, "net_revenue": 7384882, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 12799 }, { "average_project_size": 125300, "billable_hours_per_employee": 102, "client_concentration": 0.24, "client_retention_rate": 0.74, "employee_utilization_rate": 0.77, "gross_billings": 9112286, "net_revenue": 7668624, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 3, "revenue_per_employee": 13291 }, { "average_project_size": 183453, "billable_hours_per_employee": 147, "client_concentration": 0.4, "client_retention_rate": 0.81, "employee_utilization_rate": 0.62, "gross_billings": 8801916, "net_revenue": 7963268, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 13801 } ], "balance_sheet": [ { "assets": 10473869, "current_assets": 5183927, "current_liabilities": 2851677, "equity": 5838281, "fixed_assets": 5289942, "liabilities": 5841522, "long_term_liabilities": 2989845, "quarter": 1 }, { "assets": 10711964, "current_assets": 4252062, "current_liabilities": 2533105, "equity": 5993337, "fixed_assets": 6459902, "liabilities": 5986637, "long_term_liabilities": 3453532, "quarter": 2 }, { "assets": 10955472, "current_assets": 4821054, "current_liabilities": 3556838, "equity": 6000808, "fixed_assets": 6134418, "liabilities": 6135358, "long_term_liabilities": 2578520, "quarter": 3 }, { "assets": 11204516, "current_assets": 4222507, "current_liabilities": 2942461, "equity": 6055398, "fixed_assets": 6982009, "liabilities": 6287772, "long_term_liabilities": 3345311, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -43397, "financing_cash_flow": -75450, "investing_cash_flow": -362737, "net_cash_flow": 1475955, "operating_cash_flow": 1742154, "quarter": 1 }, { "change_in_working_capital": -93329, "financing_cash_flow": 32748, "investing_cash_flow": -393397, "net_cash_flow": 1445664, "operating_cash_flow": 1833548, "quarter": 2 }, { "change_in_working_capital": -66749, "financing_cash_flow": -65291, "investing_cash_flow": -357395, "net_cash_flow": 1077055, "operating_cash_flow": 1569951, "quarter": 3 }, { "change_in_working_capital": -53463, "financing_cash_flow": 162058, "investing_cash_flow": -239745, "net_cash_flow": 1482167, "operating_cash_flow": 1637270, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6789887289978517, "current_ratio": 1.8178520919444945, "debt_to_equity_ratio": 1.0005551291553112, "profit_margin": 0.1695718806874196, "quarter": 1, "return_on_assets": 0.11513739574172639, "return_on_equity": 0.20655634766466363 }, { "asset_turnover_ratio": 0.6894050428100766, "current_ratio": 1.678596820897673, "debt_to_equity_ratio": 0.9988820918963842, "profit_margin": 0.17170348828864157, "quarter": 2, "return_on_assets": 0.11837325069427045, "return_on_equity": 0.211569948427729 }, { "asset_turnover_ratio": 0.69998116009972, "current_ratio": 1.35543254992215, "debt_to_equity_ratio": 1.022421980506625, "profit_margin": 0.15396425747304862, "quarter": 3, "return_on_assets": 0.10777207955987657, "return_on_equity": 0.19675583688063342 }, { "asset_turnover_ratio": 0.7107194991733691, "current_ratio": 1.4350256468989733, "debt_to_equity_ratio": 1.0383746865193666, "profit_margin": 0.14298828069079178, "quarter": 4, "return_on_assets": 0.10162455924022064, "return_on_equity": 0.1880394979818007 } ], "income_statement": [ { "depreciation": 536220, "expenses": 5530524, "income_tax": 375181, "marketing_expense": 610898, "net_income": 1581115, "net_profit": 1205934, "operational_expense": 2783681, "product_revenue": 2124132, "quarter": 1, "rd_expense": 773032, "revenue": 7111639, "salaries_expense": 1935238, "service_revenue": 4987507 }, { "depreciation": 565538, "expenses": 5795093, "income_tax": 321779, "marketing_expense": 1034544, "net_income": 1589789, "net_profit": 1268010, "operational_expense": 3874148, "product_revenue": 1981114, "quarter": 2, "rd_expense": 850582, "revenue": 7384882, "salaries_expense": 2342600, "service_revenue": 5403768 }, { "depreciation": 389257, "expenses": 6072319, "income_tax": 415611, "marketing_expense": 988743, "net_income": 1596305, "net_profit": 1180694, "operational_expense": 3088004, "product_revenue": 1737333, "quarter": 3, "rd_expense": 635322, "revenue": 7668624, "salaries_expense": 2217319, "service_revenue": 5931291 }, { "depreciation": 498616, "expenses": 6362807, "income_tax": 461807, "marketing_expense": 812149, "net_income": 1600461, "net_profit": 1138654, "operational_expense": 4162399, "product_revenue": 2492854, "quarter": 4, "rd_expense": 812003, "revenue": 7963268, "salaries_expense": 2744051, "service_revenue": 5470414 } ], "market_conditions": { "gdp_growth": [ 0.06224624121588471, 0.054566041661469056, 0.06304669953405441, 0.04716602527617161 ], "inflation_rate": [ 0.009433106317705067, 0.009450201183529308, 0.0033500815022931337, 0.008188606525032272 ], "interest_rate": [ 0.012275048665685035, 0.017575257768207956, 0.011171010743090345, 0.010190070143846843 ], "year": 1992 }, "random_event": { "description": "Ruiz, Harris and Reilly Technology Adoption in 1992", "impact": -0.03, "type": "Technology Adoption" }, "year": 1992 }, { "advertising_kpis": [ { "average_project_size": 114226, "billable_hours_per_employee": 93, "client_concentration": 0.2, "client_retention_rate": 0.8, "employee_utilization_rate": 0.68, "gross_billings": 8261465, "net_revenue": 7341605, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 12724 }, { "average_project_size": 133810, "billable_hours_per_employee": 157, "client_concentration": 0.16, "client_retention_rate": 0.73, "employee_utilization_rate": 0.67, "gross_billings": 8782082, "net_revenue": 7431167, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 12879 }, { "average_project_size": 87558, "billable_hours_per_employee": 150, "client_concentration": 0.21, "client_retention_rate": 0.78, "employee_utilization_rate": 0.63, "gross_billings": 8935162, "net_revenue": 7521823, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 13036 }, { "average_project_size": 151919, "billable_hours_per_employee": 121, "client_concentration": 0.12, "client_retention_rate": 0.83, "employee_utilization_rate": 0.74, "gross_billings": 8616061, "net_revenue": 7613585, "new_client_acquisition": 5, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 13195 } ], "balance_sheet": [ { "assets": 8766144, "current_assets": 3421263, "current_liabilities": 2283536, "equity": 5265044, "fixed_assets": 5344881, "liabilities": 4843684, "long_term_liabilities": 2560148, "quarter": 1 }, { "assets": 9058476, "current_assets": 3540756, "current_liabilities": 2039235, "equity": 5437235, "fixed_assets": 5517720, "liabilities": 4888371, "long_term_liabilities": 2849136, "quarter": 2 }, { "assets": 9360557, "current_assets": 3118681, "current_liabilities": 2004452, "equity": 5682439, "fixed_assets": 6241876, "liabilities": 4933471, "long_term_liabilities": 2929019, "quarter": 3 }, { "assets": 9672712, "current_assets": 4596302, "current_liabilities": 2972273, "equity": 5951671, "fixed_assets": 5076410, "liabilities": 4978987, "long_term_liabilities": 2006714, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 5282, "financing_cash_flow": 176835, "investing_cash_flow": -477343, "net_cash_flow": 1714858, "operating_cash_flow": 1892353, "quarter": 1 }, { "change_in_working_capital": -11744, "financing_cash_flow": 159583, "investing_cash_flow": -414122, "net_cash_flow": 1250039, "operating_cash_flow": 1625894, "quarter": 2 }, { "change_in_working_capital": 23198, "financing_cash_flow": 37347, "investing_cash_flow": -491796, "net_cash_flow": 1085716, "operating_cash_flow": 1575982, "quarter": 3 }, { "change_in_working_capital": 3304, "financing_cash_flow": 97610, "investing_cash_flow": -390895, "net_cash_flow": 1333899, "operating_cash_flow": 1610639, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8374953685451665, "current_ratio": 1.4982303760483742, "debt_to_equity_ratio": 0.919970279450656, "profit_margin": 0.18287336352200914, "quarter": 1, "return_on_assets": 0.15315559497995926, "return_on_equity": 0.2549995783511021 }, { "asset_turnover_ratio": 0.8203551016749396, "current_ratio": 1.7363158243164716, "debt_to_equity_ratio": 0.8990545746137513, "profit_margin": 0.17051561349650735, "quarter": 2, "return_on_assets": 0.139883353447092, "return_on_equity": 0.2330467599800266 }, { "asset_turnover_ratio": 0.803565749345899, "current_ratio": 1.5558771175363642, "debt_to_equity_ratio": 0.8681960334286034, "profit_margin": 0.1668947806934569, "quarter": 3, "return_on_assets": 0.13411092950985715, "return_on_equity": 0.22091798961678252 }, { "asset_turnover_ratio": 0.7871199928210413, "current_ratio": 1.546392945735469, "debt_to_equity_ratio": 0.8365695953287741, "profit_margin": 0.16522387285359, "quarter": 4, "return_on_assets": 0.1300510136143824, "return_on_equity": 0.21136013734630157 } ], "income_statement": [ { "depreciation": 549769, "expenses": 5632123, "income_tax": 366898, "marketing_expense": 1054028, "net_income": 1709482, "net_profit": 1342584, "operational_expense": 3785320, "product_revenue": 2067101, "quarter": 1, "rd_expense": 703971, "revenue": 7341605, "salaries_expense": 2548235, "service_revenue": 5274504 }, { "depreciation": 358764, "expenses": 5735884, "income_tax": 428153, "marketing_expense": 637734, "net_income": 1695283, "net_profit": 1267130, "operational_expense": 3334225, "product_revenue": 2266507, "quarter": 2, "rd_expense": 869041, "revenue": 7431167, "salaries_expense": 2255568, "service_revenue": 5164660 }, { "depreciation": 320629, "expenses": 5841557, "income_tax": 424913, "marketing_expense": 1050381, "net_income": 1680266, "net_profit": 1255353, "operational_expense": 3099993, "product_revenue": 1535224, "quarter": 3, "rd_expense": 602465, "revenue": 7521823, "salaries_expense": 2094138, "service_revenue": 5986599 }, { "depreciation": 352693, "expenses": 5949176, "income_tax": 406463, "marketing_expense": 981657, "net_income": 1664409, "net_profit": 1257946, "operational_expense": 3079114, "product_revenue": 2358959, "quarter": 4, "rd_expense": 1036256, "revenue": 7613585, "salaries_expense": 2063710, "service_revenue": 5254626 } ], "market_conditions": { "gdp_growth": [ 0.05538746601904481, 0.059483039353213675, 0.04516187631824769, 0.06098577554611113 ], "inflation_rate": [ 0.004815824891581609, 0.00854087916437259, 0.010137595743608223, 0.009695473900150669 ], "interest_rate": [ 0.01238999350393867, 0.013559746973092769, 0.02171632069361778, 0.016094457717052146 ], "year": 1993 }, "random_event": { "description": "Ruiz, Harris and Reilly Industry Recognition in 1993", "impact": -0.07, "type": "Industry Recognition" }, "year": 1993 }, { "advertising_kpis": [ { "average_project_size": 87503, "billable_hours_per_employee": 111, "client_concentration": 0.1, "client_retention_rate": 0.85, "employee_utilization_rate": 0.67, "gross_billings": 9439452, "net_revenue": 8356194, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 14482 }, { "average_project_size": 72944, "billable_hours_per_employee": 151, "client_concentration": 0.34, "client_retention_rate": 0.81, "employee_utilization_rate": 0.79, "gross_billings": 10134627, "net_revenue": 8786425, "new_client_acquisition": 3, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 15228 }, { "average_project_size": 161695, "billable_hours_per_employee": 88, "client_concentration": 0.3, "client_retention_rate": 0.75, "employee_utilization_rate": 0.77, "gross_billings": 10729834, "net_revenue": 9238809, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 16012 }, { "average_project_size": 59690, "billable_hours_per_employee": 87, "client_concentration": 0.28, "client_retention_rate": 0.79, "employee_utilization_rate": 0.71, "gross_billings": 11171737, "net_revenue": 9714483, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 16836 } ], "balance_sheet": [ { "assets": 10625551, "current_assets": 4563581, "current_liabilities": 3733389, "equity": 6739217, "fixed_assets": 6061970, "liabilities": 6243027, "long_term_liabilities": 2509638, "quarter": 1 }, { "assets": 10817182, "current_assets": 4095656, "current_liabilities": 2924512, "equity": 6924302, "fixed_assets": 6721526, "liabilities": 6369066, "long_term_liabilities": 3444554, "quarter": 2 }, { "assets": 11012268, "current_assets": 4552361, "current_liabilities": 2735892, "equity": 7091038, "fixed_assets": 6459907, "liabilities": 6497650, "long_term_liabilities": 3761758, "quarter": 3 }, { "assets": 11210874, "current_assets": 5363972, "current_liabilities": 3586620, "equity": 7433082, "fixed_assets": 5846902, "liabilities": 6628831, "long_term_liabilities": 3042211, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 48256, "financing_cash_flow": -140805, "investing_cash_flow": -404564, "net_cash_flow": 2610605, "operating_cash_flow": 2810835, "quarter": 1 }, { "change_in_working_capital": 77780, "financing_cash_flow": -186062, "investing_cash_flow": -106580, "net_cash_flow": 2555391, "operating_cash_flow": 2753769, "quarter": 2 }, { "change_in_working_capital": -13574, "financing_cash_flow": -22922, "investing_cash_flow": -439826, "net_cash_flow": 2926359, "operating_cash_flow": 2977472, "quarter": 3 }, { "change_in_working_capital": -87345, "financing_cash_flow": -175861, "investing_cash_flow": -135937, "net_cash_flow": 3022192, "operating_cash_flow": 3285276, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7864245345959, "current_ratio": 1.2223695414541587, "debt_to_equity_ratio": 0.9263727522054862, "profit_margin": 0.2820294741840603, "quarter": 1, "return_on_assets": 0.22179489797752605, "return_on_equity": 0.34969834032648006 }, { "asset_turnover_ratio": 0.8122656159432281, "current_ratio": 1.4004579225525489, "debt_to_equity_ratio": 0.9198134339027962, "profit_margin": 0.2818195113484722, "quarter": 2, "return_on_assets": 0.22891229897028634, "return_on_equity": 0.3576080303834235 }, { "asset_turnover_ratio": 0.838956062456889, "current_ratio": 1.663940316357517, "debt_to_equity_ratio": 0.916318598208048, "profit_margin": 0.2788692784968279, "quarter": 3, "return_on_assets": 0.2339590718278923, "return_on_equity": 0.36333467681318304 }, { "asset_turnover_ratio": 0.8665232523351881, "current_ratio": 1.495550685603716, "debt_to_equity_ratio": 0.8918011398232927, "profit_margin": 0.2934833485219955, "quarter": 4, "return_on_assets": 0.25431014566750104, "return_on_equity": 0.3835608163612348 } ], "income_statement": [ { "depreciation": 454142, "expenses": 5095586, "income_tax": 903915, "marketing_expense": 649979, "net_income": 3260608, "net_profit": 2356693, "operational_expense": 3215935, "product_revenue": 2008385, "quarter": 1, "rd_expense": 795136, "revenue": 8356194, "salaries_expense": 2168601, "service_revenue": 6347809 }, { "depreciation": 277583, "expenses": 5332145, "income_tax": 978094, "marketing_expense": 758521, "net_income": 3454280, "net_profit": 2476186, "operational_expense": 3685437, "product_revenue": 2552741, "quarter": 2, "rd_expense": 1063714, "revenue": 8786425, "salaries_expense": 2095856, "service_revenue": 6233684 }, { "depreciation": 401052, "expenses": 5579687, "income_tax": 1082702, "marketing_expense": 732532, "net_income": 3659122, "net_profit": 2576420, "operational_expense": 3479944, "product_revenue": 2812699, "quarter": 3, "rd_expense": 1077675, "revenue": 9238809, "salaries_expense": 2753708, "service_revenue": 6426110 }, { "depreciation": 434237, "expenses": 5838720, "income_tax": 1024724, "marketing_expense": 701370, "net_income": 3875763, "net_profit": 2851039, "operational_expense": 3228105, "product_revenue": 2541860, "quarter": 4, "rd_expense": 768959, "revenue": 9714483, "salaries_expense": 2147036, "service_revenue": 7172623 } ], "market_conditions": { "gdp_growth": [ 0.04498876795820933, 0.0483813640256608, 0.037577383670724884, 0.03689436006086549 ], "inflation_rate": [ 0.008358256400398322, 0.0022708206030895538, 0.0030412064567126996, 0.005161624819781412 ], "interest_rate": [ 0.014138874475340938, 0.014240564365547565, 0.02128657585144479, 0.020447866490224932 ], "year": 1994 }, "random_event": { "description": "Ruiz, Harris and Reilly Partnership with Major Brand in 1994", "impact": 0.06, "type": "Partnership with Major Brand" }, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 92672, "billable_hours_per_employee": 82, "client_concentration": 0.28, "client_retention_rate": 0.69, "employee_utilization_rate": 0.73, "gross_billings": 15147989, "net_revenue": 12984154, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 22503 }, { "average_project_size": 173613, "billable_hours_per_employee": 156, "client_concentration": 0.26, "client_retention_rate": 0.82, "employee_utilization_rate": 0.66, "gross_billings": 17371764, "net_revenue": 13573317, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 23524 }, { "average_project_size": 128208, "billable_hours_per_employee": 111, "client_concentration": 0.36, "client_retention_rate": 0.77, "employee_utilization_rate": 0.75, "gross_billings": 15889471, "net_revenue": 14189214, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 24591 }, { "average_project_size": 146465, "billable_hours_per_employee": 133, "client_concentration": 0.33, "client_retention_rate": 0.89, "employee_utilization_rate": 0.78, "gross_billings": 18247278, "net_revenue": 14833058, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 25707 } ], "balance_sheet": [ { "assets": 15018716, "current_assets": 6809935, "current_liabilities": 2841471, "equity": 12326764, "fixed_assets": 8208781, "liabilities": 6188094, "long_term_liabilities": 3346623, "quarter": 1 }, { "assets": 15432803, "current_assets": 6049913, "current_liabilities": 3599683, "equity": 12577305, "fixed_assets": 9382890, "liabilities": 6348356, "long_term_liabilities": 2748673, "quarter": 2 }, { "assets": 15858307, "current_assets": 7653572, "current_liabilities": 3457652, "equity": 13307151, "fixed_assets": 8204735, "liabilities": 6512769, "long_term_liabilities": 3055117, "quarter": 3 }, { "assets": 16295544, "current_assets": 6046532, "current_liabilities": 3081509, "equity": 13653773, "fixed_assets": 10249012, "liabilities": 6681439, "long_term_liabilities": 3599930, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 41293, "financing_cash_flow": 3633, "investing_cash_flow": -191235, "net_cash_flow": 3851887, "operating_cash_flow": 3925047, "quarter": 1 }, { "change_in_working_capital": -90861, "financing_cash_flow": 19920, "investing_cash_flow": -251836, "net_cash_flow": 3764439, "operating_cash_flow": 4238944, "quarter": 2 }, { "change_in_working_capital": 53693, "financing_cash_flow": -54165, "investing_cash_flow": -294532, "net_cash_flow": 4400109, "operating_cash_flow": 4644791, "quarter": 3 }, { "change_in_working_capital": -40004, "financing_cash_flow": 53903, "investing_cash_flow": -372856, "net_cash_flow": 4742886, "operating_cash_flow": 4962909, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.864531561819266, "current_ratio": 2.396623087126351, "debt_to_equity_ratio": 0.5020047434995916, "profit_margin": 0.26926220992141653, "quarter": 1, "return_on_assets": 0.2327856788822693, "return_on_equity": 0.283622043871368 }, { "asset_turnover_ratio": 0.8795108056520905, "current_ratio": 1.6806793820455856, "debt_to_equity_ratio": 0.5047469231286035, "profit_margin": 0.25733267704570667, "quarter": 2, "return_on_assets": 0.2263268701090787, "return_on_equity": 0.2777111630830293 }, { "asset_turnover_ratio": 0.8947496097786479, "current_ratio": 2.2135171497883537, "debt_to_equity_ratio": 0.48941873433314165, "profit_margin": 0.27919890418172566, "quarter": 3, "return_on_assets": 0.2498131105672251, "return_on_equity": 0.29770557198907566 }, { "asset_turnover_ratio": 0.9102523978334199, "current_ratio": 1.9621983904638929, "debt_to_equity_ratio": 0.4893474499685911, "profit_margin": 0.27234222370060174, "quarter": 4, "return_on_assets": 0.24790016215475838, "return_on_equity": 0.2958645936181889 } ], "income_statement": [ { "depreciation": 428905, "expenses": 8287869, "income_tax": 1200143, "marketing_expense": 1592729, "net_income": 4696285, "net_profit": 3496142, "operational_expense": 5694950, "product_revenue": 4831825, "quarter": 1, "rd_expense": 1023090, "revenue": 12984154, "salaries_expense": 3151325, "service_revenue": 8152329 }, { "depreciation": 746086, "expenses": 8661725, "income_tax": 1418734, "marketing_expense": 1233286, "net_income": 4911592, "net_profit": 3492858, "operational_expense": 6050363, "product_revenue": 3625962, "quarter": 2, "rd_expense": 1340121, "revenue": 13573317, "salaries_expense": 4152012, "service_revenue": 9947355 }, { "depreciation": 683178, "expenses": 9052445, "income_tax": 1175156, "marketing_expense": 1075983, "net_income": 5136769, "net_profit": 3961613, "operational_expense": 6079642, "product_revenue": 4215895, "quarter": 3, "rd_expense": 1403005, "revenue": 14189214, "salaries_expense": 3655479, "service_revenue": 9973319 }, { "depreciation": 923241, "expenses": 9460791, "income_tax": 1332599, "marketing_expense": 1879806, "net_income": 5372267, "net_profit": 4039668, "operational_expense": 5620874, "product_revenue": 5846375, "quarter": 4, "rd_expense": 1050531, "revenue": 14833058, "salaries_expense": 3451757, "service_revenue": 8986683 } ], "market_conditions": { "gdp_growth": [ 0.034254993507819465, 0.037151615590438836, 0.031533894546312106, 0.029416759944430715 ], "inflation_rate": [ 0.0060832051853748174, 0.007390581821742405, 0.0024147519973254823, 0.002380543097661753 ], "interest_rate": [ 0.01705830336536618, 0.020102493095871015, 0.015507914106718763, 0.02188332859895186 ], "year": 1995 }, "random_event": null, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 98432, "billable_hours_per_employee": 96, "client_concentration": 0.33, "client_retention_rate": 0.9, "employee_utilization_rate": 0.6, "gross_billings": 21846906, "net_revenue": 17564905, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 30442 }, { "average_project_size": 55134, "billable_hours_per_employee": 143, "client_concentration": 0.3, "client_retention_rate": 0.82, "employee_utilization_rate": 0.7, "gross_billings": 21085706, "net_revenue": 18430415, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 31942 }, { "average_project_size": 192958, "billable_hours_per_employee": 108, "client_concentration": 0.21, "client_retention_rate": 0.85, "employee_utilization_rate": 0.69, "gross_billings": 23536285, "net_revenue": 19338574, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 33516 }, { "average_project_size": 135824, "billable_hours_per_employee": 103, "client_concentration": 0.12, "client_retention_rate": 0.9, "employee_utilization_rate": 0.64, "gross_billings": 25160180, "net_revenue": 20291483, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 35167 } ], "balance_sheet": [ { "assets": 20314534, "current_assets": 7605415, "current_liabilities": 3647059, "equity": 16586350, "fixed_assets": 12709119, "liabilities": 8258840, "long_term_liabilities": 4611781, "quarter": 1 }, { "assets": 20633193, "current_assets": 7603750, "current_liabilities": 4013853, "equity": 17273219, "fixed_assets": 13029443, "liabilities": 8360981, "long_term_liabilities": 4347128, "quarter": 2 }, { "assets": 20956851, "current_assets": 6679938, "current_liabilities": 3765666, "equity": 17799651, "fixed_assets": 14276913, "liabilities": 8464385, "long_term_liabilities": 4698719, "quarter": 3 }, { "assets": 21285586, "current_assets": 8949347, "current_liabilities": 3543812, "equity": 17886537, "fixed_assets": 12336239, "liabilities": 8569068, "long_term_liabilities": 5025256, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 17883, "financing_cash_flow": 59418, "investing_cash_flow": -183346, "net_cash_flow": 5480711, "operating_cash_flow": 5649804, "quarter": 1 }, { "change_in_working_capital": 58543, "financing_cash_flow": -18782, "investing_cash_flow": -473292, "net_cash_flow": 6236009, "operating_cash_flow": 6138135, "quarter": 2 }, { "change_in_working_capital": -24036, "financing_cash_flow": 69190, "investing_cash_flow": -200037, "net_cash_flow": 6258375, "operating_cash_flow": 6127239, "quarter": 3 }, { "change_in_working_capital": -73910, "financing_cash_flow": -53273, "investing_cash_flow": -256262, "net_cash_flow": 5460441, "operating_cash_flow": 5939515, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.864647202835172, "current_ratio": 2.085355624902147, "debt_to_equity_ratio": 0.49792992430522687, "profit_margin": 0.2579379734760877, "quarter": 1, "return_on_assets": 0.22302534727107204, "return_on_equity": 0.2731556973053143 }, { "asset_turnover_ratio": 0.8932410509609443, "current_ratio": 1.894376799548962, "debt_to_equity_ratio": 0.4840430147964893, "profit_margin": 0.27134532781817444, "quarter": 2, "return_on_assets": 0.24237678579364813, "return_on_equity": 0.2895237419267364 }, { "asset_turnover_ratio": 0.9227805265208976, "current_ratio": 1.7739061297523466, "debt_to_equity_ratio": 0.4755365709136657, "profit_margin": 0.2744351781056866, "quarter": 3, "return_on_assets": 0.2532434381482218, "return_on_equity": 0.2981623066654509 }, { "asset_turnover_ratio": 0.9532968930242277, "current_ratio": 2.5253447417639534, "debt_to_equity_ratio": 0.4790792091280721, "profit_margin": 0.2547876367636609, "quarter": 4, "return_on_assets": 0.24288826250778345, "return_on_equity": 0.28904527466663893 } ], "income_statement": [ { "depreciation": 1119148, "expenses": 11425151, "income_tax": 1609098, "marketing_expense": 1718040, "net_income": 6139754, "net_profit": 4530656, "operational_expense": 7827264, "product_revenue": 6495353, "quarter": 1, "rd_expense": 1443288, "revenue": 17564905, "salaries_expense": 4785463, "service_revenue": 11069552 }, { "depreciation": 1137128, "expenses": 11928614, "income_tax": 1500794, "marketing_expense": 2054358, "net_income": 6501801, "net_profit": 5001007, "operational_expense": 7419248, "product_revenue": 5573101, "quarter": 2, "rd_expense": 1267010, "revenue": 18430415, "salaries_expense": 3689344, "service_revenue": 12857314 }, { "depreciation": 820054, "expenses": 12454263, "income_tax": 1577126, "marketing_expense": 2065320, "net_income": 6884311, "net_profit": 5307185, "operational_expense": 7055757, "product_revenue": 7147726, "quarter": 3, "rd_expense": 2256498, "revenue": 19338574, "salaries_expense": 6114872, "service_revenue": 12190848 }, { "depreciation": 769496, "expenses": 13003075, "income_tax": 2118389, "marketing_expense": 2087863, "net_income": 7288408, "net_profit": 5170019, "operational_expense": 8091790, "product_revenue": 4347015, "quarter": 4, "rd_expense": 2550901, "revenue": 20291483, "salaries_expense": 4583334, "service_revenue": 15944468 } ], "market_conditions": { "gdp_growth": [ 0.055069298206195855, 0.04132298869249275, 0.04825873503531767, 0.0509163684262709 ], "inflation_rate": [ 0.011724770272368196, 0.011114952854086254, 0.0130570232005514, 0.010742201054658526 ], "interest_rate": [ 0.006847857607685744, 0.01499500521244318, 0.015165964945694655, 0.006461994040508462 ], "year": 1996 }, "random_event": { "description": "Ruiz, Harris and Reilly Technology Adoption in 1996", "impact": 0.06, "type": "Technology Adoption" }, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 109231, "billable_hours_per_employee": 106, "client_concentration": 0.23, "client_retention_rate": 0.71, "employee_utilization_rate": 0.74, "gross_billings": 21244033, "net_revenue": 17178250, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 29772 }, { "average_project_size": 57717, "billable_hours_per_employee": 111, "client_concentration": 0.19, "client_retention_rate": 0.79, "employee_utilization_rate": 0.67, "gross_billings": 19985805, "net_revenue": 17800294, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 30850 }, { "average_project_size": 149520, "billable_hours_per_employee": 145, "client_concentration": 0.13, "client_retention_rate": 0.8, "employee_utilization_rate": 0.68, "gross_billings": 21673193, "net_revenue": 18444863, "new_client_acquisition": 4, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 31967 }, { "average_project_size": 138466, "billable_hours_per_employee": 113, "client_concentration": 0.2, "client_retention_rate": 0.63, "employee_utilization_rate": 0.76, "gross_billings": 21960524, "net_revenue": 19112773, "new_client_acquisition": 1, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 33124 } ], "balance_sheet": [ { "assets": 24901096, "current_assets": 10984884, "current_liabilities": 7756865, "equity": 15702633, "fixed_assets": 13916212, "liabilities": 14081256, "long_term_liabilities": 6324391, "quarter": 1 }, { "assets": 25342385, "current_assets": 11948205, "current_liabilities": 6576724, "equity": 16421905, "fixed_assets": 13394180, "liabilities": 14311432, "long_term_liabilities": 7734708, "quarter": 2 }, { "assets": 25791494, "current_assets": 11112027, "current_liabilities": 5997964, "equity": 16958523, "fixed_assets": 14679467, "liabilities": 14545372, "long_term_liabilities": 8547408, "quarter": 3 }, { "assets": 26248562, "current_assets": 10268889, "current_liabilities": 7232519, "equity": 17046266, "fixed_assets": 15979673, "liabilities": 14783135, "long_term_liabilities": 7550616, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 43706, "financing_cash_flow": -68156, "investing_cash_flow": -298609, "net_cash_flow": 5266469, "operating_cash_flow": 5439611, "quarter": 1 }, { "change_in_working_capital": 21381, "financing_cash_flow": 107823, "investing_cash_flow": -254715, "net_cash_flow": 5745488, "operating_cash_flow": 6034285, "quarter": 2 }, { "change_in_working_capital": 44835, "financing_cash_flow": 26190, "investing_cash_flow": -348141, "net_cash_flow": 6560703, "operating_cash_flow": 6715954, "quarter": 3 }, { "change_in_working_capital": -77675, "financing_cash_flow": 23106, "investing_cash_flow": -461895, "net_cash_flow": 6197557, "operating_cash_flow": 6172443, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.689859193346349, "current_ratio": 1.4161499523325467, "debt_to_equity_ratio": 0.8967448962221813, "profit_margin": 0.2842427488248221, "quarter": 1, "return_on_assets": 0.19608747341884067, "return_on_equity": 0.31095377444024835 }, { "asset_turnover_ratio": 0.7023922176227692, "current_ratio": 1.8167411312988047, "debt_to_equity_ratio": 0.8714842766414737, "profit_margin": 0.30285746965752364, "quarter": 2, "return_on_assets": 0.21272472973636855, "return_on_equity": 0.328278113897261 }, { "asset_turnover_ratio": 0.71515294926304, "current_ratio": 1.8526331601856896, "debt_to_equity_ratio": 0.8577027610246482, "profit_margin": 0.3097014599674717, "quarter": 3, "return_on_assets": 0.22148391248680668, "return_on_equity": 0.3368454316451969 }, { "asset_turnover_ratio": 0.7281455266006572, "current_ratio": 1.419821918200284, "debt_to_equity_ratio": 0.8672359682759849, "profit_margin": 0.2919952536452978, "quarter": 4, "return_on_assets": 0.21261503773044788, "return_on_equity": 0.327393635650177 } ], "income_statement": [ { "depreciation": 556818, "expenses": 10308931, "income_tax": 1986526, "marketing_expense": 1417752, "net_income": 6869319, "net_profit": 4882793, "operational_expense": 6664591, "product_revenue": 6439707, "quarter": 1, "rd_expense": 1325232, "revenue": 17178250, "salaries_expense": 3985239, "service_revenue": 10738543 }, { "depreciation": 643333, "expenses": 10669231, "income_tax": 1740111, "marketing_expense": 1553738, "net_income": 7131063, "net_profit": 5390952, "operational_expense": 6074883, "product_revenue": 6963781, "quarter": 2, "rd_expense": 1633446, "revenue": 17800294, "salaries_expense": 4971739, "service_revenue": 10836513 }, { "depreciation": 1003553, "expenses": 11042125, "income_tax": 1690337, "marketing_expense": 1520118, "net_income": 7402738, "net_profit": 5712401, "operational_expense": 6793366, "product_revenue": 4003568, "quarter": 3, "rd_expense": 1113240, "revenue": 18444863, "salaries_expense": 4626814, "service_revenue": 14441295 }, { "depreciation": 591604, "expenses": 11428051, "income_tax": 2103883, "marketing_expense": 1761411, "net_income": 7684722, "net_profit": 5580839, "operational_expense": 7746990, "product_revenue": 4533148, "quarter": 4, "rd_expense": 2028895, "revenue": 19112773, "salaries_expense": 5342259, "service_revenue": 14579625 } ], "market_conditions": { "gdp_growth": [ 0.02542875626987096, 0.03693768024318567, 0.02850884430666651, 0.041666614043431735 ], "inflation_rate": [ 0.0030091632238143685, 0.006172721959461652, 0.006178606372015565, 0.01157759141760401 ], "interest_rate": [ 0.011620567815217031, 0.008745033946486909, 0.012604535137633922, 0.015417735904900459 ], "year": 1997 }, "random_event": { "description": "Ruiz, Harris and Reilly Senior Leadership Change in 1997", "impact": -0.02, "type": "Senior Leadership Change" }, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 169017, "billable_hours_per_employee": 110, "client_concentration": 0.29, "client_retention_rate": 0.83, "employee_utilization_rate": 0.6, "gross_billings": 8514178, "net_revenue": 6921673, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 1, "revenue_per_employee": 11996 }, { "average_project_size": 85085, "billable_hours_per_employee": 146, "client_concentration": 0.11, "client_retention_rate": 0.82, "employee_utilization_rate": 0.71, "gross_billings": 8512409, "net_revenue": 7095013, "new_client_acquisition": 3, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 12296 }, { "average_project_size": 162952, "billable_hours_per_employee": 150, "client_concentration": 0.32, "client_retention_rate": 0.87, "employee_utilization_rate": 0.63, "gross_billings": 9290015, "net_revenue": 7272694, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 12604 }, { "average_project_size": 99108, "billable_hours_per_employee": 126, "client_concentration": 0.19, "client_retention_rate": 0.69, "employee_utilization_rate": 0.62, "gross_billings": 9645903, "net_revenue": 7454825, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 12920 } ], "balance_sheet": [ { "assets": 9522345, "current_assets": 3668660, "current_liabilities": 1746849, "equity": 7165782, "fixed_assets": 5853685, "liabilities": 3848022, "long_term_liabilities": 2101173, "quarter": 1 }, { "assets": 9667133, "current_assets": 3866971, "current_liabilities": 1628456, "equity": 7171010, "fixed_assets": 5800162, "liabilities": 3921674, "long_term_liabilities": 2293218, "quarter": 2 }, { "assets": 9814122, "current_assets": 3112702, "current_liabilities": 2340756, "equity": 7278875, "fixed_assets": 6701420, "liabilities": 3996736, "long_term_liabilities": 1655980, "quarter": 3 }, { "assets": 9963346, "current_assets": 4561732, "current_liabilities": 1836636, "equity": 7366832, "fixed_assets": 5401614, "liabilities": 4073234, "long_term_liabilities": 2236598, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -11379, "financing_cash_flow": -168923, "investing_cash_flow": -384230, "net_cash_flow": 1637026, "operating_cash_flow": 1789816, "quarter": 1 }, { "change_in_working_capital": -64925, "financing_cash_flow": -136185, "investing_cash_flow": -348985, "net_cash_flow": 1281656, "operating_cash_flow": 1748405, "quarter": 2 }, { "change_in_working_capital": -5400, "financing_cash_flow": -106512, "investing_cash_flow": -301358, "net_cash_flow": 1298410, "operating_cash_flow": 1751306, "quarter": 3 }, { "change_in_working_capital": 10801, "financing_cash_flow": -196646, "investing_cash_flow": -178142, "net_cash_flow": 1508467, "operating_cash_flow": 1780677, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7268874421164114, "current_ratio": 2.10015862847905, "debt_to_equity_ratio": 0.5369995905541084, "profit_margin": 0.2154766629397257, "quarter": 1, "return_on_assets": 0.15662728036003737, "return_on_equity": 0.20813625086557197 }, { "asset_turnover_ratio": 0.733931456203199, "current_ratio": 2.374624183889525, "debt_to_equity_ratio": 0.5468788915368965, "profit_margin": 0.20092295813975253, "quarter": 2, "return_on_assets": 0.14746367925216297, "return_on_equity": 0.19879361484644423 }, { "asset_turnover_ratio": 0.7410437734521743, "current_ratio": 1.3297849070983905, "debt_to_equity_ratio": 0.549087049853171, "profit_margin": 0.20095565687213018, "quarter": 3, "return_on_assets": 0.14891693826508373, "return_on_equity": 0.200785011420034 }, { "asset_turnover_ratio": 0.7482250440765582, "current_ratio": 2.483743104240579, "debt_to_equity_ratio": 0.552915282987314, "profit_margin": 0.19808915702246532, "quarter": 4, "return_on_assets": 0.14821526824422238, "return_on_equity": 0.20045522960208675 } ], "income_statement": [ { "depreciation": 298357, "expenses": 5030662, "income_tax": 399552, "marketing_expense": 886189, "net_income": 1891011, "net_profit": 1491459, "operational_expense": 3093002, "product_revenue": 2312737, "quarter": 1, "rd_expense": 795669, "revenue": 6921673, "salaries_expense": 1911286, "service_revenue": 4608936 }, { "depreciation": 322854, "expenses": 5174279, "income_tax": 495183, "marketing_expense": 1019851, "net_income": 1920734, "net_profit": 1425551, "operational_expense": 2680721, "product_revenue": 1662793, "quarter": 2, "rd_expense": 753072, "revenue": 7095013, "salaries_expense": 2455687, "service_revenue": 5432220 }, { "depreciation": 289817, "expenses": 5321997, "income_tax": 489208, "marketing_expense": 559665, "net_income": 1950697, "net_profit": 1461489, "operational_expense": 3252800, "product_revenue": 2514400, "quarter": 3, "rd_expense": 800395, "revenue": 7272694, "salaries_expense": 2100439, "service_revenue": 4758294 }, { "depreciation": 303957, "expenses": 5473932, "income_tax": 504173, "marketing_expense": 696801, "net_income": 1980893, "net_profit": 1476720, "operational_expense": 3819221, "product_revenue": 2074197, "quarter": 4, "rd_expense": 1035656, "revenue": 7454825, "salaries_expense": 2286802, "service_revenue": 5380628 } ], "market_conditions": { "gdp_growth": [ 0.05215195075596044, 0.04777631079547465, 0.04482871967243564, 0.03925774894809112 ], "inflation_rate": [ 0.008083612924299568, 0.009226940139670778, 0.007606274918507202, 0.005738064865698248 ], "interest_rate": [ 0.012265178019014207, 0.016448194860384176, 0.017008865036465762, 0.017551945189535987 ], "year": 1998 }, "random_event": { "description": "Ruiz, Harris and Reilly Partnership with Major Brand in 1998", "impact": 0.02, "type": "Partnership with Major Brand" }, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 61302, "billable_hours_per_employee": 152, "client_concentration": 0.16, "client_retention_rate": 0.85, "employee_utilization_rate": 0.77, "gross_billings": 21521086, "net_revenue": 17465924, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 30270 }, { "average_project_size": 198317, "billable_hours_per_employee": 119, "client_concentration": 0.16, "client_retention_rate": 0.82, "employee_utilization_rate": 0.71, "gross_billings": 21062143, "net_revenue": 17882241, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 30992 }, { "average_project_size": 140069, "billable_hours_per_employee": 126, "client_concentration": 0.19, "client_retention_rate": 0.88, "employee_utilization_rate": 0.63, "gross_billings": 22163602, "net_revenue": 18308482, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 31730 }, { "average_project_size": 107537, "billable_hours_per_employee": 101, "client_concentration": 0.21, "client_retention_rate": 0.71, "employee_utilization_rate": 0.74, "gross_billings": 23372761, "net_revenue": 18744882, "new_client_acquisition": 1, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 32487 } ], "balance_sheet": [ { "assets": 19094094, "current_assets": 7797902, "current_liabilities": 6049974, "equity": 12083440, "fixed_assets": 11296192, "liabilities": 11137704, "long_term_liabilities": 5087730, "quarter": 1 }, { "assets": 19349601, "current_assets": 6488245, "current_liabilities": 6014481, "equity": 12136493, "fixed_assets": 12861356, "liabilities": 11378018, "long_term_liabilities": 5363537, "quarter": 2 }, { "assets": 19608527, "current_assets": 7941051, "current_liabilities": 5224187, "equity": 12308785, "fixed_assets": 11667476, "liabilities": 11623518, "long_term_liabilities": 6399331, "quarter": 3 }, { "assets": 19870917, "current_assets": 6562129, "current_liabilities": 6419926, "equity": 12678392, "fixed_assets": 13308788, "liabilities": 11874315, "long_term_liabilities": 5454389, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 76456, "financing_cash_flow": -75237, "investing_cash_flow": -287567, "net_cash_flow": 4666988, "operating_cash_flow": 5045537, "quarter": 1 }, { "change_in_working_capital": -61908, "financing_cash_flow": 166585, "investing_cash_flow": -120561, "net_cash_flow": 5282920, "operating_cash_flow": 5356649, "quarter": 2 }, { "change_in_working_capital": -54857, "financing_cash_flow": -63665, "investing_cash_flow": -145481, "net_cash_flow": 4954053, "operating_cash_flow": 5331638, "quarter": 3 }, { "change_in_working_capital": -55143, "financing_cash_flow": -147862, "investing_cash_flow": -142765, "net_cash_flow": 5705571, "operating_cash_flow": 5744150, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9147291303792681, "current_ratio": 1.288914960626277, "debt_to_equity_ratio": 0.9217328840131618, "profit_margin": 0.23629153544925535, "quarter": 1, "return_on_assets": 0.21614275073747935, "return_on_equity": 0.3415459504909198 }, { "asset_turnover_ratio": 0.9241658781491153, "current_ratio": 1.0787705539347452, "debt_to_equity_ratio": 0.9375045987337528, "profit_margin": 0.23290760928677787, "quarter": 2, "return_on_assets": 0.21524526526412613, "return_on_equity": 0.3431724469333934 }, { "asset_turnover_ratio": 0.933700017344495, "current_ratio": 1.52005489083756, "debt_to_equity_ratio": 0.9443269989686228, "profit_margin": 0.23616245191709503, "quarter": 3, "return_on_assets": 0.22050488545111013, "return_on_equity": 0.35127561331195567 }, { "asset_turnover_ratio": 0.9433325095162945, "current_ratio": 1.0221502553144695, "debt_to_equity_ratio": 0.9365789447116006, "profit_margin": 0.24976364215042804, "quarter": 4, "return_on_assets": 0.23561016333569307, "return_on_equity": 0.3692731696574771 } ], "income_statement": [ { "depreciation": 918487, "expenses": 11649226, "income_tax": 1689648, "marketing_expense": 2269562, "net_income": 5816698, "net_profit": 4127050, "operational_expense": 6134895, "product_revenue": 5428286, "quarter": 1, "rd_expense": 1197842, "revenue": 17465924, "salaries_expense": 4927019, "service_revenue": 12037638 }, { "depreciation": 1191739, "expenses": 11964672, "income_tax": 1752659, "marketing_expense": 1452097, "net_income": 5917569, "net_profit": 4164910, "operational_expense": 7867390, "product_revenue": 5216188, "quarter": 2, "rd_expense": 2055367, "revenue": 17882241, "salaries_expense": 3731970, "service_revenue": 12666053 }, { "depreciation": 1007862, "expenses": 12288660, "income_tax": 1696046, "marketing_expense": 1908389, "net_income": 6019822, "net_profit": 4323776, "operational_expense": 7421316, "product_revenue": 5934720, "quarter": 3, "rd_expense": 2223784, "revenue": 18308482, "salaries_expense": 5878187, "service_revenue": 12373762 }, { "depreciation": 1062360, "expenses": 12621422, "income_tax": 1441670, "marketing_expense": 2459859, "net_income": 6123460, "net_profit": 4681790, "operational_expense": 8250283, "product_revenue": 6778805, "quarter": 4, "rd_expense": 1957494, "revenue": 18744882, "salaries_expense": 4625336, "service_revenue": 11966077 } ], "market_conditions": { "gdp_growth": [ 0.038218687041485254, 0.03209730907787096, 0.035660765030628684, 0.02639148707006282 ], "inflation_rate": [ 0.005732032349523425, 0.0025749952244434396, 0.002604403528613175, 0.012282908089870813 ], "interest_rate": [ 0.01745944808814168, 0.01603217691797061, 0.012814857875604994, 0.01858638017622286 ], "year": 1999 }, "random_event": { "description": "Ruiz, Harris and Reilly Economic Slowdown Impact in 1999", "impact": 0.02, "type": "Economic Slowdown Impact" }, "year": 1999 } ]

{ "advertising_type": "Traditional Advertising", "financial_health": "Poor", "founding_year": 1998, "industry": "Advertising", "location": "Greeneshire", "name": "Cook-Johnson", "num_employees": 91, "region": "North America", "revenue_size": "Small", "website": "www.cook-johnson.com" }

[ { "advertising_kpis": [ { "average_project_size": 124733, "billable_hours_per_employee": 140, "client_concentration": 0.11, "client_retention_rate": 0.83, "employee_utilization_rate": 0.62, "gross_billings": 4506428, "net_revenue": 3965008, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 43572 }, { "average_project_size": 127670, "billable_hours_per_employee": 134, "client_concentration": 0.15, "client_retention_rate": 0.74, "employee_utilization_rate": 0.71, "gross_billings": 4479286, "net_revenue": 3976470, "new_client_acquisition": 4, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 43697 }, { "average_project_size": 126522, "billable_hours_per_employee": 146, "client_concentration": 0.15, "client_retention_rate": 0.65, "employee_utilization_rate": 0.65, "gross_billings": 5057972, "net_revenue": 3987966, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 43824 }, { "average_project_size": 196392, "billable_hours_per_employee": 136, "client_concentration": 0.37, "client_retention_rate": 0.69, "employee_utilization_rate": 0.65, "gross_billings": 5016657, "net_revenue": 3999495, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 43950 } ], "balance_sheet": [ { "assets": 4083188, "current_assets": 1916053, "current_liabilities": 835502, "equity": 3346350, "fixed_assets": 2167135, "liabilities": 1900068, "long_term_liabilities": 1064566, "quarter": 1 }, { "assets": 4207054, "current_assets": 1790058, "current_liabilities": 970519, "equity": 3368289, "fixed_assets": 2416996, "liabilities": 1951264, "long_term_liabilities": 980745, "quarter": 2 }, { "assets": 4334677, "current_assets": 1756000, "current_liabilities": 1038497, "equity": 3529229, "fixed_assets": 2578677, "liabilities": 2003840, "long_term_liabilities": 965343, "quarter": 3 }, { "assets": 4466172, "current_assets": 2026141, "current_liabilities": 1166243, "equity": 3636634, "fixed_assets": 2440031, "liabilities": 2057832, "long_term_liabilities": 891589, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 16114, "financing_cash_flow": -152794, "investing_cash_flow": -120029, "net_cash_flow": 958142, "operating_cash_flow": 1374386, "quarter": 1 }, { "change_in_working_capital": -65848, "financing_cash_flow": 50021, "investing_cash_flow": -362355, "net_cash_flow": 1006077, "operating_cash_flow": 1244723, "quarter": 2 }, { "change_in_working_capital": -89496, "financing_cash_flow": -149105, "investing_cash_flow": -292202, "net_cash_flow": 841197, "operating_cash_flow": 1323140, "quarter": 3 }, { "change_in_working_capital": -39767, "financing_cash_flow": 54820, "investing_cash_flow": -307600, "net_cash_flow": 1126785, "operating_cash_flow": 1408970, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9710569290466174, "current_ratio": 2.293295527718665, "debt_to_equity_ratio": 0.5678031287821059, "profit_margin": 0.2933739351849984, "quarter": 1, "return_on_assets": 0.2848827925630659, "return_on_equity": 0.3476115767926248 }, { "asset_turnover_ratio": 0.9451911004707807, "current_ratio": 1.8444337514257836, "debt_to_equity_ratio": 0.5793042105353786, "profit_margin": 0.2797704999660503, "quarter": 2, "return_on_assets": 0.2644365867421716, "return_on_equity": 0.3302860888718278 }, { "asset_turnover_ratio": 0.9200145708665259, "current_ratio": 1.6909052216809486, "debt_to_equity_ratio": 0.567784068418343, "profit_margin": 0.3005020604488604, "quarter": 3, "return_on_assets": 0.2764662741883651, "return_on_equity": 0.33956198365138673 }, { "asset_turnover_ratio": 0.8955085025834204, "current_ratio": 1.737323182218457, "debt_to_equity_ratio": 0.5658617281805097, "profit_margin": 0.3071122729244567, "quarter": 4, "return_on_assets": 0.27502165165157094, "return_on_equity": 0.33775573786089 } ], "income_statement": [ { "depreciation": 211156, "expenses": 2393371, "income_tax": 408407, "marketing_expense": 344196, "net_income": 1571637, "net_profit": 1163230, "operational_expense": 1311978, "product_revenue": 1431263, "quarter": 1, "rd_expense": 304444, "revenue": 3965008, "salaries_expense": 898324, "service_revenue": 2533745 }, { "depreciation": 132224, "expenses": 2414718, "income_tax": 449253, "marketing_expense": 395221, "net_income": 1561752, "net_profit": 1112499, "operational_expense": 1280782, "product_revenue": 1360487, "quarter": 2, "rd_expense": 410346, "revenue": 3976470, "salaries_expense": 1110803, "service_revenue": 2615983 }, { "depreciation": 124748, "expenses": 2436255, "income_tax": 353319, "marketing_expense": 269656, "net_income": 1551711, "net_profit": 1198392, "operational_expense": 1438322, "product_revenue": 802593, "quarter": 3, "rd_expense": 301425, "revenue": 3987966, "salaries_expense": 1045152, "service_revenue": 3185373 }, { "depreciation": 180676, "expenses": 2457985, "income_tax": 313216, "marketing_expense": 357801, "net_income": 1541510, "net_profit": 1228294, "operational_expense": 1657157, "product_revenue": 1231511, "quarter": 4, "rd_expense": 333671, "revenue": 3999495, "salaries_expense": 1001412, "service_revenue": 2767984 } ], "market_conditions": { "gdp_growth": [ -0.014022080607536801, -0.011071949990367213, -0.016636487993746576, 0.0017633204374471953 ], "inflation_rate": [ 0.03952118404784702, 0.03190991149407559, 0.03581723179834539, 0.03170576572672992 ], "interest_rate": [ 0.05643229022026978, 0.05343759855708458, 0.05526369634750938, 0.05990150553238106 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 144957, "billable_hours_per_employee": 149, "client_concentration": 0.24, "client_retention_rate": 0.77, "employee_utilization_rate": 0.62, "gross_billings": 2670515, "net_revenue": 2174975, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 23901 }, { "average_project_size": 157576, "billable_hours_per_employee": 90, "client_concentration": 0.26, "client_retention_rate": 0.72, "employee_utilization_rate": 0.79, "gross_billings": 2667066, "net_revenue": 2129998, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 23407 }, { "average_project_size": 108067, "billable_hours_per_employee": 82, "client_concentration": 0.13, "client_retention_rate": 0.74, "employee_utilization_rate": 0.66, "gross_billings": 2409105, "net_revenue": 2085952, "new_client_acquisition": 4, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 22923 }, { "average_project_size": 105214, "billable_hours_per_employee": 154, "client_concentration": 0.22, "client_retention_rate": 0.86, "employee_utilization_rate": 0.7, "gross_billings": 2277065, "net_revenue": 2042817, "new_client_acquisition": 4, "organic_growth": -0.05, "quarter": 4, "revenue_per_employee": 22449 } ], "balance_sheet": [ { "assets": 2981336, "current_assets": 1423633, "current_liabilities": 651390, "equity": 2021513, "fixed_assets": 1557703, "liabilities": 1476546, "long_term_liabilities": 825156, "quarter": 1 }, { "assets": 3047292, "current_assets": 1033319, "current_liabilities": 890694, "equity": 2048674, "fixed_assets": 2013973, "liabilities": 1504959, "long_term_liabilities": 614265, "quarter": 2 }, { "assets": 3114707, "current_assets": 1456778, "current_liabilities": 910339, "equity": 2041395, "fixed_assets": 1657929, "liabilities": 1533919, "long_term_liabilities": 623580, "quarter": 3 }, { "assets": 3183613, "current_assets": 1576581, "current_liabilities": 843916, "equity": 2072883, "fixed_assets": 1607032, "liabilities": 1563436, "long_term_liabilities": 719520, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 5650, "financing_cash_flow": 111436, "investing_cash_flow": -415498, "net_cash_flow": 673301, "operating_cash_flow": 641070, "quarter": 1 }, { "change_in_working_capital": 42654, "financing_cash_flow": 48208, "investing_cash_flow": -472496, "net_cash_flow": 431430, "operating_cash_flow": 584745, "quarter": 2 }, { "change_in_working_capital": -74392, "financing_cash_flow": -77567, "investing_cash_flow": -431811, "net_cash_flow": -136936, "operating_cash_flow": 538615, "quarter": 3 }, { "change_in_working_capital": -45114, "financing_cash_flow": -108646, "investing_cash_flow": -147383, "net_cash_flow": 450861, "operating_cash_flow": 551854, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7295303179514151, "current_ratio": 2.1855309415250463, "debt_to_equity_ratio": 0.7304162773130818, "profit_margin": 0.23757652386809044, "quarter": 1, "return_on_assets": 0.17331927699527996, "return_on_equity": 0.2556120094206666 }, { "asset_turnover_ratio": 0.6989806031059708, "current_ratio": 1.1601279451753352, "debt_to_equity_ratio": 0.7346015032162266, "profit_margin": 0.23771900255305403, "quarter": 2, "return_on_assets": 0.16616097177428352, "return_on_equity": 0.24715547715253866 }, { "asset_turnover_ratio": 0.6697105056751727, "current_ratio": 1.6002588046870452, "debt_to_equity_ratio": 0.751407248474695, "profit_margin": 0.2208138058785629, "quarter": 3, "return_on_assets": 0.14788132559499176, "return_on_equity": 0.22563345163478896 }, { "asset_turnover_ratio": 0.6416662452377221, "current_ratio": 1.8681728987245176, "debt_to_equity_ratio": 0.7542326315571115, "profit_margin": 0.22160869035258665, "quarter": 4, "return_on_assets": 0.14219881625059327, "return_on_equity": 0.2183943811589945 } ], "income_statement": [ { "depreciation": 124347, "expenses": 1506383, "income_tax": 151869, "marketing_expense": 261577, "net_income": 668592, "net_profit": 516723, "operational_expense": 1025798, "product_revenue": 524220, "quarter": 1, "rd_expense": 154241, "revenue": 2174975, "salaries_expense": 534158, "service_revenue": 1650755 }, { "depreciation": 78404, "expenses": 1482740, "income_tax": 140917, "marketing_expense": 288041, "net_income": 647258, "net_profit": 506341, "operational_expense": 1028758, "product_revenue": 799688, "quarter": 2, "rd_expense": 229153, "revenue": 2129998, "salaries_expense": 475773, "service_revenue": 1330310 }, { "depreciation": 78008, "expenses": 1459469, "income_tax": 165876, "marketing_expense": 275591, "net_income": 626483, "net_profit": 460607, "operational_expense": 783393, "product_revenue": 724869, "quarter": 3, "rd_expense": 227965, "revenue": 2085952, "salaries_expense": 548099, "service_revenue": 1361083 }, { "depreciation": 99148, "expenses": 1436563, "income_tax": 153548, "marketing_expense": 243048, "net_income": 606254, "net_profit": 452706, "operational_expense": 973520, "product_revenue": 471252, "quarter": 4, "rd_expense": 161049, "revenue": 2042817, "salaries_expense": 492396, "service_revenue": 1571565 } ], "market_conditions": { "gdp_growth": [ 0.0036731458804018444, -0.015371067122268621, -0.001595691035795493, -0.005107343514883523 ], "inflation_rate": [ 0.022492433196629972, 0.024843022890362526, 0.02374372433668358, 0.023875685252677064 ], "interest_rate": [ 0.05716017393454089, 0.05707974934253015, 0.05868641477883204, 0.05481028790688375 ], "year": 1999 }, "random_event": { "description": "Cook-Johnson Data Privacy Regulation Impact in 1999", "impact": 0.04, "type": "Data Privacy Regulation Impact" }, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 101088, "billable_hours_per_employee": 111, "client_concentration": 0.15, "client_retention_rate": 0.67, "employee_utilization_rate": 0.74, "gross_billings": 4780283, "net_revenue": 3721426, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 40895 }, { "average_project_size": 55950, "billable_hours_per_employee": 153, "client_concentration": 0.19, "client_retention_rate": 0.76, "employee_utilization_rate": 0.71, "gross_billings": 4148683, "net_revenue": 3679677, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 40436 }, { "average_project_size": 130854, "billable_hours_per_employee": 148, "client_concentration": 0.33, "client_retention_rate": 0.76, "employee_utilization_rate": 0.78, "gross_billings": 4364021, "net_revenue": 3638398, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 3, "revenue_per_employee": 39982 }, { "average_project_size": 53120, "billable_hours_per_employee": 127, "client_concentration": 0.4, "client_retention_rate": 0.83, "employee_utilization_rate": 0.65, "gross_billings": 4227150, "net_revenue": 3597581, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 39534 } ], "balance_sheet": [ { "assets": 5117100, "current_assets": 1696178, "current_liabilities": 1206345, "equity": 3375408, "fixed_assets": 3420922, "liabilities": 2603562, "long_term_liabilities": 1397217, "quarter": 1 }, { "assets": 5286180, "current_assets": 2006745, "current_liabilities": 1302794, "equity": 3473442, "fixed_assets": 3279435, "liabilities": 2630244, "long_term_liabilities": 1327450, "quarter": 2 }, { "assets": 5460847, "current_assets": 1906155, "current_liabilities": 1124367, "equity": 3657123, "fixed_assets": 3554692, "liabilities": 2657201, "long_term_liabilities": 1532834, "quarter": 3 }, { "assets": 5641284, "current_assets": 1982265, "current_liabilities": 1363763, "equity": 3848035, "fixed_assets": 3659019, "liabilities": 2684433, "long_term_liabilities": 1320670, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -23308, "financing_cash_flow": 158927, "investing_cash_flow": -457655, "net_cash_flow": 478001, "operating_cash_flow": 996567, "quarter": 1 }, { "change_in_working_capital": -25995, "financing_cash_flow": 175180, "investing_cash_flow": -424776, "net_cash_flow": 550312, "operating_cash_flow": 1039682, "quarter": 2 }, { "change_in_working_capital": -56390, "financing_cash_flow": 7356, "investing_cash_flow": -258300, "net_cash_flow": 684224, "operating_cash_flow": 987487, "quarter": 3 }, { "change_in_working_capital": -69967, "financing_cash_flow": 113748, "investing_cash_flow": -370706, "net_cash_flow": 1071621, "operating_cash_flow": 1110900, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7272529362334135, "current_ratio": 1.4060471921382358, "debt_to_equity_ratio": 0.7713325322449909, "profit_margin": 0.23159670513399971, "quarter": 1, "return_on_assets": 0.16842938383068534, "return_on_equity": 0.2553380213591957 }, { "asset_turnover_ratio": 0.6960937766023858, "current_ratio": 1.5403394550481504, "debt_to_equity_ratio": 0.7572442551221527, "profit_margin": 0.22216786962551333, "quarter": 2, "return_on_assets": 0.15464967140733005, "return_on_equity": 0.23535904730811685 }, { "asset_turnover_ratio": 0.6662699028191048, "current_ratio": 1.6953138966191643, "debt_to_equity_ratio": 0.7265823435525685, "profit_margin": 0.23457494204867088, "quarter": 3, "return_on_assets": 0.15629022384256508, "return_on_equity": 0.2333738843347626 }, { "asset_turnover_ratio": 0.6377237877050685, "current_ratio": 1.4535260158839916, "debt_to_equity_ratio": 0.6976113782748857, "profit_margin": 0.24771756355173102, "quarter": 4, "return_on_assets": 0.15797538290928093, "return_on_equity": 0.23159456709723275 } ], "income_statement": [ { "depreciation": 134697, "expenses": 2532709, "income_tax": 326847, "marketing_expense": 323979, "net_income": 1188717, "net_profit": 861870, "operational_expense": 1653715, "product_revenue": 1487059, "quarter": 1, "rd_expense": 284444, "revenue": 3721426, "salaries_expense": 793064, "service_revenue": 2234367 }, { "depreciation": 222176, "expenses": 2514364, "income_tax": 347807, "marketing_expense": 258170, "net_income": 1165313, "net_profit": 817506, "operational_expense": 1689394, "product_revenue": 1114748, "quarter": 2, "rd_expense": 314788, "revenue": 3679677, "salaries_expense": 1192453, "service_revenue": 2564929 }, { "depreciation": 134010, "expenses": 2496152, "income_tax": 288769, "marketing_expense": 341164, "net_income": 1142246, "net_profit": 853477, "operational_expense": 1249099, "product_revenue": 843644, "quarter": 3, "rd_expense": 449548, "revenue": 3638398, "salaries_expense": 784584, "service_revenue": 2794754 }, { "depreciation": 219716, "expenses": 2478073, "income_tax": 228324, "marketing_expense": 481544, "net_income": 1119508, "net_profit": 891184, "operational_expense": 1321899, "product_revenue": 1032594, "quarter": 4, "rd_expense": 455278, "revenue": 3597581, "salaries_expense": 1225487, "service_revenue": 2564987 } ], "market_conditions": { "gdp_growth": [ -0.010058689006759897, -0.00010253195819090455, 0.00405758569557382, 0.007810045683956364 ], "inflation_rate": [ 0.03870811831627553, 0.03412349608614906, 0.033848915432800324, 0.04233084583683309 ], "interest_rate": [ 0.055331537047900455, 0.05320775503556169, 0.054953526630170016, 0.058979080733520775 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 147805, "billable_hours_per_employee": 160, "client_concentration": 0.32, "client_retention_rate": 0.6, "employee_utilization_rate": 0.64, "gross_billings": 1168979, "net_revenue": 1005168, "new_client_acquisition": 4, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 11046 }, { "average_project_size": 84836, "billable_hours_per_employee": 142, "client_concentration": 0.35, "client_retention_rate": 0.83, "employee_utilization_rate": 0.79, "gross_billings": 1156404, "net_revenue": 994422, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 2, "revenue_per_employee": 10928 }, { "average_project_size": 172988, "billable_hours_per_employee": 82, "client_concentration": 0.3, "client_retention_rate": 0.73, "employee_utilization_rate": 0.68, "gross_billings": 1216399, "net_revenue": 983792, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 10811 }, { "average_project_size": 137297, "billable_hours_per_employee": 108, "client_concentration": 0.13, "client_retention_rate": 0.84, "employee_utilization_rate": 0.7, "gross_billings": 1229619, "net_revenue": 973275, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 10695 } ], "balance_sheet": [ { "assets": 1444136, "current_assets": 485862, "current_liabilities": 402947, "equity": 1035244, "fixed_assets": 958274, "liabilities": 687201, "long_term_liabilities": 284254, "quarter": 1 }, { "assets": 1489339, "current_assets": 476140, "current_liabilities": 280179, "equity": 1096139, "fixed_assets": 1013199, "liabilities": 700180, "long_term_liabilities": 420001, "quarter": 2 }, { "assets": 1535957, "current_assets": 737957, "current_liabilities": 421216, "equity": 1121916, "fixed_assets": 798000, "liabilities": 713404, "long_term_liabilities": 292188, "quarter": 3 }, { "assets": 1584034, "current_assets": 787361, "current_liabilities": 327071, "equity": 1126241, "fixed_assets": 796673, "liabilities": 726878, "long_term_liabilities": 399807, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -30002, "financing_cash_flow": 7014, "investing_cash_flow": -492877, "net_cash_flow": 11799, "operating_cash_flow": 322818, "quarter": 1 }, { "change_in_working_capital": 9657, "financing_cash_flow": -26373, "investing_cash_flow": -195571, "net_cash_flow": -150404, "operating_cash_flow": 353919, "quarter": 2 }, { "change_in_working_capital": -42655, "financing_cash_flow": -100617, "investing_cash_flow": -137160, "net_cash_flow": 5997, "operating_cash_flow": 334658, "quarter": 3 }, { "change_in_working_capital": 40282, "financing_cash_flow": 10597, "investing_cash_flow": -217725, "net_cash_flow": 4951, "operating_cash_flow": 322210, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6960341685270639, "current_ratio": 1.2057714786311848, "debt_to_equity_ratio": 0.6638058274184636, "profit_margin": 0.2768780940101555, "quarter": 1, "return_on_assets": 0.19271661394771683, "return_on_equity": 0.26883420720139406 }, { "asset_turnover_ratio": 0.6676935204140897, "current_ratio": 1.6994135891697808, "debt_to_equity_ratio": 0.6387693531568532, "profit_margin": 0.308701939418074, "quarter": 2, "return_on_assets": 0.2061182846887109, "return_on_equity": 0.28005572285996577 }, { "asset_turnover_ratio": 0.6405075142077545, "current_ratio": 1.7519681113727874, "debt_to_equity_ratio": 0.6358800480606391, "profit_margin": 0.30429501358010635, "quarter": 3, "return_on_assets": 0.19490324273400883, "return_on_equity": 0.26683191968026126 }, { "asset_turnover_ratio": 0.6144280993968564, "current_ratio": 2.4073091163692286, "debt_to_equity_ratio": 0.6454018278503446, "profit_margin": 0.2764737612699391, "quarter": 4, "return_on_assets": 0.1698732476701889, "return_on_equity": 0.23892310793160612 } ], "income_statement": [ { "depreciation": 44509, "expenses": 616524, "income_tax": 110335, "marketing_expense": 121900, "net_income": 388644, "net_profit": 278309, "operational_expense": 357381, "product_revenue": 295725, "quarter": 1, "rd_expense": 97485, "revenue": 1005168, "salaries_expense": 290397, "service_revenue": 709443 }, { "depreciation": 46939, "expenses": 610002, "income_tax": 77440, "marketing_expense": 69775, "net_income": 384420, "net_profit": 306980, "operational_expense": 368880, "product_revenue": 315335, "quarter": 2, "rd_expense": 90711, "revenue": 994422, "salaries_expense": 268264, "service_revenue": 679087 }, { "depreciation": 35295, "expenses": 603550, "income_tax": 80879, "marketing_expense": 98734, "net_income": 380242, "net_profit": 299363, "operational_expense": 395388, "product_revenue": 325425, "quarter": 3, "rd_expense": 85427, "revenue": 983792, "salaries_expense": 301659, "service_revenue": 658367 }, { "depreciation": 53125, "expenses": 597166, "income_tax": 107024, "marketing_expense": 113841, "net_income": 376109, "net_profit": 269085, "operational_expense": 315873, "product_revenue": 347206, "quarter": 4, "rd_expense": 117798, "revenue": 973275, "salaries_expense": 203450, "service_revenue": 626069 } ], "market_conditions": { "gdp_growth": [ -0.010408544670266662, -0.017933117021057068, -0.017333858210141526, -0.004599322622655869 ], "inflation_rate": [ 0.025620262370681976, 0.030315842308496117, 0.030664077973961843, 0.030380245349329288 ], "interest_rate": [ 0.0446133241027781, 0.04190072869198191, 0.04296568376907924, 0.0496088334382816 ], "year": 2001 }, "random_event": { "description": "Cook-Johnson New Ad Campaign Launch in 2001", "impact": 0.02, "type": "New Ad Campaign Launch" }, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 165008, "billable_hours_per_employee": 155, "client_concentration": 0.39, "client_retention_rate": 0.74, "employee_utilization_rate": 0.63, "gross_billings": 2720892, "net_revenue": 2261413, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 24851 }, { "average_project_size": 149508, "billable_hours_per_employee": 138, "client_concentration": 0.22, "client_retention_rate": 0.86, "employee_utilization_rate": 0.7, "gross_billings": 2654631, "net_revenue": 2207702, "new_client_acquisition": 2, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 24260 }, { "average_project_size": 167049, "billable_hours_per_employee": 126, "client_concentration": 0.13, "client_retention_rate": 0.89, "employee_utilization_rate": 0.78, "gross_billings": 2618370, "net_revenue": 2155267, "new_client_acquisition": 1, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 23684 }, { "average_project_size": 199084, "billable_hours_per_employee": 107, "client_concentration": 0.26, "client_retention_rate": 0.72, "employee_utilization_rate": 0.61, "gross_billings": 2712850, "net_revenue": 2104077, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 23122 } ], "balance_sheet": [ { "assets": 2463422, "current_assets": 1155475, "current_liabilities": 514450, "equity": 1716785, "fixed_assets": 1307947, "liabilities": 1278179, "long_term_liabilities": 763729, "quarter": 1 }, { "assets": 2538307, "current_assets": 1147563, "current_liabilities": 745413, "equity": 1742734, "fixed_assets": 1390744, "liabilities": 1289740, "long_term_liabilities": 544327, "quarter": 2 }, { "assets": 2615469, "current_assets": 957938, "current_liabilities": 538249, "equity": 1797122, "fixed_assets": 1657531, "liabilities": 1301406, "long_term_liabilities": 763157, "quarter": 3 }, { "assets": 2694976, "current_assets": 869714, "current_liabilities": 717750, "equity": 1835251, "fixed_assets": 1825262, "liabilities": 1313177, "long_term_liabilities": 595427, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 65620, "financing_cash_flow": -120737, "investing_cash_flow": -216229, "net_cash_flow": 427389, "operating_cash_flow": 613129, "quarter": 1 }, { "change_in_working_capital": 3418, "financing_cash_flow": 103101, "investing_cash_flow": -491292, "net_cash_flow": 491877, "operating_cash_flow": 619496, "quarter": 2 }, { "change_in_working_capital": 93458, "financing_cash_flow": 187702, "investing_cash_flow": -290030, "net_cash_flow": 376124, "operating_cash_flow": 586665, "quarter": 3 }, { "change_in_working_capital": -36039, "financing_cash_flow": 13087, "investing_cash_flow": -249396, "net_cash_flow": 350515, "operating_cash_flow": 599992, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9179965917329633, "current_ratio": 2.2460394596170667, "debt_to_equity_ratio": 0.744518970051579, "profit_margin": 0.2350486178331866, "quarter": 1, "return_on_assets": 0.21577383006240913, "return_on_equity": 0.3096147741272204 }, { "asset_turnover_ratio": 0.8697537374320757, "current_ratio": 1.5394995794277804, "debt_to_equity_ratio": 0.7400670440813113, "profit_margin": 0.2238377280991728, "quarter": 2, "return_on_assets": 0.19468370059256032, "return_on_equity": 0.2835584776563721 }, { "asset_turnover_ratio": 0.8240460888658975, "current_ratio": 1.7797301992200636, "debt_to_equity_ratio": 0.724161186608366, "profit_margin": 0.2241295394027747, "quarter": 3, "return_on_assets": 0.18469307034417154, "return_on_equity": 0.26879588586640196 }, { "asset_turnover_ratio": 0.7807405334964022, "current_ratio": 1.211722744688262, "debt_to_equity_ratio": 0.7155299193407332, "profit_margin": 0.21551112435523986, "quarter": 4, "return_on_assets": 0.16825827020351944, "return_on_equity": 0.247079009901098 } ], "income_statement": [ { "depreciation": 81587, "expenses": 1577672, "income_tax": 152199, "marketing_expense": 212909, "net_income": 683741, "net_profit": 531542, "operational_expense": 1043286, "product_revenue": 507273, "quarter": 1, "rd_expense": 241369, "revenue": 2261413, "salaries_expense": 565388, "service_revenue": 1754140 }, { "depreciation": 125329, "expenses": 1547011, "income_tax": 166524, "marketing_expense": 273398, "net_income": 660691, "net_profit": 494167, "operational_expense": 1080590, "product_revenue": 882690, "quarter": 2, "rd_expense": 236667, "revenue": 2207702, "salaries_expense": 657836, "service_revenue": 1325012 }, { "depreciation": 103606, "expenses": 1516946, "income_tax": 155262, "marketing_expense": 197998, "net_income": 638321, "net_profit": 483059, "operational_expense": 796532, "product_revenue": 580919, "quarter": 3, "rd_expense": 253933, "revenue": 2155267, "salaries_expense": 588503, "service_revenue": 1574348 }, { "depreciation": 146540, "expenses": 1487466, "income_tax": 163159, "marketing_expense": 234340, "net_income": 616611, "net_profit": 453452, "operational_expense": 966081, "product_revenue": 717504, "quarter": 4, "rd_expense": 177729, "revenue": 2104077, "salaries_expense": 497010, "service_revenue": 1386573 } ], "market_conditions": { "gdp_growth": [ -0.00545216246239261, 0.00009162191380287545, 0.0010073085075272062, -0.005831435190804125 ], "inflation_rate": [ 0.02821929180984928, 0.0309214624781534, 0.03679681251454556, 0.0289506065976027 ], "interest_rate": [ 0.03829794945736918, 0.04272392332613665, 0.03824486075933067, 0.03555795777446705 ], "year": 2002 }, "random_event": { "description": "Cook-Johnson Data Privacy Regulation Impact in 2002", "impact": 0.01, "type": "Data Privacy Regulation Impact" }, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 152592, "billable_hours_per_employee": 115, "client_concentration": 0.26, "client_retention_rate": 0.63, "employee_utilization_rate": 0.68, "gross_billings": 735049, "net_revenue": 570327, "new_client_acquisition": 4, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 6267 }, { "average_project_size": 127302, "billable_hours_per_employee": 84, "client_concentration": 0.21, "client_retention_rate": 0.88, "employee_utilization_rate": 0.74, "gross_billings": 649041, "net_revenue": 572383, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 6290 }, { "average_project_size": 58053, "billable_hours_per_employee": 135, "client_concentration": 0.4, "client_retention_rate": 0.81, "employee_utilization_rate": 0.64, "gross_billings": 642835, "net_revenue": 574447, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 6313 }, { "average_project_size": 199753, "billable_hours_per_employee": 117, "client_concentration": 0.12, "client_retention_rate": 0.66, "employee_utilization_rate": 0.73, "gross_billings": 664899, "net_revenue": 576519, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 6335 } ], "balance_sheet": [ { "assets": 843980, "current_assets": 319474, "current_liabilities": 264820, "equity": 528241, "fixed_assets": 524506, "liabilities": 468355, "long_term_liabilities": 203535, "quarter": 1 }, { "assets": 864430, "current_assets": 318273, "current_liabilities": 204616, "equity": 545564, "fixed_assets": 546157, "liabilities": 476733, "long_term_liabilities": 272117, "quarter": 2 }, { "assets": 885376, "current_assets": 329763, "current_liabilities": 244811, "equity": 567049, "fixed_assets": 555613, "liabilities": 485261, "long_term_liabilities": 240450, "quarter": 3 }, { "assets": 906829, "current_assets": 429085, "current_liabilities": 240472, "equity": 579758, "fixed_assets": 477744, "liabilities": 493941, "long_term_liabilities": 253469, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -60, "financing_cash_flow": 16912, "investing_cash_flow": -392238, "net_cash_flow": 36715, "operating_cash_flow": 177783, "quarter": 1 }, { "change_in_working_capital": -29627, "financing_cash_flow": 17131, "investing_cash_flow": -285756, "net_cash_flow": -68495, "operating_cash_flow": 191861, "quarter": 2 }, { "change_in_working_capital": 5660, "financing_cash_flow": -194909, "investing_cash_flow": -189130, "net_cash_flow": -10890, "operating_cash_flow": 198548, "quarter": 3 }, { "change_in_working_capital": -24852, "financing_cash_flow": 167326, "investing_cash_flow": -164173, "net_cash_flow": -175620, "operating_cash_flow": 202136, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.675758904239437, "current_ratio": 1.206381693225587, "debt_to_equity_ratio": 0.886631291399191, "profit_margin": 0.267593854052149, "quarter": 1, "return_on_assets": 0.18082892959548805, "return_on_equity": 0.288913583004727 }, { "asset_turnover_ratio": 0.6621507814397927, "current_ratio": 1.5554648707823435, "debt_to_equity_ratio": 0.8738351504131504, "profit_margin": 0.2758065840529855, "quarter": 2, "return_on_assets": 0.18262554515692422, "return_on_equity": 0.28936476746999434 }, { "asset_turnover_ratio": 0.648816999783143, "current_ratio": 1.347010550996483, "debt_to_equity_ratio": 0.8557655511252114, "profit_margin": 0.29059948089205795, "quarter": 3, "return_on_assets": 0.1885458833309238, "return_on_equity": 0.29439078457064555 }, { "asset_turnover_ratio": 0.6357527163335094, "current_ratio": 1.7843449549219867, "debt_to_equity_ratio": 0.8519778942248317, "profit_margin": 0.2894440599529244, "quarter": 4, "return_on_assets": 0.1840148473416708, "return_on_equity": 0.28782698988198524 } ], "income_statement": [ { "depreciation": 25167, "expenses": 359348, "income_tax": 58363, "marketing_expense": 35967, "net_income": 210979, "net_profit": 152616, "operational_expense": 242614, "product_revenue": 150551, "quarter": 1, "rd_expense": 41679, "revenue": 570327, "salaries_expense": 109499, "service_revenue": 419776 }, { "depreciation": 33994, "expenses": 360636, "income_tax": 53880, "marketing_expense": 39150, "net_income": 211747, "net_profit": 157867, "operational_expense": 204154, "product_revenue": 198039, "quarter": 2, "rd_expense": 45511, "revenue": 572383, "salaries_expense": 145914, "service_revenue": 374344 }, { "depreciation": 31614, "expenses": 361929, "income_tax": 45584, "marketing_expense": 65704, "net_income": 212518, "net_profit": 166934, "operational_expense": 185058, "product_revenue": 151181, "quarter": 3, "rd_expense": 38385, "revenue": 574447, "salaries_expense": 180038, "service_revenue": 423266 }, { "depreciation": 35266, "expenses": 363226, "income_tax": 46423, "marketing_expense": 41615, "net_income": 213293, "net_profit": 166870, "operational_expense": 246400, "product_revenue": 158376, "quarter": 4, "rd_expense": 67235, "revenue": 576519, "salaries_expense": 142279, "service_revenue": 418143 } ], "market_conditions": { "gdp_growth": [ -0.010655427159299562, -0.018040715975107213, -0.006438315675152259, 0.0009188426870587133 ], "inflation_rate": [ 0.029127844761020222, 0.03125706580067732, 0.029470205265054568, 0.03104383936002119 ], "interest_rate": [ 0.05125692691219734, 0.05138941874311472, 0.048827153011664175, 0.0466457141523386 ], "year": 2003 }, "random_event": { "description": "Cook-Johnson Senior Leadership Change in 2003", "impact": 0.1, "type": "Senior Leadership Change" }, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 159609, "billable_hours_per_employee": 139, "client_concentration": 0.14, "client_retention_rate": 0.72, "employee_utilization_rate": 0.61, "gross_billings": 960623, "net_revenue": 858808, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 1, "revenue_per_employee": 9437 }, { "average_project_size": 51041, "billable_hours_per_employee": 115, "client_concentration": 0.36, "client_retention_rate": 0.63, "employee_utilization_rate": 0.69, "gross_billings": 964238, "net_revenue": 849732, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 9338 }, { "average_project_size": 74975, "billable_hours_per_employee": 150, "client_concentration": 0.17, "client_retention_rate": 0.87, "employee_utilization_rate": 0.75, "gross_billings": 1023528, "net_revenue": 840752, "new_client_acquisition": 3, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 9239 }, { "average_project_size": 53780, "billable_hours_per_employee": 132, "client_concentration": 0.19, "client_retention_rate": 0.74, "employee_utilization_rate": 0.74, "gross_billings": 968147, "net_revenue": 831868, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 9141 } ], "balance_sheet": [ { "assets": 1173611, "current_assets": 395529, "current_liabilities": 363614, "equity": 710838, "fixed_assets": 778082, "liabilities": 697125, "long_term_liabilities": 333511, "quarter": 1 }, { "assets": 1190860, "current_assets": 476016, "current_liabilities": 323888, "equity": 692407, "fixed_assets": 714844, "liabilities": 705383, "long_term_liabilities": 381495, "quarter": 2 }, { "assets": 1208363, "current_assets": 447149, "current_liabilities": 404604, "equity": 719650, "fixed_assets": 761214, "liabilities": 713740, "long_term_liabilities": 309136, "quarter": 3 }, { "assets": 1226123, "current_assets": 606328, "current_liabilities": 327271, "equity": 717282, "fixed_assets": 619795, "liabilities": 722195, "long_term_liabilities": 394924, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -98254, "financing_cash_flow": 30902, "investing_cash_flow": -464003, "net_cash_flow": -38713, "operating_cash_flow": 280061, "quarter": 1 }, { "change_in_working_capital": -17592, "financing_cash_flow": 146052, "investing_cash_flow": -302760, "net_cash_flow": -29722, "operating_cash_flow": 249077, "quarter": 2 }, { "change_in_working_capital": -25897, "financing_cash_flow": 50943, "investing_cash_flow": -178375, "net_cash_flow": 106847, "operating_cash_flow": 265845, "quarter": 3 }, { "change_in_working_capital": -95031, "financing_cash_flow": -114094, "investing_cash_flow": -282304, "net_cash_flow": 43275, "operating_cash_flow": 263665, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7317654657292748, "current_ratio": 1.0877716479563493, "debt_to_equity_ratio": 0.9807086846792096, "profit_margin": 0.2728805507168075, "quarter": 1, "return_on_assets": 0.19968456328374565, "return_on_equity": 0.32968411930707137 }, { "asset_turnover_ratio": 0.7135448331457938, "current_ratio": 1.4696932272884453, "debt_to_equity_ratio": 1.0187404229015593, "profit_margin": 0.24352384045793263, "quarter": 2, "return_on_assets": 0.17376517810657843, "return_on_equity": 0.29885601965318087 }, { "asset_turnover_ratio": 0.6957776760791252, "current_ratio": 1.1051521981987327, "debt_to_equity_ratio": 0.9917876745640242, "profit_margin": 0.26764967552857444, "quarter": 3, "return_on_assets": 0.18622466924260342, "return_on_equity": 0.3126895018411728 }, { "asset_turnover_ratio": 0.678453956087603, "current_ratio": 1.8526786669151865, "debt_to_equity_ratio": 1.0068494678522533, "profit_margin": 0.25647578702390283, "quarter": 4, "return_on_assets": 0.17400701234704838, "return_on_equity": 0.29744786569299103 } ], "income_statement": [ { "depreciation": 45709, "expenses": 562109, "income_tax": 62347, "marketing_expense": 90133, "net_income": 296699, "net_profit": 234352, "operational_expense": 320720, "product_revenue": 268701, "quarter": 1, "rd_expense": 75364, "revenue": 858808, "salaries_expense": 169789, "service_revenue": 590107 }, { "depreciation": 42147, "expenses": 555400, "income_tax": 87402, "marketing_expense": 86750, "net_income": 294332, "net_profit": 206930, "operational_expense": 355355, "product_revenue": 179518, "quarter": 2, "rd_expense": 65150, "revenue": 849732, "salaries_expense": 267487, "service_revenue": 670214 }, { "depreciation": 40818, "expenses": 548772, "income_tax": 66953, "marketing_expense": 62177, "net_income": 291980, "net_profit": 225027, "operational_expense": 307083, "product_revenue": 180494, "quarter": 3, "rd_expense": 59955, "revenue": 840752, "salaries_expense": 211951, "service_revenue": 660258 }, { "depreciation": 50311, "expenses": 542223, "income_tax": 76291, "marketing_expense": 62792, "net_income": 289645, "net_profit": 213354, "operational_expense": 290121, "product_revenue": 254809, "quarter": 4, "rd_expense": 55215, "revenue": 831868, "salaries_expense": 167677, "service_revenue": 577059 } ], "market_conditions": { "gdp_growth": [ -0.004295324497917493, -0.001772968440344292, 0.0037483706474699206, 0.00400906573450849 ], "inflation_rate": [ 0.02858309791289662, 0.034392038095262686, 0.03330253347283996, 0.029538435030285186 ], "interest_rate": [ 0.05387130066675812, 0.05343390804656233, 0.05438542194602748, 0.05310423314923448 ], "year": 2004 }, "random_event": { "description": "Cook-Johnson Data Privacy Regulation Impact in 2004", "impact": 0.01, "type": "Data Privacy Regulation Impact" }, "year": 2004 } ]

{ "advertising_type": "Event Marketing", "financial_health": "Distressed", "founding_year": 1994, "industry": "Advertising", "location": "Port Jesse", "name": "Browning-Harris", "num_employees": 194, "region": "Middle East & Africa", "revenue_size": "Large", "website": "www.browning-harris.com" }

[ { "advertising_kpis": [ { "average_project_size": 175027, "billable_hours_per_employee": 130, "client_concentration": 0.11, "client_retention_rate": 0.72, "employee_utilization_rate": 0.72, "gross_billings": 58400572, "net_revenue": 48444543, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 249714 }, { "average_project_size": 129535, "billable_hours_per_employee": 133, "client_concentration": 0.38, "client_retention_rate": 0.64, "employee_utilization_rate": 0.73, "gross_billings": 54687996, "net_revenue": 47610563, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 245415 }, { "average_project_size": 135381, "billable_hours_per_employee": 121, "client_concentration": 0.29, "client_retention_rate": 0.66, "employee_utilization_rate": 0.66, "gross_billings": 55457167, "net_revenue": 46790941, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 241190 }, { "average_project_size": 66377, "billable_hours_per_employee": 112, "client_concentration": 0.24, "client_retention_rate": 0.76, "employee_utilization_rate": 0.71, "gross_billings": 59234116, "net_revenue": 45985428, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 237038 } ], "balance_sheet": [ { "assets": 53805974, "current_assets": 21780743, "current_liabilities": 17173824, "equity": 38135431, "fixed_assets": 32025231, "liabilities": 30814801, "long_term_liabilities": 13640977, "quarter": 1 }, { "assets": 55680232, "current_assets": 25825566, "current_liabilities": 15414916, "equity": 38015539, "fixed_assets": 29854666, "liabilities": 31436640, "long_term_liabilities": 16021724, "quarter": 2 }, { "assets": 57619777, "current_assets": 18411907, "current_liabilities": 17612642, "equity": 39718596, "fixed_assets": 39207870, "liabilities": 32071028, "long_term_liabilities": 14458386, "quarter": 3 }, { "assets": 59626884, "current_assets": 24782572, "current_liabilities": 17435472, "equity": 40434301, "fixed_assets": 34844312, "liabilities": 32718217, "long_term_liabilities": 15282745, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -40928, "financing_cash_flow": -57550, "investing_cash_flow": -380333, "net_cash_flow": 17593388, "operating_cash_flow": 17827981, "quarter": 1 }, { "change_in_working_capital": 93865, "financing_cash_flow": 27142, "investing_cash_flow": -163422, "net_cash_flow": 15035443, "operating_cash_flow": 15584837, "quarter": 2 }, { "change_in_working_capital": 59708, "financing_cash_flow": -7279, "investing_cash_flow": -303453, "net_cash_flow": 15379800, "operating_cash_flow": 15883258, "quarter": 3 }, { "change_in_working_capital": 6663, "financing_cash_flow": 5429, "investing_cash_flow": -333974, "net_cash_flow": 14820233, "operating_cash_flow": 15358908, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9003562132338688, "current_ratio": 1.2682523705844428, "debt_to_equity_ratio": 0.8080359967611223, "profit_margin": 0.3126101942999029, "quarter": 1, "return_on_assets": 0.2814605307581645, "return_on_equity": 0.3971177879174881 }, { "asset_turnover_ratio": 0.8550712037263063, "current_ratio": 1.6753620973348151, "debt_to_equity_ratio": 0.82694184606984, "profit_margin": 0.2892624269114398, "quarter": 2, "return_on_assets": 0.24733997157195753, "return_on_equity": 0.362271517444485 }, { "asset_turnover_ratio": 0.8120639029894198, "current_ratio": 1.0453801877083517, "debt_to_equity_ratio": 0.8074562353613909, "profit_margin": 0.3028331274637114, "quarter": 3, "return_on_assets": 0.24591985144267392, "return_on_equity": 0.3567559890586263 }, { "asset_turnover_ratio": 0.7712197068691364, "current_ratio": 1.421388075986701, "debt_to_equity_ratio": 0.8091698431982292, "profit_margin": 0.29412869659493, "quarter": 4, "return_on_assets": 0.2268378471697431, "return_on_equity": 0.33450891113463294 } ], "income_statement": [ { "depreciation": 2683723, "expenses": 29206027, "income_tax": 4094258, "marketing_expense": 5026758, "net_income": 19238516, "net_profit": 15144258, "operational_expense": 16562171, "product_revenue": 17406777, "quarter": 1, "rd_expense": 3910838, "revenue": 48444543, "salaries_expense": 9789066, "service_revenue": 31037766 }, { "depreciation": 1812890, "expenses": 28943612, "income_tax": 4895004, "marketing_expense": 4192146, "net_income": 18666951, "net_profit": 13771947, "operational_expense": 14480097, "product_revenue": 12143914, "quarter": 2, "rd_expense": 5394331, "revenue": 47610563, "salaries_expense": 9137471, "service_revenue": 35466649 }, { "depreciation": 1713411, "expenses": 28683555, "income_tax": 3937539, "marketing_expense": 4214034, "net_income": 18107386, "net_profit": 14169847, "operational_expense": 19983874, "product_revenue": 17755619, "quarter": 3, "rd_expense": 3201548, "revenue": 46790941, "salaries_expense": 11635668, "service_revenue": 29035322 }, { "depreciation": 1833274, "expenses": 28425834, "income_tax": 4033960, "marketing_expense": 3166190, "net_income": 17559594, "net_profit": 13525634, "operational_expense": 16012742, "product_revenue": 12888203, "quarter": 4, "rd_expense": 3559395, "revenue": 45985428, "salaries_expense": 13919765, "service_revenue": 33097225 } ], "market_conditions": { "gdp_growth": [ 0.010103035875395973, 0.00034323258977199574, 0.010906782491427859, -0.00253335524109961 ], "inflation_rate": [ 0.027216392988784706, 0.025859323801670137, 0.029933015232323508, 0.033538197991297786 ], "interest_rate": [ 0.05604510323546144, 0.06279761732984361, 0.06288999649085211, 0.058065596237007126 ], "year": 1994 }, "random_event": null, "year": 1994 }, { "advertising_kpis": [ { "average_project_size": 118825, "billable_hours_per_employee": 141, "client_concentration": 0.26, "client_retention_rate": 0.86, "employee_utilization_rate": 0.77, "gross_billings": 94333012, "net_revenue": 84364953, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 434871 }, { "average_project_size": 68448, "billable_hours_per_employee": 113, "client_concentration": 0.36, "client_retention_rate": 0.87, "employee_utilization_rate": 0.61, "gross_billings": 105450285, "net_revenue": 83731942, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 431608 }, { "average_project_size": 166142, "billable_hours_per_employee": 107, "client_concentration": 0.28, "client_retention_rate": 0.89, "employee_utilization_rate": 0.65, "gross_billings": 97823443, "net_revenue": 83103681, "new_client_acquisition": 4, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 428369 }, { "average_project_size": 74385, "billable_hours_per_employee": 148, "client_concentration": 0.21, "client_retention_rate": 0.68, "employee_utilization_rate": 0.76, "gross_billings": 101994776, "net_revenue": 82480135, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 425155 } ], "balance_sheet": [ { "assets": 117829464, "current_assets": 37834278, "current_liabilities": 24624632, "equity": 73900051, "fixed_assets": 79995186, "liabilities": 57771412, "long_term_liabilities": 33146780, "quarter": 1 }, { "assets": 121994235, "current_assets": 39516117, "current_liabilities": 25057414, "equity": 76688021, "fixed_assets": 82478118, "liabilities": 58888705, "long_term_liabilities": 33831291, "quarter": 2 }, { "assets": 126306213, "current_assets": 44365961, "current_liabilities": 31518227, "equity": 79886201, "fixed_assets": 81940252, "liabilities": 60027606, "long_term_liabilities": 28509379, "quarter": 3 }, { "assets": 130770601, "current_assets": 39501867, "current_liabilities": 31065426, "equity": 83716916, "fixed_assets": 91268734, "liabilities": 61188533, "long_term_liabilities": 30123107, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -6379, "financing_cash_flow": -155616, "investing_cash_flow": -203271, "net_cash_flow": 18601384, "operating_cash_flow": 18902004, "quarter": 1 }, { "change_in_working_capital": -67980, "financing_cash_flow": 135762, "investing_cash_flow": -458547, "net_cash_flow": 19606747, "operating_cash_flow": 19860483, "quarter": 2 }, { "change_in_working_capital": -74520, "financing_cash_flow": 74199, "investing_cash_flow": -206827, "net_cash_flow": 18152443, "operating_cash_flow": 18530290, "quarter": 3 }, { "change_in_working_capital": 17475, "financing_cash_flow": -141733, "investing_cash_flow": -263344, "net_cash_flow": 17443360, "operating_cash_flow": 17838878, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7159919950072929, "current_ratio": 1.5364403415246977, "debt_to_equity_ratio": 0.78175063776343, "profit_margin": 0.1640728585482647, "quarter": 1, "return_on_assets": 0.11747485331852142, "return_on_equity": 0.18730702905739538 }, { "asset_turnover_ratio": 0.6863598267573874, "current_ratio": 1.577022952168967, "debt_to_equity_ratio": 0.7678996567143127, "profit_margin": 0.1622139732528836, "quarter": 2, "return_on_assets": 0.11133715457947664, "return_on_equity": 0.177113593790613 }, { "asset_turnover_ratio": 0.6579540232118273, "current_ratio": 1.4076287032262316, "debt_to_equity_ratio": 0.7514139519539801, "profit_margin": 0.16374237381855564, "quarter": 3, "return_on_assets": 0.10773495362417365, "return_on_equity": 0.17033722757701295 }, { "asset_turnover_ratio": 0.6307238352448957, "current_ratio": 1.2715701049777974, "debt_to_equity_ratio": 0.7308980779941774, "profit_margin": 0.1713727553913436, "quarter": 4, "return_on_assets": 0.10808888153691364, "return_on_equity": 0.16884100221752077 } ], "income_statement": [ { "depreciation": 5060005, "expenses": 65955720, "income_tax": 4567234, "marketing_expense": 10503446, "net_income": 18409233, "net_profit": 13841999, "operational_expense": 34162513, "product_revenue": 20538372, "quarter": 1, "rd_expense": 12681253, "revenue": 84364953, "salaries_expense": 29599318, "service_revenue": 63826581 }, { "depreciation": 6277992, "expenses": 65154250, "income_tax": 4995201, "marketing_expense": 11948455, "net_income": 18577692, "net_profit": 13582491, "operational_expense": 35631576, "product_revenue": 24065464, "quarter": 2, "rd_expense": 7737691, "revenue": 83731942, "salaries_expense": 30171395, "service_revenue": 59666478 }, { "depreciation": 4922696, "expenses": 64362520, "income_tax": 5133567, "marketing_expense": 11178539, "net_income": 18741161, "net_profit": 13607594, "operational_expense": 38914640, "product_revenue": 19186131, "quarter": 3, "rd_expense": 8337563, "revenue": 83103681, "salaries_expense": 21221744, "service_revenue": 63917550 }, { "depreciation": 3704030, "expenses": 63580411, "income_tax": 4764876, "marketing_expense": 10645076, "net_income": 18899724, "net_profit": 14134848, "operational_expense": 42192648, "product_revenue": 19987453, "quarter": 4, "rd_expense": 9887129, "revenue": 82480135, "salaries_expense": 23535166, "service_revenue": 62492682 } ], "market_conditions": { "gdp_growth": [ -0.023628180315886073, -0.02650572148133923, -0.01535767351586951, -0.018060418903243305 ], "inflation_rate": [ 0.02519743666306349, 0.023642521696083947, 0.03016283831339891, 0.023009755907182034 ], "interest_rate": [ 0.04993954896475867, 0.04790473251316671, 0.04496430761126482, 0.04319490026140295 ], "year": 1995 }, "random_event": { "description": "Browning-Harris Award Nomination in 1995", "impact": -0.02, "type": "Award Nomination" }, "year": 1995 }, { "advertising_kpis": [ { "average_project_size": 81824, "billable_hours_per_employee": 108, "client_concentration": 0.15, "client_retention_rate": 0.63, "employee_utilization_rate": 0.76, "gross_billings": 56918667, "net_revenue": 50446853, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 260035 }, { "average_project_size": 192175, "billable_hours_per_employee": 150, "client_concentration": 0.15, "client_retention_rate": 0.61, "employee_utilization_rate": 0.68, "gross_billings": 62459116, "net_revenue": 49421761, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 254751 }, { "average_project_size": 111400, "billable_hours_per_employee": 80, "client_concentration": 0.2, "client_retention_rate": 0.64, "employee_utilization_rate": 0.75, "gross_billings": 59539908, "net_revenue": 48417500, "new_client_acquisition": 3, "organic_growth": 0.12, "quarter": 3, "revenue_per_employee": 249575 }, { "average_project_size": 149046, "billable_hours_per_employee": 147, "client_concentration": 0.11, "client_retention_rate": 0.77, "employee_utilization_rate": 0.62, "gross_billings": 54059826, "net_revenue": 47433646, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 244503 } ], "balance_sheet": [ { "assets": 58532625, "current_assets": 26032626, "current_liabilities": 12686969, "equity": 43500410, "fixed_assets": 32499999, "liabilities": 26585823, "long_term_liabilities": 13898854, "quarter": 1 }, { "assets": 60551312, "current_assets": 23236463, "current_liabilities": 15564025, "equity": 45138425, "fixed_assets": 37314849, "liabilities": 26851408, "long_term_liabilities": 11287383, "quarter": 2 }, { "assets": 62639620, "current_assets": 19867057, "current_liabilities": 13604312, "equity": 45666304, "fixed_assets": 42772563, "liabilities": 27119645, "long_term_liabilities": 13515333, "quarter": 3 }, { "assets": 64799950, "current_assets": 29791588, "current_liabilities": 13236271, "equity": 48565220, "fixed_assets": 35008362, "liabilities": 27390562, "long_term_liabilities": 14154291, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 60198, "financing_cash_flow": 169098, "investing_cash_flow": -278656, "net_cash_flow": 14118186, "operating_cash_flow": 14462508, "quarter": 1 }, { "change_in_working_capital": 10546, "financing_cash_flow": 145077, "investing_cash_flow": -199008, "net_cash_flow": 13942018, "operating_cash_flow": 14268100, "quarter": 2 }, { "change_in_working_capital": 73454, "financing_cash_flow": 145396, "investing_cash_flow": -379545, "net_cash_flow": 12689315, "operating_cash_flow": 13144279, "quarter": 3 }, { "change_in_working_capital": 31099, "financing_cash_flow": -14802, "investing_cash_flow": -119753, "net_cash_flow": 13770561, "operating_cash_flow": 14022110, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8618587155453903, "current_ratio": 2.051918468469498, "debt_to_equity_ratio": 0.6111625844446064, "profit_margin": 0.2290253467347111, "quarter": 1, "return_on_assets": 0.19738749116411575, "return_on_equity": 0.2655976805735854 }, { "asset_turnover_ratio": 0.8161963691224395, "current_ratio": 1.4929597581602445, "debt_to_equity_ratio": 0.5948680752596042, "profit_margin": 0.2314470542642137, "quarter": 2, "return_on_assets": 0.18890624533453546, "return_on_equity": 0.2534098387349581 }, { "asset_turnover_ratio": 0.7729532841993614, "current_ratio": 1.4603499978536216, "debt_to_equity_ratio": 0.5938655556622231, "profit_margin": 0.20955912634894408, "quarter": 3, "return_on_assets": 0.16197941494536525, "return_on_equity": 0.22218415136026773 }, { "asset_turnover_ratio": 0.7320012746923416, "current_ratio": 2.2507538565809058, "debt_to_equity_ratio": 0.5639954271801919, "profit_margin": 0.2351881615847114, "quarter": 4, "return_on_assets": 0.17215803407255714, "return_on_equity": 0.2297082562376944 } ], "income_statement": [ { "depreciation": 2908900, "expenses": 35483586, "income_tax": 3409659, "marketing_expense": 4324857, "net_income": 14963267, "net_profit": 11553608, "operational_expense": 23974146, "product_revenue": 17493490, "quarter": 1, "rd_expense": 6382767, "revenue": 50446853, "salaries_expense": 16671823, "service_revenue": 32953363 }, { "depreciation": 2829579, "expenses": 34740549, "income_tax": 3242691, "marketing_expense": 5587448, "net_income": 14681212, "net_profit": 11438521, "operational_expense": 17730917, "product_revenue": 9931886, "quarter": 2, "rd_expense": 4058542, "revenue": 49421761, "salaries_expense": 17339751, "service_revenue": 39489875 }, { "depreciation": 2997950, "expenses": 34013071, "income_tax": 4258100, "marketing_expense": 6037436, "net_income": 14404429, "net_profit": 10146329, "operational_expense": 19607060, "product_revenue": 17754335, "quarter": 3, "rd_expense": 5341933, "revenue": 48417500, "salaries_expense": 11888528, "service_revenue": 30663165 }, { "depreciation": 2866278, "expenses": 33300827, "income_tax": 2976987, "marketing_expense": 4922390, "net_income": 14132819, "net_profit": 11155832, "operational_expense": 19757943, "product_revenue": 11439424, "quarter": 4, "rd_expense": 4352669, "revenue": 47433646, "salaries_expense": 13500380, "service_revenue": 35994222 } ], "market_conditions": { "gdp_growth": [ -0.009941652354031268, -0.015131271239707965, -0.01187559702970303, -0.0045430748342886376 ], "inflation_rate": [ 0.026902236946858185, 0.025753119712177912, 0.0186443536760904, 0.019369351635036565 ], "interest_rate": [ 0.043274290215373726, 0.042056087187631604, 0.04389493155601192, 0.03831641840031959 ], "year": 1996 }, "random_event": { "description": "Browning-Harris Economic Slowdown Impact in 1996", "impact": 0.09, "type": "Economic Slowdown Impact" }, "year": 1996 }, { "advertising_kpis": [ { "average_project_size": 169726, "billable_hours_per_employee": 151, "client_concentration": 0.1, "client_retention_rate": 0.85, "employee_utilization_rate": 0.79, "gross_billings": 38348584, "net_revenue": 34151092, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 1, "revenue_per_employee": 176037 }, { "average_project_size": 94101, "billable_hours_per_employee": 103, "client_concentration": 0.11, "client_retention_rate": 0.8, "employee_utilization_rate": 0.72, "gross_billings": 40936988, "net_revenue": 34201636, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 176297 }, { "average_project_size": 84873, "billable_hours_per_employee": 137, "client_concentration": 0.38, "client_retention_rate": 0.8, "employee_utilization_rate": 0.62, "gross_billings": 40480295, "net_revenue": 34252255, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 176558 }, { "average_project_size": 58385, "billable_hours_per_employee": 109, "client_concentration": 0.3, "client_retention_rate": 0.74, "employee_utilization_rate": 0.6, "gross_billings": 40258136, "net_revenue": 34302950, "new_client_acquisition": 5, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 176819 } ], "balance_sheet": [ { "assets": 41025361, "current_assets": 16413239, "current_liabilities": 12289228, "equity": 26530127, "fixed_assets": 24612122, "liabilities": 22070601, "long_term_liabilities": 9781373, "quarter": 1 }, { "assets": 41608424, "current_assets": 17988799, "current_liabilities": 12274859, "equity": 26866617, "fixed_assets": 23619625, "liabilities": 22425494, "long_term_liabilities": 10150635, "quarter": 2 }, { "assets": 42199774, "current_assets": 20825617, "current_liabilities": 13105151, "equity": 27276295, "fixed_assets": 21374157, "liabilities": 22786094, "long_term_liabilities": 9680943, "quarter": 3 }, { "assets": 42799529, "current_assets": 16654384, "current_liabilities": 10634782, "equity": 27165606, "fixed_assets": 26145145, "liabilities": 23152492, "long_term_liabilities": 12517710, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 85377, "financing_cash_flow": 183874, "investing_cash_flow": -231465, "net_cash_flow": 8907434, "operating_cash_flow": 9378245, "quarter": 1 }, { "change_in_working_capital": -5655, "financing_cash_flow": -136717, "investing_cash_flow": -467407, "net_cash_flow": 9500069, "operating_cash_flow": 9734390, "quarter": 2 }, { "change_in_working_capital": 23038, "financing_cash_flow": -51817, "investing_cash_flow": -332149, "net_cash_flow": 9683041, "operating_cash_flow": 9865090, "quarter": 3 }, { "change_in_working_capital": -46075, "financing_cash_flow": 152188, "investing_cash_flow": -244650, "net_cash_flow": 9454111, "operating_cash_flow": 9415576, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8324385494133738, "current_ratio": 1.3355793382627452, "debt_to_equity_ratio": 0.8319070994270024, "profit_margin": 0.22181917345424854, "quarter": 1, "return_on_assets": 0.18465083098232823, "return_on_equity": 0.28553828634141104 }, { "asset_turnover_ratio": 0.821988258916031, "current_ratio": 1.465499440767507, "debt_to_equity_ratio": 0.8346973495025444, "profit_margin": 0.22465846370623907, "quarter": 2, "return_on_assets": 0.18466661943264182, "return_on_equity": 0.2859938413533792 }, { "asset_turnover_ratio": 0.811669157280321, "current_ratio": 1.5891169052535143, "debt_to_equity_ratio": 0.8353808315975465, "profit_margin": 0.22955028800293586, "quarter": 3, "return_on_assets": 0.18631888881679792, "return_on_equity": 0.28825817435982415 }, { "asset_turnover_ratio": 0.8014796144135138, "current_ratio": 1.566029656273161, "debt_to_equity_ratio": 0.852272244543339, "profit_margin": 0.21918141151125486, "quarter": 4, "return_on_assets": 0.17566943318465023, "return_on_equity": 0.2767679469399652 } ], "income_statement": [ { "depreciation": 1802878, "expenses": 23852889, "income_tax": 2722836, "marketing_expense": 3964095, "net_income": 10298203, "net_profit": 7575367, "operational_expense": 13949226, "product_revenue": 13098381, "quarter": 1, "rd_expense": 4519530, "revenue": 34151092, "salaries_expense": 7744167, "service_revenue": 21052711 }, { "depreciation": 2050703, "expenses": 23861173, "income_tax": 2656776, "marketing_expense": 2985282, "net_income": 10340463, "net_profit": 7683687, "operational_expense": 13596665, "product_revenue": 8883551, "quarter": 2, "rd_expense": 3656221, "revenue": 34201636, "salaries_expense": 10319921, "service_revenue": 25318085 }, { "depreciation": 2002475, "expenses": 23869461, "income_tax": 2520179, "marketing_expense": 2493605, "net_income": 10382794, "net_profit": 7862615, "operational_expense": 14092696, "product_revenue": 12746011, "quarter": 3, "rd_expense": 2890033, "revenue": 34252255, "salaries_expense": 11532183, "service_revenue": 21506244 }, { "depreciation": 1897007, "expenses": 23877751, "income_tax": 2906630, "marketing_expense": 4183684, "net_income": 10425199, "net_profit": 7518569, "operational_expense": 16040213, "product_revenue": 10346199, "quarter": 4, "rd_expense": 3635285, "revenue": 34302950, "salaries_expense": 10299091, "service_revenue": 23956751 } ], "market_conditions": { "gdp_growth": [ -0.01687247320830332, -0.014582809210430614, -0.009882984947677729, -0.0036477450336060233 ], "inflation_rate": [ 0.01981083074933777, 0.019298082029812865, 0.020113010968525552, 0.023889968240111546 ], "interest_rate": [ 0.04998048158634227, 0.04805708524262251, 0.0478397623227131, 0.0521845411681221 ], "year": 1997 }, "random_event": null, "year": 1997 }, { "advertising_kpis": [ { "average_project_size": 72054, "billable_hours_per_employee": 145, "client_concentration": 0.11, "client_retention_rate": 0.69, "employee_utilization_rate": 0.79, "gross_billings": 27550331, "net_revenue": 25044550, "new_client_acquisition": 5, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 129096 }, { "average_project_size": 64085, "billable_hours_per_employee": 127, "client_concentration": 0.14, "client_retention_rate": 0.83, "employee_utilization_rate": 0.66, "gross_billings": 29988677, "net_revenue": 24872233, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 2, "revenue_per_employee": 128207 }, { "average_project_size": 89786, "billable_hours_per_employee": 151, "client_concentration": 0.19, "client_retention_rate": 0.84, "employee_utilization_rate": 0.68, "gross_billings": 29309839, "net_revenue": 24701103, "new_client_acquisition": 4, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 127325 }, { "average_project_size": 108470, "billable_hours_per_employee": 100, "client_concentration": 0.26, "client_retention_rate": 0.74, "employee_utilization_rate": 0.68, "gross_billings": 28314475, "net_revenue": 24531150, "new_client_acquisition": 5, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 126449 } ], "balance_sheet": [ { "assets": 31149163, "current_assets": 12349827, "current_liabilities": 6392395, "equity": 19577864, "fixed_assets": 18799336, "liabilities": 15670466, "long_term_liabilities": 9278071, "quarter": 1 }, { "assets": 31549480, "current_assets": 10523330, "current_liabilities": 9206982, "equity": 19301785, "fixed_assets": 21026150, "liabilities": 16056448, "long_term_liabilities": 6849466, "quarter": 2 }, { "assets": 31954941, "current_assets": 14132435, "current_liabilities": 8203324, "equity": 19458559, "fixed_assets": 17822506, "liabilities": 16451938, "long_term_liabilities": 8248614, "quarter": 3 }, { "assets": 32365613, "current_assets": 10457640, "current_liabilities": 8070370, "equity": 19056634, "fixed_assets": 21907973, "liabilities": 16857168, "long_term_liabilities": 8786798, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 36052, "financing_cash_flow": 24429, "investing_cash_flow": -103208, "net_cash_flow": 5509607, "operating_cash_flow": 5912197, "quarter": 1 }, { "change_in_working_capital": -5989, "financing_cash_flow": -79590, "investing_cash_flow": -306182, "net_cash_flow": 5173784, "operating_cash_flow": 5334187, "quarter": 2 }, { "change_in_working_capital": 58198, "financing_cash_flow": -13902, "investing_cash_flow": -474806, "net_cash_flow": 5108549, "operating_cash_flow": 5332015, "quarter": 3 }, { "change_in_working_capital": 86756, "financing_cash_flow": 171344, "investing_cash_flow": -393369, "net_cash_flow": 4059819, "operating_cash_flow": 4624923, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8040199988680273, "current_ratio": 1.9319561760498216, "debt_to_equity_ratio": 0.8004175532121379, "profit_margin": 0.16367501113016605, "quarter": 1, "return_on_assets": 0.13159798226360048, "return_on_equity": 0.20937764201447104 }, { "asset_turnover_ratio": 0.7883563532584372, "current_ratio": 1.142972800424721, "debt_to_equity_ratio": 0.8318633742941391, "profit_margin": 0.15313273239278516, "quarter": 2, "return_on_assets": 0.12072316247367627, "return_on_equity": 0.19732646488394726 }, { "asset_turnover_ratio": 0.772997922293144, "current_ratio": 1.7227693310662848, "debt_to_equity_ratio": 0.8454859375763643, "profit_margin": 0.16013681656240208, "quarter": 3, "return_on_assets": 0.12378542648537515, "return_on_equity": 0.20328103432530642 }, { "asset_turnover_ratio": 0.7579386801665088, "current_ratio": 1.2958067597892042, "debt_to_equity_ratio": 0.8845826602956219, "profit_margin": 0.14464014120821894, "quarter": 4, "return_on_assets": 0.10962835772645492, "return_on_equity": 0.18619180071359925 } ], "income_statement": [ { "depreciation": 1813030, "expenses": 19497286, "income_tax": 1448097, "marketing_expense": 2057542, "net_income": 5547264, "net_profit": 4099167, "operational_expense": 11527574, "product_revenue": 5856367, "quarter": 1, "rd_expense": 3032878, "revenue": 25044550, "salaries_expense": 7341719, "service_revenue": 19188183 }, { "depreciation": 1525434, "expenses": 19535158, "income_tax": 1528322, "marketing_expense": 3543202, "net_income": 5337075, "net_profit": 3808753, "operational_expense": 13567889, "product_revenue": 5894733, "quarter": 2, "rd_expense": 2298546, "revenue": 24872233, "salaries_expense": 8862459, "service_revenue": 18977500 }, { "depreciation": 1376459, "expenses": 19573103, "income_tax": 1172444, "marketing_expense": 2211393, "net_income": 5128000, "net_profit": 3955556, "operational_expense": 9925699, "product_revenue": 6441520, "quarter": 3, "rd_expense": 3094350, "revenue": 24701103, "salaries_expense": 9059252, "service_revenue": 18259583 }, { "depreciation": 1076734, "expenses": 19611123, "income_tax": 1371838, "marketing_expense": 3787062, "net_income": 4920027, "net_profit": 3548189, "operational_expense": 10310045, "product_revenue": 6385322, "quarter": 4, "rd_expense": 2559362, "revenue": 24531150, "salaries_expense": 7114825, "service_revenue": 18145828 } ], "market_conditions": { "gdp_growth": [ 0.00092985811670049, -0.007438625565403988, -0.006353102529871998, -0.0013800897000606042 ], "inflation_rate": [ 0.04016784108208028, 0.0354758382458997, 0.039151923687684345, 0.03154658503988406 ], "interest_rate": [ 0.05274326077509782, 0.04872244234311253, 0.045370149177920364, 0.04910125999711244 ], "year": 1998 }, "random_event": null, "year": 1998 }, { "advertising_kpis": [ { "average_project_size": 187670, "billable_hours_per_employee": 152, "client_concentration": 0.16, "client_retention_rate": 0.75, "employee_utilization_rate": 0.62, "gross_billings": 70030224, "net_revenue": 60877601, "new_client_acquisition": 3, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 313802 }, { "average_project_size": 112371, "billable_hours_per_employee": 80, "client_concentration": 0.17, "client_retention_rate": 0.84, "employee_utilization_rate": 0.8, "gross_billings": 70319018, "net_revenue": 60863787, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 313731 }, { "average_project_size": 113289, "billable_hours_per_employee": 153, "client_concentration": 0.31, "client_retention_rate": 0.66, "employee_utilization_rate": 0.66, "gross_billings": 78723233, "net_revenue": 60849977, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 313660 }, { "average_project_size": 128495, "billable_hours_per_employee": 123, "client_concentration": 0.25, "client_retention_rate": 0.86, "employee_utilization_rate": 0.61, "gross_billings": 73834121, "net_revenue": 60836170, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 313589 } ], "balance_sheet": [ { "assets": 61700053, "current_assets": 24182899, "current_liabilities": 18542600, "equity": 49347217, "fixed_assets": 37517154, "liabilities": 31003842, "long_term_liabilities": 12461242, "quarter": 1 }, { "assets": 63473892, "current_assets": 26845414, "current_liabilities": 15895530, "equity": 50343080, "fixed_assets": 36628478, "liabilities": 31689924, "long_term_liabilities": 15794394, "quarter": 2 }, { "assets": 65298727, "current_assets": 30085990, "current_liabilities": 18694534, "equity": 51196118, "fixed_assets": 35212737, "liabilities": 32391188, "long_term_liabilities": 13696654, "quarter": 3 }, { "assets": 67176025, "current_assets": 31247886, "current_liabilities": 18615985, "equity": 51266731, "fixed_assets": 35928139, "liabilities": 33107971, "long_term_liabilities": 14491986, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 41208, "financing_cash_flow": 188114, "investing_cash_flow": -471259, "net_cash_flow": 21765775, "operating_cash_flow": 22247790, "quarter": 1 }, { "change_in_working_capital": -53241, "financing_cash_flow": 198839, "investing_cash_flow": -278527, "net_cash_flow": 20708895, "operating_cash_flow": 20893980, "quarter": 2 }, { "change_in_working_capital": -95797, "financing_cash_flow": 136881, "investing_cash_flow": -469730, "net_cash_flow": 20174779, "operating_cash_flow": 20438625, "quarter": 3 }, { "change_in_working_capital": 92695, "financing_cash_flow": -177126, "investing_cash_flow": -114934, "net_cash_flow": 19324367, "operating_cash_flow": 19661308, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.986670157317369, "current_ratio": 1.3041805895613345, "debt_to_equity_ratio": 0.6282794427900564, "profit_margin": 0.3063689385526214, "quarter": 1, "return_on_assets": 0.3022850887988702, "return_on_equity": 0.37795456631323304 }, { "asset_turnover_ratio": 0.9588790774008312, "current_ratio": 1.6888656119047305, "debt_to_equity_ratio": 0.6294792452110598, "profit_margin": 0.3049286433655533, "quarter": 2, "return_on_assets": 0.29238969622344885, "return_on_equity": 0.3686526926838803 }, { "asset_turnover_ratio": 0.9318708004828333, "current_ratio": 1.6093468818211782, "debt_to_equity_ratio": 0.6326883612542654, "profit_margin": 0.30055194597690643, "quarter": 3, "return_on_assets": 0.2800755824841731, "return_on_equity": 0.3572258935726338 }, { "asset_turnover_ratio": 0.9056232487706738, "current_ratio": 1.678551309533178, "debt_to_equity_ratio": 0.645798363855109, "profit_margin": 0.28270479551885, "quarter": 4, "return_on_assets": 0.25602403536083, "return_on_equity": 0.33547442297422864 } ], "income_statement": [ { "depreciation": 3596784, "expenses": 36705791, "income_tax": 5520804, "marketing_expense": 4644927, "net_income": 24171810, "net_profit": 18651006, "operational_expense": 19164490, "product_revenue": 14978338, "quarter": 1, "rd_expense": 7170309, "revenue": 60877601, "salaries_expense": 15886063, "service_revenue": 45899263 }, { "depreciation": 2334868, "expenses": 36801552, "income_tax": 5503123, "marketing_expense": 6124523, "net_income": 24062235, "net_profit": 18559112, "operational_expense": 19810752, "product_revenue": 22423975, "quarter": 2, "rd_expense": 5451957, "revenue": 60863787, "salaries_expense": 12362363, "service_revenue": 38439812 }, { "depreciation": 2150046, "expenses": 36897563, "income_tax": 5663835, "marketing_expense": 6174639, "net_income": 23952414, "net_profit": 18288579, "operational_expense": 23584069, "product_revenue": 18587294, "quarter": 3, "rd_expense": 6674058, "revenue": 60849977, "salaries_expense": 15844030, "service_revenue": 42262683 }, { "depreciation": 2462631, "expenses": 36993824, "income_tax": 6643669, "marketing_expense": 5098644, "net_income": 23842346, "net_profit": 17198677, "operational_expense": 25154995, "product_revenue": 13493789, "quarter": 4, "rd_expense": 5476752, "revenue": 60836170, "salaries_expense": 12745713, "service_revenue": 47342381 } ], "market_conditions": { "gdp_growth": [ 0.007445325477918893, -0.011173101670096774, 0.005083610645453299, -0.010867368977520228 ], "inflation_rate": [ 0.03367727192489647, 0.03599649326386817, 0.03258103152715053, 0.035167030589608066 ], "interest_rate": [ 0.05715766992581319, 0.061296295247090835, 0.061730934988118026, 0.061529433055634256 ], "year": 1999 }, "random_event": null, "year": 1999 }, { "advertising_kpis": [ { "average_project_size": 136497, "billable_hours_per_employee": 118, "client_concentration": 0.27, "client_retention_rate": 0.86, "employee_utilization_rate": 0.68, "gross_billings": 99296785, "net_revenue": 78404074, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 404145 }, { "average_project_size": 172175, "billable_hours_per_employee": 107, "client_concentration": 0.19, "client_retention_rate": 0.84, "employee_utilization_rate": 0.8, "gross_billings": 94313796, "net_revenue": 79016952, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 407304 }, { "average_project_size": 184090, "billable_hours_per_employee": 160, "client_concentration": 0.22, "client_retention_rate": 0.88, "employee_utilization_rate": 0.79, "gross_billings": 96243718, "net_revenue": 79634621, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 410488 }, { "average_project_size": 156270, "billable_hours_per_employee": 153, "client_concentration": 0.36, "client_retention_rate": 0.87, "employee_utilization_rate": 0.68, "gross_billings": 88515678, "net_revenue": 80257118, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 413696 } ], "balance_sheet": [ { "assets": 95704072, "current_assets": 44146650, "current_liabilities": 24637305, "equity": 60959420, "fixed_assets": 51557422, "liabilities": 50092531, "long_term_liabilities": 25455226, "quarter": 1 }, { "assets": 99043950, "current_assets": 32005873, "current_liabilities": 22601167, "equity": 64992205, "fixed_assets": 67038077, "liabilities": 51025645, "long_term_liabilities": 28424478, "quarter": 2 }, { "assets": 102500382, "current_assets": 44581228, "current_liabilities": 24364434, "equity": 68383574, "fixed_assets": 57919154, "liabilities": 51976141, "long_term_liabilities": 27611707, "quarter": 3 }, { "assets": 106077437, "current_assets": 34250702, "current_liabilities": 22010153, "equity": 69417172, "fixed_assets": 71826735, "liabilities": 52944343, "long_term_liabilities": 30934190, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 59560, "financing_cash_flow": -153817, "investing_cash_flow": -234384, "net_cash_flow": 20402113, "operating_cash_flow": 20648397, "quarter": 1 }, { "change_in_working_capital": -62241, "financing_cash_flow": -34468, "investing_cash_flow": -172914, "net_cash_flow": 19695399, "operating_cash_flow": 20121176, "quarter": 2 }, { "change_in_working_capital": -41809, "financing_cash_flow": 78650, "investing_cash_flow": -253814, "net_cash_flow": 22356136, "operating_cash_flow": 22748630, "quarter": 3 }, { "change_in_working_capital": 19689, "financing_cash_flow": 159258, "investing_cash_flow": -155307, "net_cash_flow": 19938816, "operating_cash_flow": 20198794, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8192344626673774, "current_ratio": 1.7918619751632738, "debt_to_equity_ratio": 0.8217356890862807, "profit_margin": 0.1957535905595926, "quarter": 1, "return_on_assets": 0.16036808757729765, "return_on_equity": 0.25177206410428443 }, { "asset_turnover_ratio": 0.7977968568499136, "current_ratio": 1.4161159465792186, "debt_to_equity_ratio": 0.7851040751733227, "profit_margin": 0.2148133985223829, "quarter": 2, "return_on_assets": 0.17137745415040495, "return_on_equity": 0.2611682431762394 }, { "asset_turnover_ratio": 0.7769202362582415, "current_ratio": 1.829766618013782, "debt_to_equity_ratio": 0.7600676296913057, "profit_margin": 0.22426593830339195, "quarter": 3, "return_on_assets": 0.17423674577134746, "return_on_equity": 0.2611640772095357 }, { "asset_turnover_ratio": 0.7565899051652237, "current_ratio": 1.5561319360206174, "debt_to_equity_ratio": 0.7626980684260661, "profit_margin": 0.2028988631263834, "quarter": 4, "return_on_assets": 0.15351123161092212, "return_on_equity": 0.23458284932725293 } ], "income_statement": [ { "depreciation": 5300518, "expenses": 56502063, "income_tax": 6554132, "marketing_expense": 8919127, "net_income": 21902011, "net_profit": 15347879, "operational_expense": 28273433, "product_revenue": 21922141, "quarter": 1, "rd_expense": 8383558, "revenue": 78404074, "salaries_expense": 17511479, "service_revenue": 56481933 }, { "depreciation": 3147276, "expenses": 56862789, "income_tax": 5180263, "marketing_expense": 9958959, "net_income": 22154163, "net_profit": 16973900, "operational_expense": 38611284, "product_revenue": 28434986, "quarter": 2, "rd_expense": 10152675, "revenue": 79016952, "salaries_expense": 24160183, "service_revenue": 50581966 }, { "depreciation": 4889297, "expenses": 57225819, "income_tax": 4549469, "marketing_expense": 9472501, "net_income": 22408802, "net_profit": 17859333, "operational_expense": 34172875, "product_revenue": 28420155, "quarter": 3, "rd_expense": 7795410, "revenue": 79634621, "salaries_expense": 18682478, "service_revenue": 51214466 }, { "depreciation": 3914716, "expenses": 57591167, "income_tax": 6381873, "marketing_expense": 7918027, "net_income": 22665951, "net_profit": 16284078, "operational_expense": 37110750, "product_revenue": 24059612, "quarter": 4, "rd_expense": 10807721, "revenue": 80257118, "salaries_expense": 20936448, "service_revenue": 56197506 } ], "market_conditions": { "gdp_growth": [ -0.013337728384794202, -0.015540557105015467, -0.009357597944340766, -0.021567036808029398 ], "inflation_rate": [ 0.03145231857136565, 0.034027156281904655, 0.03467821880191694, 0.03305852793045876 ], "interest_rate": [ 0.044450958448768584, 0.043679689590971675, 0.04697653386880972, 0.04191182065171418 ], "year": 2000 }, "random_event": null, "year": 2000 }, { "advertising_kpis": [ { "average_project_size": 134791, "billable_hours_per_employee": 144, "client_concentration": 0.25, "client_retention_rate": 0.66, "employee_utilization_rate": 0.7, "gross_billings": 75423779, "net_revenue": 66244990, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 341469 }, { "average_project_size": 69397, "billable_hours_per_employee": 138, "client_concentration": 0.31, "client_retention_rate": 0.87, "employee_utilization_rate": 0.73, "gross_billings": 75823489, "net_revenue": 64602850, "new_client_acquisition": 1, "organic_growth": 0.12, "quarter": 2, "revenue_per_employee": 333004 }, { "average_project_size": 133701, "billable_hours_per_employee": 87, "client_concentration": 0.12, "client_retention_rate": 0.82, "employee_utilization_rate": 0.67, "gross_billings": 73934209, "net_revenue": 63001417, "new_client_acquisition": 2, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 324750 }, { "average_project_size": 169285, "billable_hours_per_employee": 128, "client_concentration": 0.14, "client_retention_rate": 0.62, "employee_utilization_rate": 0.7, "gross_billings": 77121959, "net_revenue": 61439682, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 4, "revenue_per_employee": 316699 } ], "balance_sheet": [ { "assets": 88610078, "current_assets": 36522835, "current_liabilities": 15264533, "equity": 69301324, "fixed_assets": 52087243, "liabilities": 37074020, "long_term_liabilities": 21809487, "quarter": 1 }, { "assets": 91581537, "current_assets": 33488053, "current_liabilities": 17315744, "equity": 71780143, "fixed_assets": 58093484, "liabilities": 37544559, "long_term_liabilities": 20228815, "quarter": 2 }, { "assets": 94652641, "current_assets": 29559924, "current_liabilities": 17810879, "equity": 72574903, "fixed_assets": 65092717, "liabilities": 38021070, "long_term_liabilities": 20210191, "quarter": 3 }, { "assets": 97826732, "current_assets": 38614701, "current_liabilities": 18347514, "equity": 75646214, "fixed_assets": 59212031, "liabilities": 38503628, "long_term_liabilities": 20156114, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -86155, "financing_cash_flow": 113318, "investing_cash_flow": -209906, "net_cash_flow": 21199599, "operating_cash_flow": 21720929, "quarter": 1 }, { "change_in_working_capital": 8326, "financing_cash_flow": -198229, "investing_cash_flow": -332731, "net_cash_flow": 19815635, "operating_cash_flow": 20351656, "quarter": 2 }, { "change_in_working_capital": -45938, "financing_cash_flow": 154521, "investing_cash_flow": -132652, "net_cash_flow": 18551092, "operating_cash_flow": 18734411, "quarter": 3 }, { "change_in_working_capital": 81332, "financing_cash_flow": 134222, "investing_cash_flow": -148803, "net_cash_flow": 20071712, "operating_cash_flow": 20269264, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7476010798681387, "current_ratio": 2.392659834401747, "debt_to_equity_ratio": 0.5349684228255148, "profit_margin": 0.2681752386104972, "quarter": 1, "return_on_assets": 0.20048809797910347, "return_on_equity": 0.25634814711476506 }, { "asset_turnover_ratio": 0.7054134721499596, "current_ratio": 1.9339655864628167, "debt_to_equity_ratio": 0.5230493759255954, "profit_margin": 0.2746498799975543, "quarter": 2, "return_on_assets": 0.19374172547464452, "return_on_equity": 0.2471876518830563 }, { "asset_turnover_ratio": 0.6656065412902742, "current_ratio": 1.659655539740627, "debt_to_equity_ratio": 0.5238873002696263, "profit_margin": 0.2530630699941241, "quarter": 3, "return_on_assets": 0.1684404347470875, "return_on_equity": 0.21968106522994596 }, { "asset_turnover_ratio": 0.6280459414712943, "current_ratio": 2.104628507164513, "debt_to_equity_ratio": 0.5089961012457279, "profit_margin": 0.2656769935755852, "quarter": 4, "return_on_assets": 0.16685735755744147, "return_on_equity": 0.2157822465510303 } ], "income_statement": [ { "depreciation": 3955663, "expenses": 43296051, "income_tax": 5183673, "marketing_expense": 6317299, "net_income": 22948939, "net_profit": 17765266, "operational_expense": 27776796, "product_revenue": 14719981, "quarter": 1, "rd_expense": 4530292, "revenue": 66244990, "salaries_expense": 19620410, "service_revenue": 51525009 }, { "depreciation": 2608491, "expenses": 42254183, "income_tax": 4605502, "marketing_expense": 5794079, "net_income": 22348667, "net_profit": 17743165, "operational_expense": 25573110, "product_revenue": 25777708, "quarter": 2, "rd_expense": 7281104, "revenue": 64602850, "salaries_expense": 16526842, "service_revenue": 38825142 }, { "depreciation": 2791079, "expenses": 41237388, "income_tax": 5820697, "marketing_expense": 8036807, "net_income": 21764029, "net_profit": 15943332, "operational_expense": 24039754, "product_revenue": 19087519, "quarter": 3, "rd_expense": 8122358, "revenue": 63001417, "salaries_expense": 18140082, "service_revenue": 43913898 }, { "depreciation": 3946154, "expenses": 40245060, "income_tax": 4871512, "marketing_expense": 7416637, "net_income": 21194622, "net_profit": 16323110, "operational_expense": 26754544, "product_revenue": 16604022, "quarter": 4, "rd_expense": 5147465, "revenue": 61439682, "salaries_expense": 17561509, "service_revenue": 44835660 } ], "market_conditions": { "gdp_growth": [ -0.009502518278405479, 0.0016472417217200993, -0.004532179461829817, -0.007653564962409729 ], "inflation_rate": [ 0.025981909130898033, 0.03283503527931795, 0.032077766065000284, 0.023982851973898402 ], "interest_rate": [ 0.04874788706701657, 0.05342614029924775, 0.05505842581979197, 0.05333936619346019 ], "year": 2001 }, "random_event": null, "year": 2001 }, { "advertising_kpis": [ { "average_project_size": 176363, "billable_hours_per_employee": 140, "client_concentration": 0.35, "client_retention_rate": 0.71, "employee_utilization_rate": 0.62, "gross_billings": 83737517, "net_revenue": 69685800, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 359205 }, { "average_project_size": 137372, "billable_hours_per_employee": 90, "client_concentration": 0.29, "client_retention_rate": 0.66, "employee_utilization_rate": 0.77, "gross_billings": 78834729, "net_revenue": 68041349, "new_client_acquisition": 2, "organic_growth": 0.15, "quarter": 2, "revenue_per_employee": 350729 }, { "average_project_size": 179500, "billable_hours_per_employee": 121, "client_concentration": 0.21, "client_retention_rate": 0.85, "employee_utilization_rate": 0.78, "gross_billings": 73979755, "net_revenue": 66435705, "new_client_acquisition": 1, "organic_growth": -0.03, "quarter": 3, "revenue_per_employee": 342452 }, { "average_project_size": 85590, "billable_hours_per_employee": 158, "client_concentration": 0.36, "client_retention_rate": 0.69, "employee_utilization_rate": 0.76, "gross_billings": 80769629, "net_revenue": 64867950, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 4, "revenue_per_employee": 334371 } ], "balance_sheet": [ { "assets": 100456664, "current_assets": 48608803, "current_liabilities": 23419444, "equity": 68082042, "fixed_assets": 51847861, "liabilities": 48636966, "long_term_liabilities": 25217522, "quarter": 1 }, { "assets": 102562425, "current_assets": 41799481, "current_liabilities": 23781679, "equity": 70907707, "fixed_assets": 60762944, "liabilities": 49039203, "long_term_liabilities": 25257524, "quarter": 2 }, { "assets": 104712326, "current_assets": 49554351, "current_liabilities": 20294995, "equity": 70324832, "fixed_assets": 55157975, "liabilities": 49444765, "long_term_liabilities": 29149770, "quarter": 3 }, { "assets": 106907293, "current_assets": 50279884, "current_liabilities": 22701280, "equity": 72946905, "fixed_assets": 56627409, "liabilities": 49853682, "long_term_liabilities": 27152402, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -2241, "financing_cash_flow": 57423, "investing_cash_flow": -108920, "net_cash_flow": 20112250, "operating_cash_flow": 20286983, "quarter": 1 }, { "change_in_working_capital": -93378, "financing_cash_flow": 79226, "investing_cash_flow": -301054, "net_cash_flow": 21638896, "operating_cash_flow": 21763800, "quarter": 2 }, { "change_in_working_capital": 36526, "financing_cash_flow": -171335, "investing_cash_flow": -454332, "net_cash_flow": 17921220, "operating_cash_flow": 18238397, "quarter": 3 }, { "change_in_working_capital": 42020, "financing_cash_flow": -2465, "investing_cash_flow": -411664, "net_cash_flow": 17949424, "operating_cash_flow": 18173599, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6936901667369723, "current_ratio": 2.075574595195343, "debt_to_equity_ratio": 0.7143875913710108, "profit_margin": 0.23336668302581012, "quarter": 1, "return_on_assets": 0.1618841732590284, "return_on_equity": 0.23886392831754372 }, { "asset_turnover_ratio": 0.6634140037152982, "current_ratio": 1.7576337230016434, "debt_to_equity_ratio": 0.6915920014167148, "profit_margin": 0.25549882910169813, "quarter": 2, "return_on_assets": 0.16950150115892834, "return_on_equity": 0.24517059901542154 }, { "asset_turnover_ratio": 0.6344592612716864, "current_ratio": 2.441703040577246, "debt_to_equity_ratio": 0.7030911214974535, "profit_margin": 0.22664425703016172, "quarter": 3, "return_on_assets": 0.1437965478868266, "return_on_equity": 0.21411030174945886 }, { "asset_turnover_ratio": 0.6067682398430947, "current_ratio": 2.214847973330138, "debt_to_equity_ratio": 0.6834242247837656, "profit_margin": 0.2450099625469897, "quarter": 4, "return_on_assets": 0.14866426371865948, "return_on_equity": 0.21787482279063108 } ], "income_statement": [ { "depreciation": 4024639, "expenses": 46643104, "income_tax": 6780352, "marketing_expense": 7129335, "net_income": 23042696, "net_profit": 16262344, "operational_expense": 29820559, "product_revenue": 19182753, "quarter": 1, "rd_expense": 7397615, "revenue": 69685800, "salaries_expense": 21755683, "service_revenue": 50503047 }, { "depreciation": 4379315, "expenses": 45920520, "income_tax": 4736344, "marketing_expense": 4961105, "net_income": 22120829, "net_profit": 17384485, "operational_expense": 23266342, "product_revenue": 25660673, "quarter": 2, "rd_expense": 5155420, "revenue": 68041349, "salaries_expense": 14115664, "service_revenue": 42380676 }, { "depreciation": 3181126, "expenses": 45209132, "income_tax": 6169302, "marketing_expense": 5619633, "net_income": 21226573, "net_profit": 15057271, "operational_expense": 31065956, "product_revenue": 15813689, "quarter": 3, "rd_expense": 8782690, "revenue": 66435705, "salaries_expense": 14225717, "service_revenue": 50622016 }, { "depreciation": 2280305, "expenses": 44508763, "income_tax": 4465893, "marketing_expense": 6165597, "net_income": 20359187, "net_profit": 15893294, "operational_expense": 30231830, "product_revenue": 19471329, "quarter": 4, "rd_expense": 7164733, "revenue": 64867950, "salaries_expense": 22150467, "service_revenue": 45396621 } ], "market_conditions": { "gdp_growth": [ -0.009176985926694678, -0.003866954609351822, -0.007277204850712488, 0.007363512003957134 ], "inflation_rate": [ 0.027129774581858883, 0.028032986845898864, 0.025768394253159924, 0.019659475150705857 ], "interest_rate": [ 0.04424758362402465, 0.04773211259335404, 0.04856421468706734, 0.0485525109965478 ], "year": 2002 }, "random_event": null, "year": 2002 }, { "advertising_kpis": [ { "average_project_size": 161762, "billable_hours_per_employee": 130, "client_concentration": 0.2, "client_retention_rate": 0.63, "employee_utilization_rate": 0.79, "gross_billings": 43021210, "net_revenue": 38022655, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 195993 }, { "average_project_size": 155417, "billable_hours_per_employee": 152, "client_concentration": 0.23, "client_retention_rate": 0.69, "employee_utilization_rate": 0.6, "gross_billings": 46771951, "net_revenue": 37688926, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 2, "revenue_per_employee": 194273 }, { "average_project_size": 166075, "billable_hours_per_employee": 89, "client_concentration": 0.27, "client_retention_rate": 0.88, "employee_utilization_rate": 0.76, "gross_billings": 41384117, "net_revenue": 37358126, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 192568 }, { "average_project_size": 55098, "billable_hours_per_employee": 87, "client_concentration": 0.11, "client_retention_rate": 0.7, "employee_utilization_rate": 0.79, "gross_billings": 46560449, "net_revenue": 37030229, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 190877 } ], "balance_sheet": [ { "assets": 47756467, "current_assets": 22699332, "current_liabilities": 10259589, "equity": 33918087, "fixed_assets": 25057135, "liabilities": 21654046, "long_term_liabilities": 11394457, "quarter": 1 }, { "assets": 48394762, "current_assets": 24159140, "current_liabilities": 9898652, "equity": 33161951, "fixed_assets": 24235622, "liabilities": 22146476, "long_term_liabilities": 12247824, "quarter": 2 }, { "assets": 49041587, "current_assets": 22504679, "current_liabilities": 10555802, "equity": 33181455, "fixed_assets": 26536908, "liabilities": 22650104, "long_term_liabilities": 12094302, "quarter": 3 }, { "assets": 49697058, "current_assets": 15323476, "current_liabilities": 10663723, "equity": 33509101, "fixed_assets": 34373582, "liabilities": 23165184, "long_term_liabilities": 12501461, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 48990, "financing_cash_flow": 112783, "investing_cash_flow": -398157, "net_cash_flow": 9661912, "operating_cash_flow": 10072166, "quarter": 1 }, { "change_in_working_capital": 98801, "financing_cash_flow": -122235, "investing_cash_flow": -159707, "net_cash_flow": 7902633, "operating_cash_flow": 8356753, "quarter": 2 }, { "change_in_working_capital": -1818, "financing_cash_flow": -66330, "investing_cash_flow": -162642, "net_cash_flow": 9333423, "operating_cash_flow": 9543056, "quarter": 3 }, { "change_in_working_capital": -50013, "financing_cash_flow": 71352, "investing_cash_flow": -307258, "net_cash_flow": 9646264, "operating_cash_flow": 9525966, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7961781385545125, "current_ratio": 2.2124991556679316, "debt_to_equity_ratio": 0.6384217954273188, "profit_margin": 0.20555287367491828, "quarter": 1, "return_on_assets": 0.16365670433702728, "return_on_equity": 0.2304276771269559 }, { "asset_turnover_ratio": 0.7787811003182534, "current_ratio": 2.440649494496826, "debt_to_equity_ratio": 0.667827897098093, "profit_margin": 0.1834402232634594, "quarter": 2, "return_on_assets": 0.142859778915743, "return_on_equity": 0.20848185319374002 }, { "asset_turnover_ratio": 0.7617642145226663, "current_ratio": 2.1319724451064923, "debt_to_equity_ratio": 0.6826133453159302, "profit_margin": 0.18175354941519284, "quarter": 3, "return_on_assets": 0.13845334980697097, "return_on_equity": 0.20463153288485994 }, { "asset_turnover_ratio": 0.7451191376358738, "current_ratio": 1.4369724344865298, "debt_to_equity_ratio": 0.6913102204681647, "profit_margin": 0.1884197637557143, "quarter": 4, "return_on_assets": 0.14039517188321288, "return_on_equity": 0.20821886567473116 } ], "income_statement": [ { "depreciation": 2256500, "expenses": 28248880, "income_tax": 1958109, "marketing_expense": 5073126, "net_income": 9773775, "net_profit": 7815666, "operational_expense": 14382229, "product_revenue": 7693563, "quarter": 1, "rd_expense": 3206741, "revenue": 38022655, "salaries_expense": 9190316, "service_revenue": 30329092 }, { "depreciation": 1443088, "expenses": 28103350, "income_tax": 2671911, "marketing_expense": 4986695, "net_income": 9585576, "net_profit": 6913665, "operational_expense": 19551382, "product_revenue": 14857815, "quarter": 2, "rd_expense": 3069922, "revenue": 37688926, "salaries_expense": 10841671, "service_revenue": 22831111 }, { "depreciation": 2753084, "expenses": 27958570, "income_tax": 2609584, "marketing_expense": 4011079, "net_income": 9399556, "net_profit": 6789972, "operational_expense": 19463207, "product_revenue": 9402819, "quarter": 3, "rd_expense": 2867422, "revenue": 37358126, "salaries_expense": 12975642, "service_revenue": 27955307 }, { "depreciation": 2548739, "expenses": 27814536, "income_tax": 2238466, "marketing_expense": 5513016, "net_income": 9215693, "net_profit": 6977227, "operational_expense": 18697314, "product_revenue": 10612808, "quarter": 4, "rd_expense": 4660392, "revenue": 37030229, "salaries_expense": 12458481, "service_revenue": 26417421 } ], "market_conditions": { "gdp_growth": [ 0.0005873255045925289, -0.004603063943887894, -0.009742793539803075, 0.0014685594548573318 ], "inflation_rate": [ 0.02556355604831269, 0.018715467690079805, 0.023771886179090415, 0.020769837156911972 ], "interest_rate": [ 0.04135596288269194, 0.04944969412111973, 0.04107847344465548, 0.042302850964975526 ], "year": 2003 }, "random_event": null, "year": 2003 } ]

{ "advertising_type": "Event Marketing", "financial_health": "Average", "founding_year": 2003, "industry": "Advertising", "location": "Lake Christopherton", "name": "Fernandez, Nelson and Bennett", "num_employees": 913, "region": "Middle East & Africa", "revenue_size": "Small", "website": "www.fernandez,nelsonandbennett.com" }

[ { "advertising_kpis": [ { "average_project_size": 169638, "billable_hours_per_employee": 109, "client_concentration": 0.33, "client_retention_rate": 0.75, "employee_utilization_rate": 0.63, "gross_billings": 2843927, "net_revenue": 2501184, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 2740 }, { "average_project_size": 137082, "billable_hours_per_employee": 144, "client_concentration": 0.33, "client_retention_rate": 0.61, "employee_utilization_rate": 0.7, "gross_billings": 2920836, "net_revenue": 2452780, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 2687 }, { "average_project_size": 166982, "billable_hours_per_employee": 98, "client_concentration": 0.3, "client_retention_rate": 0.9, "employee_utilization_rate": 0.73, "gross_billings": 3051408, "net_revenue": 2405313, "new_client_acquisition": 3, "organic_growth": -0.05, "quarter": 3, "revenue_per_employee": 2635 }, { "average_project_size": 172658, "billable_hours_per_employee": 109, "client_concentration": 0.34, "client_retention_rate": 0.88, "employee_utilization_rate": 0.62, "gross_billings": 2991021, "net_revenue": 2358765, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 2584 } ], "balance_sheet": [ { "assets": 2996221, "current_assets": 1075561, "current_liabilities": 773117, "equity": 1950055, "fixed_assets": 1920660, "liabilities": 1453986, "long_term_liabilities": 680869, "quarter": 1 }, { "assets": 3053959, "current_assets": 1090672, "current_liabilities": 618318, "equity": 2015350, "fixed_assets": 1963287, "liabilities": 1474163, "long_term_liabilities": 855845, "quarter": 2 }, { "assets": 3112809, "current_assets": 1275886, "current_liabilities": 778749, "equity": 2016680, "fixed_assets": 1836923, "liabilities": 1494620, "long_term_liabilities": 715871, "quarter": 3 }, { "assets": 3172793, "current_assets": 1362276, "current_liabilities": 615636, "equity": 2023587, "fixed_assets": 1810517, "liabilities": 1515361, "long_term_liabilities": 899725, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 81075, "financing_cash_flow": 136568, "investing_cash_flow": -348369, "net_cash_flow": -16482, "operating_cash_flow": 594068, "quarter": 1 }, { "change_in_working_capital": -52422, "financing_cash_flow": 197886, "investing_cash_flow": -260385, "net_cash_flow": 279789, "operating_cash_flow": 561088, "quarter": 2 }, { "change_in_working_capital": -91899, "financing_cash_flow": 177430, "investing_cash_flow": -250453, "net_cash_flow": 258591, "operating_cash_flow": 541339, "quarter": 3 }, { "change_in_working_capital": 19092, "financing_cash_flow": 35858, "investing_cash_flow": -312414, "net_cash_flow": 378064, "operating_cash_flow": 545003, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8347795439655487, "current_ratio": 1.3912008143657428, "debt_to_equity_ratio": 0.7456128160487782, "profit_margin": 0.16305077915099409, "quarter": 1, "return_on_assets": 0.13611145506289424, "return_on_equity": 0.2091325629277123 }, { "asset_turnover_ratio": 0.8031476519494859, "current_ratio": 1.763933768708011, "debt_to_equity_ratio": 0.731467487036991, "profit_margin": 0.17757564885558427, "quarter": 2, "return_on_assets": 0.14261946542176893, "return_on_equity": 0.21611829210807057 }, { "asset_turnover_ratio": 0.7727146124288384, "current_ratio": 1.6383789898927639, "debt_to_equity_ratio": 0.7411289842711783, "profit_margin": 0.16567116213149807, "quarter": 3, "return_on_assets": 0.12801652783707576, "return_on_equity": 0.19759753654521292 }, { "asset_turnover_ratio": 0.7434348852887661, "current_ratio": 2.212794573416759, "debt_to_equity_ratio": 0.7488489499092453, "profit_margin": 0.15523165724436305, "quarter": 4, "return_on_assets": 0.11540462929664809, "return_on_equity": 0.18094354233349 } ], "income_statement": [ { "depreciation": 186248, "expenses": 1933689, "income_tax": 159675, "marketing_expense": 206037, "net_income": 567495, "net_profit": 407820, "operational_expense": 1179613, "product_revenue": 692190, "quarter": 1, "rd_expense": 383236, "revenue": 2501184, "salaries_expense": 864789, "service_revenue": 1808994 }, { "depreciation": 125534, "expenses": 1905991, "income_tax": 111235, "marketing_expense": 254648, "net_income": 546789, "net_profit": 435554, "operational_expense": 1259648, "product_revenue": 585094, "quarter": 2, "rd_expense": 283030, "revenue": 2452780, "salaries_expense": 661101, "service_revenue": 1867686 }, { "depreciation": 142848, "expenses": 1878691, "income_tax": 128131, "marketing_expense": 343191, "net_income": 526622, "net_profit": 398491, "operational_expense": 947892, "product_revenue": 739751, "quarter": 3, "rd_expense": 281612, "revenue": 2405313, "salaries_expense": 898939, "service_revenue": 1665562 }, { "depreciation": 178848, "expenses": 1851782, "income_tax": 140828, "marketing_expense": 258377, "net_income": 506983, "net_profit": 366155, "operational_expense": 1124889, "product_revenue": 691821, "quarter": 4, "rd_expense": 320119, "revenue": 2358765, "salaries_expense": 617470, "service_revenue": 1666944 } ], "market_conditions": { "gdp_growth": [ 0.015387148752078519, 0.024990498800510606, 0.01320965032598631, 0.01477651750751059 ], "inflation_rate": [ 0.015021959997631878, 0.021210869549624957, 0.02242268395854141, 0.017151311264515533 ], "interest_rate": [ 0.018791709612452783, 0.023570588685623062, 0.020025872474859124, 0.017813208605455287 ], "year": 2003 }, "random_event": null, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 120352, "billable_hours_per_employee": 81, "client_concentration": 0.13, "client_retention_rate": 0.77, "employee_utilization_rate": 0.76, "gross_billings": 2654974, "net_revenue": 2219742, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 2431 }, { "average_project_size": 165772, "billable_hours_per_employee": 135, "client_concentration": 0.23, "client_retention_rate": 0.7, "employee_utilization_rate": 0.64, "gross_billings": 2675879, "net_revenue": 2221010, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 2433 }, { "average_project_size": 171299, "billable_hours_per_employee": 86, "client_concentration": 0.19, "client_retention_rate": 0.71, "employee_utilization_rate": 0.61, "gross_billings": 2574136, "net_revenue": 2222278, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 3, "revenue_per_employee": 2434 }, { "average_project_size": 151016, "billable_hours_per_employee": 101, "client_concentration": 0.19, "client_retention_rate": 0.84, "employee_utilization_rate": 0.64, "gross_billings": 2637117, "net_revenue": 2223548, "new_client_acquisition": 2, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 2435 } ], "balance_sheet": [ { "assets": 2222802, "current_assets": 936500, "current_liabilities": 423537, "equity": 1652882, "fixed_assets": 1286302, "liabilities": 942991, "long_term_liabilities": 519454, "quarter": 1 }, { "assets": 2293783, "current_assets": 1097247, "current_liabilities": 439898, "equity": 1724028, "fixed_assets": 1196536, "liabilities": 955015, "long_term_liabilities": 515117, "quarter": 2 }, { "assets": 2367032, "current_assets": 881216, "current_liabilities": 550759, "equity": 1817377, "fixed_assets": 1485816, "liabilities": 967192, "long_term_liabilities": 416433, "quarter": 3 }, { "assets": 2442620, "current_assets": 1093921, "current_liabilities": 441613, "equity": 1888587, "fixed_assets": 1348699, "liabilities": 979525, "long_term_liabilities": 537912, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 95350, "financing_cash_flow": -31781, "investing_cash_flow": -481601, "net_cash_flow": 404084, "operating_cash_flow": 464945, "quarter": 1 }, { "change_in_working_capital": -34344, "financing_cash_flow": -144414, "investing_cash_flow": -216206, "net_cash_flow": -105310, "operating_cash_flow": 479391, "quarter": 2 }, { "change_in_working_capital": 71153, "financing_cash_flow": 104617, "investing_cash_flow": -373701, "net_cash_flow": 6327, "operating_cash_flow": 517606, "quarter": 3 }, { "change_in_working_capital": -43779, "financing_cash_flow": -55889, "investing_cash_flow": -177989, "net_cash_flow": 179071, "operating_cash_flow": 514644, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9986233591655937, "current_ratio": 2.2111409392803933, "debt_to_equity_ratio": 0.5705132005793517, "profit_margin": 0.16806953240511735, "quarter": 1, "return_on_assets": 0.1678381610237889, "return_on_equity": 0.22570939728304865 }, { "asset_turnover_ratio": 0.9682738079408558, "current_ratio": 2.4943214108725202, "debt_to_equity_ratio": 0.5539440194706815, "profit_margin": 0.17346162331551862, "quarter": 2, "return_on_assets": 0.16795834653931954, "return_on_equity": 0.22346504813146886 }, { "asset_turnover_ratio": 0.9388457781728342, "current_ratio": 1.600002905081896, "debt_to_equity_ratio": 0.5321911744233585, "profit_margin": 0.18788693403795564, "quarter": 3, "return_on_assets": 0.17639685479537243, "return_on_equity": 0.22974704753058942 }, { "asset_turnover_ratio": 0.9103126970220501, "current_ratio": 2.4771032555653933, "debt_to_equity_ratio": 0.5186549520885191, "profit_margin": 0.19135723627283963, "quarter": 4, "return_on_assets": 0.17419492184621432, "return_on_equity": 0.22529647826655588 } ], "income_statement": [ { "depreciation": 91874, "expenses": 1700076, "income_tax": 146595, "marketing_expense": 306198, "net_income": 519666, "net_profit": 373071, "operational_expense": 1042132, "product_revenue": 475817, "quarter": 1, "rd_expense": 200698, "revenue": 2219742, "salaries_expense": 521147, "service_revenue": 1743925 }, { "depreciation": 94131, "expenses": 1696876, "income_tax": 138874, "marketing_expense": 265237, "net_income": 524134, "net_profit": 385260, "operational_expense": 883970, "product_revenue": 536711, "quarter": 2, "rd_expense": 200469, "revenue": 2221010, "salaries_expense": 538314, "service_revenue": 1684299 }, { "depreciation": 100069, "expenses": 1693683, "income_tax": 111058, "marketing_expense": 321693, "net_income": 528595, "net_profit": 417537, "operational_expense": 1116357, "product_revenue": 884862, "quarter": 3, "rd_expense": 258319, "revenue": 2222278, "salaries_expense": 834103, "service_revenue": 1337416 }, { "depreciation": 89152, "expenses": 1690496, "income_tax": 107560, "marketing_expense": 205641, "net_income": 533052, "net_profit": 425492, "operational_expense": 1129853, "product_revenue": 701946, "quarter": 4, "rd_expense": 223129, "revenue": 2223548, "salaries_expense": 794499, "service_revenue": 1521602 } ], "market_conditions": { "gdp_growth": [ 0.037560208902628844, 0.03514831578127555, 0.03965239193873465, 0.023505828380253193 ], "inflation_rate": [ 0.015670212585602222, 0.011443082051920626, 0.021070276633109054, 0.01645348012993539 ], "interest_rate": [ 0.024076170486892975, 0.022263129451981778, 0.01968253885181754, 0.025822389158412704 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 64426, "billable_hours_per_employee": 104, "client_concentration": 0.1, "client_retention_rate": 0.81, "employee_utilization_rate": 0.71, "gross_billings": 1371816, "net_revenue": 1075117, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 1178 }, { "average_project_size": 180182, "billable_hours_per_employee": 116, "client_concentration": 0.14, "client_retention_rate": 0.74, "employee_utilization_rate": 0.6, "gross_billings": 1284844, "net_revenue": 1091413, "new_client_acquisition": 1, "organic_growth": -0.04, "quarter": 2, "revenue_per_employee": 1195 }, { "average_project_size": 184036, "billable_hours_per_employee": 146, "client_concentration": 0.12, "client_retention_rate": 0.66, "employee_utilization_rate": 0.65, "gross_billings": 1312774, "net_revenue": 1107957, "new_client_acquisition": 2, "organic_growth": 0, "quarter": 3, "revenue_per_employee": 1214 }, { "average_project_size": 53099, "billable_hours_per_employee": 105, "client_concentration": 0.25, "client_retention_rate": 0.66, "employee_utilization_rate": 0.72, "gross_billings": 1249717, "net_revenue": 1124751, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 1232 } ], "balance_sheet": [ { "assets": 1455350, "current_assets": 570527, "current_liabilities": 474632, "equity": 894920, "fixed_assets": 884823, "liabilities": 808434, "long_term_liabilities": 333802, "quarter": 1 }, { "assets": 1484048, "current_assets": 666782, "current_liabilities": 430560, "equity": 916515, "fixed_assets": 817266, "liabilities": 830294, "long_term_liabilities": 399734, "quarter": 2 }, { "assets": 1513311, "current_assets": 639500, "current_liabilities": 393545, "equity": 908440, "fixed_assets": 873811, "liabilities": 852746, "long_term_liabilities": 459201, "quarter": 3 }, { "assets": 1543152, "current_assets": 580143, "current_liabilities": 430786, "equity": 929039, "fixed_assets": 963009, "liabilities": 875805, "long_term_liabilities": 445019, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -80935, "financing_cash_flow": 92375, "investing_cash_flow": -402649, "net_cash_flow": 70908, "operating_cash_flow": 291831, "quarter": 1 }, { "change_in_working_capital": -92422, "financing_cash_flow": 28392, "investing_cash_flow": -200239, "net_cash_flow": -95769, "operating_cash_flow": 315550, "quarter": 2 }, { "change_in_working_capital": -52524, "financing_cash_flow": -32080, "investing_cash_flow": -395122, "net_cash_flow": 94649, "operating_cash_flow": 292409, "quarter": 3 }, { "change_in_working_capital": -97831, "financing_cash_flow": 19877, "investing_cash_flow": -156831, "net_cash_flow": 43706, "operating_cash_flow": 329472, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7387343250764421, "current_ratio": 1.2020407389303713, "debt_to_equity_ratio": 0.9033589594600635, "profit_margin": 0.23067628918527006, "quarter": 1, "return_on_assets": 0.17040849280241865, "return_on_equity": 0.2771242122200867 }, { "asset_turnover_ratio": 0.7354297165590331, "current_ratio": 1.5486389817911557, "debt_to_equity_ratio": 0.9059251621631943, "profit_margin": 0.24075304215727686, "quarter": 2, "return_on_assets": 0.17705694155445106, "return_on_equity": 0.28669579875943113 }, { "asset_turnover_ratio": 0.7321409809351812, "current_ratio": 1.624973001816819, "debt_to_equity_ratio": 0.9386927039760469, "profit_margin": 0.2237225812915122, "quarter": 3, "return_on_assets": 0.16379647012411858, "return_on_equity": 0.27285786623222225 }, { "asset_turnover_ratio": 0.7288659833898411, "current_ratio": 1.346708110291421, "debt_to_equity_ratio": 0.9426999297123156, "profit_margin": 0.23266660798701225, "quarter": 4, "return_on_assets": 0.16958277603243233, "return_on_equity": 0.28168031697269974 } ], "income_statement": [ { "depreciation": 43827, "expenses": 743426, "income_tax": 83687, "marketing_expense": 141182, "net_income": 331691, "net_profit": 248004, "operational_expense": 497616, "product_revenue": 403334, "quarter": 1, "rd_expense": 115116, "revenue": 1075117, "salaries_expense": 307736, "service_revenue": 671783 }, { "depreciation": 52789, "expenses": 754607, "income_tax": 74045, "marketing_expense": 147544, "net_income": 336806, "net_profit": 262761, "operational_expense": 428563, "product_revenue": 254985, "quarter": 2, "rd_expense": 129305, "revenue": 1091413, "salaries_expense": 293673, "service_revenue": 836428 }, { "depreciation": 44534, "expenses": 765957, "income_tax": 94125, "marketing_expense": 151060, "net_income": 342000, "net_profit": 247875, "operational_expense": 386544, "product_revenue": 441606, "quarter": 3, "rd_expense": 92050, "revenue": 1107957, "salaries_expense": 313447, "service_revenue": 666351 }, { "depreciation": 67780, "expenses": 777477, "income_tax": 85582, "marketing_expense": 119650, "net_income": 347274, "net_profit": 261692, "operational_expense": 423563, "product_revenue": 247738, "quarter": 4, "rd_expense": 109436, "revenue": 1124751, "salaries_expense": 337640, "service_revenue": 877013 } ], "market_conditions": { "gdp_growth": [ 0.019219984210227865, 0.01892881923449504, 0.01964284265366952, 0.008077001546103222 ], "inflation_rate": [ 0.018382088911089216, 0.021062231946724304, 0.015788044996033004, 0.01976797294424318 ], "interest_rate": [ 0.033831708389626944, 0.029250055757962322, 0.03203438722594594, 0.02421493173618826 ], "year": 2005 }, "random_event": null, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 187873, "billable_hours_per_employee": 150, "client_concentration": 0.28, "client_retention_rate": 0.89, "employee_utilization_rate": 0.64, "gross_billings": 5760292, "net_revenue": 4478593, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 4905 }, { "average_project_size": 119594, "billable_hours_per_employee": 151, "client_concentration": 0.18, "client_retention_rate": 0.69, "employee_utilization_rate": 0.62, "gross_billings": 5487512, "net_revenue": 4362981, "new_client_acquisition": 4, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 4779 }, { "average_project_size": 128138, "billable_hours_per_employee": 136, "client_concentration": 0.23, "client_retention_rate": 0.75, "employee_utilization_rate": 0.75, "gross_billings": 5339733, "net_revenue": 4250354, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 3, "revenue_per_employee": 4655 }, { "average_project_size": 55636, "billable_hours_per_employee": 84, "client_concentration": 0.35, "client_retention_rate": 0.76, "employee_utilization_rate": 0.61, "gross_billings": 5178405, "net_revenue": 4140635, "new_client_acquisition": 5, "organic_growth": -0.05, "quarter": 4, "revenue_per_employee": 4535 } ], "balance_sheet": [ { "assets": 6624808, "current_assets": 2351476, "current_liabilities": 1668601, "equity": 4922269, "fixed_assets": 4273332, "liabilities": 2866003, "long_term_liabilities": 1197402, "quarter": 1 }, { "assets": 6738060, "current_assets": 3198507, "current_liabilities": 1719191, "equity": 4956857, "fixed_assets": 3539553, "liabilities": 2946165, "long_term_liabilities": 1226974, "quarter": 2 }, { "assets": 6853249, "current_assets": 2225199, "current_liabilities": 1252794, "equity": 4990410, "fixed_assets": 4628050, "liabilities": 3028569, "long_term_liabilities": 1775775, "quarter": 3 }, { "assets": 6970406, "current_assets": 2739444, "current_liabilities": 1343647, "equity": 4964527, "fixed_assets": 4230962, "liabilities": 3113278, "long_term_liabilities": 1769631, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -28361, "financing_cash_flow": -66148, "investing_cash_flow": -216299, "net_cash_flow": 1030446, "operating_cash_flow": 1422937, "quarter": 1 }, { "change_in_working_capital": 7010, "financing_cash_flow": 183485, "investing_cash_flow": -202937, "net_cash_flow": 1240078, "operating_cash_flow": 1385872, "quarter": 2 }, { "change_in_working_capital": 20548, "financing_cash_flow": -120303, "investing_cash_flow": -161833, "net_cash_flow": 918816, "operating_cash_flow": 1381576, "quarter": 3 }, { "change_in_working_capital": -10569, "financing_cash_flow": -35371, "investing_cash_flow": -216898, "net_cash_flow": 772288, "operating_cash_flow": 1277835, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6760336299557662, "current_ratio": 1.4092500244216561, "debt_to_equity_ratio": 0.5822524124545001, "profit_margin": 0.25978337393016065, "quarter": 1, "return_on_assets": 0.17562229728016268, "return_on_equity": 0.23636741510876386 }, { "asset_turnover_ratio": 0.6475129339899022, "current_ratio": 1.8604721639422264, "debt_to_equity_ratio": 0.5943615077053866, "profit_margin": 0.2670105599818106, "quarter": 2, "return_on_assets": 0.17289279110010894, "return_on_equity": 0.23502029612716283 }, { "asset_turnover_ratio": 0.6201954722497315, "current_ratio": 1.7761890622081524, "debt_to_equity_ratio": 0.606877791604297, "profit_margin": 0.2742665669730098, "quarter": 3, "return_on_assets": 0.1700988830261384, "return_on_equity": 0.23359403335597675 }, { "asset_turnover_ratio": 0.594030677696536, "current_ratio": 2.0388122773317696, "debt_to_equity_ratio": 0.6271046566974054, "profit_margin": 0.26744665975146326, "quarter": 4, "return_on_assets": 0.15887152053983655, "return_on_equity": 0.22306233806362621 } ], "income_statement": [ { "depreciation": 259473, "expenses": 2862902, "income_tax": 452227, "marketing_expense": 555054, "net_income": 1615691, "net_profit": 1163464, "operational_expense": 1960207, "product_revenue": 1139237, "quarter": 1, "rd_expense": 306211, "revenue": 4478593, "salaries_expense": 894389, "service_revenue": 3339356 }, { "depreciation": 220910, "expenses": 2791118, "income_tax": 406901, "marketing_expense": 416651, "net_income": 1571863, "net_profit": 1164962, "operational_expense": 1490096, "product_revenue": 922535, "quarter": 2, "rd_expense": 515534, "revenue": 4362981, "salaries_expense": 1027030, "service_revenue": 3440446 }, { "depreciation": 215846, "expenses": 2721134, "income_tax": 363490, "marketing_expense": 439957, "net_income": 1529220, "net_profit": 1165730, "operational_expense": 1490087, "product_revenue": 1350411, "quarter": 3, "rd_expense": 468208, "revenue": 4250354, "salaries_expense": 840259, "service_revenue": 2899943 }, { "depreciation": 170436, "expenses": 2652905, "income_tax": 380331, "marketing_expense": 361459, "net_income": 1487730, "net_profit": 1107399, "operational_expense": 1584836, "product_revenue": 1315357, "quarter": 4, "rd_expense": 420592, "revenue": 4140635, "salaries_expense": 1057778, "service_revenue": 2825278 } ], "market_conditions": { "gdp_growth": [ 0.024086436552410665, 0.015151643352249118, 0.024980593518027255, 0.01563118651741806 ], "inflation_rate": [ 0.009758336540583584, 0.01665856716899797, 0.014840225479204569, 0.015122025644818387 ], "interest_rate": [ 0.03612469030856455, 0.03522547834858649, 0.03923512713861862, 0.039487205287652344 ], "year": 2006 }, "random_event": null, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 80659, "billable_hours_per_employee": 111, "client_concentration": 0.12, "client_retention_rate": 0.83, "employee_utilization_rate": 0.75, "gross_billings": 3952566, "net_revenue": 3245991, "new_client_acquisition": 2, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 3555 }, { "average_project_size": 51049, "billable_hours_per_employee": 111, "client_concentration": 0.21, "client_retention_rate": 0.8, "employee_utilization_rate": 0.61, "gross_billings": 3886645, "net_revenue": 3180060, "new_client_acquisition": 1, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 3483 }, { "average_project_size": 160798, "billable_hours_per_employee": 114, "client_concentration": 0.34, "client_retention_rate": 0.88, "employee_utilization_rate": 0.75, "gross_billings": 3433659, "net_revenue": 3115469, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 3412 }, { "average_project_size": 132389, "billable_hours_per_employee": 143, "client_concentration": 0.31, "client_retention_rate": 0.81, "employee_utilization_rate": 0.72, "gross_billings": 3789457, "net_revenue": 3052190, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 3343 } ], "balance_sheet": [ { "assets": 4218069, "current_assets": 1924198, "current_liabilities": 1074169, "equity": 2366918, "fixed_assets": 2293871, "liabilities": 2459480, "long_term_liabilities": 1385311, "quarter": 1 }, { "assets": 4326961, "current_assets": 1803993, "current_liabilities": 1127054, "equity": 2448295, "fixed_assets": 2522968, "liabilities": 2500142, "long_term_liabilities": 1373088, "quarter": 2 }, { "assets": 4438663, "current_assets": 1782998, "current_liabilities": 1488157, "equity": 2507668, "fixed_assets": 2655665, "liabilities": 2541477, "long_term_liabilities": 1053320, "quarter": 3 }, { "assets": 4553248, "current_assets": 1707824, "current_liabilities": 1323130, "equity": 2569247, "fixed_assets": 2845424, "liabilities": 2583495, "long_term_liabilities": 1260365, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -58585, "financing_cash_flow": 152241, "investing_cash_flow": -499708, "net_cash_flow": 609465, "operating_cash_flow": 796463, "quarter": 1 }, { "change_in_working_capital": -62113, "financing_cash_flow": 138404, "investing_cash_flow": -494070, "net_cash_flow": 761937, "operating_cash_flow": 829801, "quarter": 2 }, { "change_in_working_capital": -13370, "financing_cash_flow": -117395, "investing_cash_flow": -361259, "net_cash_flow": 245801, "operating_cash_flow": 759703, "quarter": 3 }, { "change_in_working_capital": 87422, "financing_cash_flow": 129465, "investing_cash_flow": -364560, "net_cash_flow": 459726, "operating_cash_flow": 720972, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7695443104415788, "current_ratio": 1.791336372581968, "debt_to_equity_ratio": 1.039106551219772, "profit_margin": 0.18740933046333152, "quarter": 1, "return_on_assets": 0.14421978398172244, "return_on_equity": 0.25701312846494895 }, { "asset_turnover_ratio": 0.7349407586525508, "current_ratio": 1.6006269442280494, "debt_to_equity_ratio": 1.021176778125185, "profit_margin": 0.19542901706257115, "quarter": 2, "return_on_assets": 0.14362875006268833, "return_on_equity": 0.2538403256143561 }, { "asset_turnover_ratio": 0.7018935656975985, "current_ratio": 1.1981249290229459, "debt_to_equity_ratio": 1.013482247251231, "profit_margin": 0.19595187755037846, "quarter": 3, "return_on_assets": 0.13753736203897435, "return_on_equity": 0.24344610211559106 }, { "asset_turnover_ratio": 0.670332474752089, "current_ratio": 1.2907454293984717, "debt_to_equity_ratio": 1.005545593708974, "profit_margin": 0.19641437787293714, "quarter": 4, "return_on_assets": 0.13166293599645792, "return_on_equity": 0.23333451396459742 } ], "income_statement": [ { "depreciation": 188134, "expenses": 2386089, "income_tax": 251573, "marketing_expense": 450888, "net_income": 859902, "net_profit": 608329, "operational_expense": 1417512, "product_revenue": 1212263, "quarter": 1, "rd_expense": 351625, "revenue": 3245991, "salaries_expense": 1081631, "service_revenue": 2033728 }, { "depreciation": 208325, "expenses": 2343506, "income_tax": 215078, "marketing_expense": 335061, "net_income": 836554, "net_profit": 621476, "operational_expense": 1555914, "product_revenue": 856785, "quarter": 2, "rd_expense": 374927, "revenue": 3180060, "salaries_expense": 722965, "service_revenue": 2323275 }, { "depreciation": 149221, "expenses": 2301683, "income_tax": 203304, "marketing_expense": 335055, "net_income": 813786, "net_profit": 610482, "operational_expense": 1172985, "product_revenue": 1085207, "quarter": 3, "rd_expense": 376009, "revenue": 3115469, "salaries_expense": 768053, "service_revenue": 2030262 }, { "depreciation": 121478, "expenses": 2260606, "income_tax": 192090, "marketing_expense": 281600, "net_income": 791584, "net_profit": 599494, "operational_expense": 1456541, "product_revenue": 1007650, "quarter": 4, "rd_expense": 417206, "revenue": 3052190, "salaries_expense": 773822, "service_revenue": 2044540 } ], "market_conditions": { "gdp_growth": [ 0.022652897551721264, 0.02801853529334919, 0.014067334705447283, 0.017175737726591103 ], "inflation_rate": [ 0.011345411544249628, 0.015911627360963757, 0.011708654196116412, 0.016753608636999574 ], "interest_rate": [ 0.03483958065629668, 0.04423534162472581, 0.04017031372524707, 0.036148179353348464 ], "year": 2007 }, "random_event": null, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 139060, "billable_hours_per_employee": 121, "client_concentration": 0.31, "client_retention_rate": 0.9, "employee_utilization_rate": 0.79, "gross_billings": 3225938, "net_revenue": 2645212, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 2897 }, { "average_project_size": 156991, "billable_hours_per_employee": 109, "client_concentration": 0.35, "client_retention_rate": 0.79, "employee_utilization_rate": 0.63, "gross_billings": 3373778, "net_revenue": 2599984, "new_client_acquisition": 5, "organic_growth": 0.15, "quarter": 2, "revenue_per_employee": 2848 }, { "average_project_size": 115841, "billable_hours_per_employee": 119, "client_concentration": 0.13, "client_retention_rate": 0.83, "employee_utilization_rate": 0.62, "gross_billings": 2979629, "net_revenue": 2555529, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 3, "revenue_per_employee": 2799 }, { "average_project_size": 189361, "billable_hours_per_employee": 117, "client_concentration": 0.32, "client_retention_rate": 0.77, "employee_utilization_rate": 0.68, "gross_billings": 2970388, "net_revenue": 2511835, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 2751 } ], "balance_sheet": [ { "assets": 3260290, "current_assets": 1320759, "current_liabilities": 1111801, "equity": 2080438, "fixed_assets": 1939531, "liabilities": 1922859, "long_term_liabilities": 811058, "quarter": 1 }, { "assets": 3352322, "current_assets": 1519016, "current_liabilities": 817770, "equity": 2113225, "fixed_assets": 1833306, "liabilities": 1945504, "long_term_liabilities": 1127734, "quarter": 2 }, { "assets": 3446952, "current_assets": 1462245, "current_liabilities": 1149508, "equity": 2205758, "fixed_assets": 1984707, "liabilities": 1968417, "long_term_liabilities": 818909, "quarter": 3 }, { "assets": 3544254, "current_assets": 1311240, "current_liabilities": 1071469, "equity": 2229075, "fixed_assets": 2233014, "liabilities": 1991599, "long_term_liabilities": 920130, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -15036, "financing_cash_flow": -45630, "investing_cash_flow": -162538, "net_cash_flow": 539297, "operating_cash_flow": 886523, "quarter": 1 }, { "change_in_working_capital": 75835, "financing_cash_flow": -161898, "investing_cash_flow": -246930, "net_cash_flow": 651508, "operating_cash_flow": 839615, "quarter": 2 }, { "change_in_working_capital": 62558, "financing_cash_flow": 117966, "investing_cash_flow": -437472, "net_cash_flow": 545961, "operating_cash_flow": 838554, "quarter": 3 }, { "change_in_working_capital": 66343, "financing_cash_flow": -101779, "investing_cash_flow": -270129, "net_cash_flow": 599406, "operating_cash_flow": 765841, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8113425492824258, "current_ratio": 1.1879455046361713, "debt_to_equity_ratio": 0.9242568151514249, "profit_margin": 0.280887505424896, "quarter": 1, "return_on_assets": 0.22789598471301634, "return_on_equity": 0.35713969846734195 }, { "asset_turnover_ratio": 0.7755770477895619, "current_ratio": 1.857510057840224, "debt_to_equity_ratio": 0.9206326822747223, "profit_margin": 0.27169667197951985, "quarter": 2, "return_on_assets": 0.21072170274812502, "return_on_equity": 0.3342791231411705 }, { "asset_turnover_ratio": 0.7413880436977365, "current_ratio": 1.2720616124463684, "debt_to_equity_ratio": 0.8923993475258846, "profit_margin": 0.2845684787768012, "quarter": 3, "return_on_assets": 0.21097566777837348, "return_on_equity": 0.32969301256076144 }, { "asset_turnover_ratio": 0.7087062608943941, "current_ratio": 1.223777822783487, "debt_to_equity_ratio": 0.893464329374292, "profit_margin": 0.2692931661514391, "quarter": 4, "return_on_assets": 0.19084975286759923, "return_on_equity": 0.303453226113971 } ], "income_statement": [ { "depreciation": 143516, "expenses": 1710645, "income_tax": 191560, "marketing_expense": 267751, "net_income": 934567, "net_profit": 743007, "operational_expense": 1002280, "product_revenue": 712902, "quarter": 1, "rd_expense": 221835, "revenue": 2645212, "salaries_expense": 680987, "service_revenue": 1932310 }, { "depreciation": 133208, "expenses": 1665876, "income_tax": 227701, "marketing_expense": 280805, "net_income": 934108, "net_profit": 706407, "operational_expense": 921463, "product_revenue": 943397, "quarter": 2, "rd_expense": 264339, "revenue": 2599984, "salaries_expense": 522651, "service_revenue": 1656587 }, { "depreciation": 111331, "expenses": 1622279, "income_tax": 206027, "marketing_expense": 302753, "net_income": 933250, "net_profit": 727223, "operational_expense": 996203, "product_revenue": 880164, "quarter": 3, "rd_expense": 235660, "revenue": 2555529, "salaries_expense": 630605, "service_revenue": 1675365 }, { "depreciation": 89421, "expenses": 1579823, "income_tax": 255592, "marketing_expense": 296859, "net_income": 932012, "net_profit": 676420, "operational_expense": 843998, "product_revenue": 891411, "quarter": 4, "rd_expense": 262932, "revenue": 2511835, "salaries_expense": 690852, "service_revenue": 1620424 } ], "market_conditions": { "gdp_growth": [ 0.027215688764280026, 0.0358818173892754, 0.03857237265308603, 0.0378468374640719 ], "inflation_rate": [ 0.011508491164385709, 0.010055572973803469, 0.014532235104155623, 0.009087819972279663 ], "interest_rate": [ 0.025135239419918638, 0.021592308351443164, 0.022588131212728582, 0.02013623787510302 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 130095, "billable_hours_per_employee": 111, "client_concentration": 0.29, "client_retention_rate": 0.63, "employee_utilization_rate": 0.78, "gross_billings": 5186906, "net_revenue": 4300499, "new_client_acquisition": 4, "organic_growth": -0.04, "quarter": 1, "revenue_per_employee": 4710 }, { "average_project_size": 154299, "billable_hours_per_employee": 143, "client_concentration": 0.29, "client_retention_rate": 0.82, "employee_utilization_rate": 0.73, "gross_billings": 5085449, "net_revenue": 4278650, "new_client_acquisition": 5, "organic_growth": -0.03, "quarter": 2, "revenue_per_employee": 4686 }, { "average_project_size": 79598, "billable_hours_per_employee": 128, "client_concentration": 0.37, "client_retention_rate": 0.61, "employee_utilization_rate": 0.66, "gross_billings": 5195920, "net_revenue": 4256913, "new_client_acquisition": 2, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 4663 }, { "average_project_size": 146543, "billable_hours_per_employee": 138, "client_concentration": 0.24, "client_retention_rate": 0.82, "employee_utilization_rate": 0.67, "gross_billings": 5104301, "net_revenue": 4235286, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 4, "revenue_per_employee": 4639 } ], "balance_sheet": [ { "assets": 5429357, "current_assets": 1780947, "current_liabilities": 1705999, "equity": 3138094, "fixed_assets": 3648410, "liabilities": 2962588, "long_term_liabilities": 1256589, "quarter": 1 }, { "assets": 5508874, "current_assets": 2625512, "current_liabilities": 1600792, "equity": 3155056, "fixed_assets": 2883362, "liabilities": 3012608, "long_term_liabilities": 1411816, "quarter": 2 }, { "assets": 5589556, "current_assets": 2280638, "current_liabilities": 1462845, "equity": 3228217, "fixed_assets": 3308918, "liabilities": 3063473, "long_term_liabilities": 1600628, "quarter": 3 }, { "assets": 5671419, "current_assets": 1937900, "current_liabilities": 1420091, "equity": 3264451, "fixed_assets": 3733519, "liabilities": 3115197, "long_term_liabilities": 1695106, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 43961, "financing_cash_flow": 157018, "investing_cash_flow": -421289, "net_cash_flow": 998696, "operating_cash_flow": 980892, "quarter": 1 }, { "change_in_working_capital": -49795, "financing_cash_flow": -168841, "investing_cash_flow": -328842, "net_cash_flow": 513044, "operating_cash_flow": 887231, "quarter": 2 }, { "change_in_working_capital": -21197, "financing_cash_flow": 62488, "investing_cash_flow": -474571, "net_cash_flow": 429912, "operating_cash_flow": 891848, "quarter": 3 }, { "change_in_working_capital": -44153, "financing_cash_flow": -61551, "investing_cash_flow": -431118, "net_cash_flow": 525226, "operating_cash_flow": 892801, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7920825615261623, "current_ratio": 1.043932030440815, "debt_to_equity_ratio": 0.9440724210300903, "profit_margin": 0.15610397770119236, "quarter": 1, "return_on_assets": 0.12364723852198335, "return_on_equity": 0.2139276261322956 }, { "asset_turnover_ratio": 0.7766832205637667, "current_ratio": 1.6401331340986212, "debt_to_equity_ratio": 0.9548508806182838, "profit_margin": 0.15397146296144812, "quarter": 2, "return_on_assets": 0.11958705172781225, "return_on_equity": 0.20880453468971708 }, { "asset_turnover_ratio": 0.7615833887342751, "current_ratio": 1.5590428240859422, "debt_to_equity_ratio": 0.9489674950599666, "profit_margin": 0.16493971100654395, "quarter": 3, "return_on_assets": 0.12561534404521577, "return_on_equity": 0.2174990095151596 }, { "asset_turnover_ratio": 0.7467771293216037, "current_ratio": 1.3646308581633149, "debt_to_equity_ratio": 0.9542789890244945, "profit_margin": 0.1672210566181363, "quarter": 4, "return_on_assets": 0.12487686062341717, "return_on_equity": 0.21695194689704334 } ], "income_statement": [ { "depreciation": 309567, "expenses": 3359459, "income_tax": 269715, "marketing_expense": 628582, "net_income": 941040, "net_profit": 671325, "operational_expense": 2217995, "product_revenue": 1669686, "quarter": 1, "rd_expense": 399182, "revenue": 4300499, "salaries_expense": 1028074, "service_revenue": 2630813 }, { "depreciation": 228441, "expenses": 3349987, "income_tax": 269873, "marketing_expense": 566359, "net_income": 928663, "net_profit": 658790, "operational_expense": 1972425, "product_revenue": 906352, "quarter": 2, "rd_expense": 584906, "revenue": 4278650, "salaries_expense": 1201435, "service_revenue": 3372298 }, { "depreciation": 189714, "expenses": 3340542, "income_tax": 214237, "marketing_expense": 435005, "net_income": 916371, "net_profit": 702134, "operational_expense": 1745462, "product_revenue": 852168, "quarter": 3, "rd_expense": 483901, "revenue": 4256913, "salaries_expense": 1012253, "service_revenue": 3404745 }, { "depreciation": 184572, "expenses": 3331124, "income_tax": 195933, "marketing_expense": 349702, "net_income": 904162, "net_profit": 708229, "operational_expense": 2272031, "product_revenue": 1296975, "quarter": 4, "rd_expense": 379818, "revenue": 4235286, "salaries_expense": 1138494, "service_revenue": 2938311 } ], "market_conditions": { "gdp_growth": [ 0.016805113813775942, 0.012523016099104799, 0.020549927681420815, 0.015751565449071032 ], "inflation_rate": [ 0.01635250822467078, 0.019110722695583553, 0.01883905466169056, 0.0181243236345662 ], "interest_rate": [ 0.025676978331803206, 0.03336174505204021, 0.02797041274546897, 0.03140851748618299 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 85920, "billable_hours_per_employee": 125, "client_concentration": 0.36, "client_retention_rate": 0.75, "employee_utilization_rate": 0.7, "gross_billings": 5766820, "net_revenue": 4878208, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 1, "revenue_per_employee": 5343 }, { "average_project_size": 69794, "billable_hours_per_employee": 80, "client_concentration": 0.35, "client_retention_rate": 0.85, "employee_utilization_rate": 0.71, "gross_billings": 5867073, "net_revenue": 4876996, "new_client_acquisition": 3, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 5342 }, { "average_project_size": 50243, "billable_hours_per_employee": 115, "client_concentration": 0.38, "client_retention_rate": 0.62, "employee_utilization_rate": 0.73, "gross_billings": 5424119, "net_revenue": 4875786, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 5340 }, { "average_project_size": 120417, "billable_hours_per_employee": 152, "client_concentration": 0.34, "client_retention_rate": 0.76, "employee_utilization_rate": 0.73, "gross_billings": 5867232, "net_revenue": 4874575, "new_client_acquisition": 5, "organic_growth": 0.04, "quarter": 4, "revenue_per_employee": 5339 } ], "balance_sheet": [ { "assets": 6161513, "current_assets": 2463067, "current_liabilities": 1646957, "equity": 3679844, "fixed_assets": 3698446, "liabilities": 3499984, "long_term_liabilities": 1853027, "quarter": 1 }, { "assets": 6318661, "current_assets": 2400045, "current_liabilities": 1827501, "equity": 3795064, "fixed_assets": 3918616, "liabilities": 3537117, "long_term_liabilities": 1709616, "quarter": 2 }, { "assets": 6479817, "current_assets": 2710553, "current_liabilities": 1642049, "equity": 4019768, "fixed_assets": 3769264, "liabilities": 3574644, "long_term_liabilities": 1932595, "quarter": 3 }, { "assets": 6645082, "current_assets": 2959740, "current_liabilities": 1805162, "equity": 4150446, "fixed_assets": 3685342, "liabilities": 3612569, "long_term_liabilities": 1807407, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 92900, "financing_cash_flow": 198980, "investing_cash_flow": -235268, "net_cash_flow": 1037620, "operating_cash_flow": 1322871, "quarter": 1 }, { "change_in_working_capital": -1990, "financing_cash_flow": 107135, "investing_cash_flow": -208397, "net_cash_flow": 809604, "operating_cash_flow": 1291045, "quarter": 2 }, { "change_in_working_capital": 60094, "financing_cash_flow": 186675, "investing_cash_flow": -286581, "net_cash_flow": 1157327, "operating_cash_flow": 1362497, "quarter": 3 }, { "change_in_working_capital": -85169, "financing_cash_flow": -152862, "investing_cash_flow": -239321, "net_cash_flow": 1121937, "operating_cash_flow": 1398714, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7917224227231201, "current_ratio": 1.4955259912675316, "debt_to_equity_ratio": 0.9511229280371668, "profit_margin": 0.2087477614730655, "quarter": 1, "return_on_assets": 0.16527028345148342, "return_on_equity": 0.276727763459538 }, { "asset_turnover_ratio": 0.771840109795414, "current_ratio": 1.31329339901866, "debt_to_equity_ratio": 0.9320309222716666, "profit_margin": 0.20781645094644327, "quarter": 2, "return_on_assets": 0.16040107231579603, "return_on_equity": 0.26706268985187076 }, { "asset_turnover_ratio": 0.7524573610643633, "current_ratio": 1.6507138337528295, "debt_to_equity_ratio": 0.8892662462112241, "profit_margin": 0.22859801476110722, "quarter": 3, "return_on_assets": 0.17201025893169514, "return_on_equity": 0.27727843994976825 }, { "asset_turnover_ratio": 0.7335613014256257, "current_ratio": 1.6395979972988575, "debt_to_equity_ratio": 0.8704050118951072, "profit_margin": 0.22933958345086494, "quarter": 4, "return_on_assets": 0.1682346433046274, "return_on_equity": 0.2693524985025706 } ], "income_statement": [ { "depreciation": 304556, "expenses": 3455870, "income_tax": 404023, "marketing_expense": 672402, "net_income": 1422338, "net_profit": 1018315, "operational_expense": 2035349, "product_revenue": 1310690, "quarter": 1, "rd_expense": 407350, "revenue": 4878208, "salaries_expense": 1232924, "service_revenue": 3567518 }, { "depreciation": 277525, "expenses": 3461092, "income_tax": 402384, "marketing_expense": 415403, "net_income": 1415904, "net_profit": 1013520, "operational_expense": 2001238, "product_revenue": 1597705, "quarter": 2, "rd_expense": 366251, "revenue": 4876996, "salaries_expense": 1072834, "service_revenue": 3279291 }, { "depreciation": 247902, "expenses": 3466323, "income_tax": 294868, "marketing_expense": 659840, "net_income": 1409463, "net_profit": 1114595, "operational_expense": 1738992, "product_revenue": 1909428, "quarter": 3, "rd_expense": 530093, "revenue": 4875786, "salaries_expense": 1095828, "service_revenue": 2966358 }, { "depreciation": 280781, "expenses": 3471561, "income_tax": 285081, "marketing_expense": 501072, "net_income": 1403014, "net_profit": 1117933, "operational_expense": 2163002, "product_revenue": 1779826, "quarter": 4, "rd_expense": 420838, "revenue": 4874575, "salaries_expense": 1572719, "service_revenue": 3094749 } ], "market_conditions": { "gdp_growth": [ 0.011494249602645102, 0.021909579406554962, 0.018401886658615644, 0.020070797387514147 ], "inflation_rate": [ 0.013776352734150128, 0.008226248063797965, 0.011680918020324112, 0.0090139083387496 ], "interest_rate": [ 0.02346293936498912, 0.025747690730700185, 0.02281906199431774, 0.029271680492032034 ], "year": 2010 }, "random_event": null, "year": 2010 } ]

{ "advertising_type": "Traditional Advertising", "financial_health": "Good", "founding_year": 2003, "industry": "Advertising", "location": "Oliviaview", "name": "Rivera-Decker", "num_employees": 787, "region": "Europe", "revenue_size": "Medium", "website": "www.rivera-decker.com" }

[ { "advertising_kpis": [ { "average_project_size": 176469, "billable_hours_per_employee": 88, "client_concentration": 0.1, "client_retention_rate": 0.76, "employee_utilization_rate": 0.64, "gross_billings": 18057626, "net_revenue": 16071769, "new_client_acquisition": 4, "organic_growth": -0.01, "quarter": 1, "revenue_per_employee": 20422 }, { "average_project_size": 155981, "billable_hours_per_employee": 122, "client_concentration": 0.22, "client_retention_rate": 0.74, "employee_utilization_rate": 0.63, "gross_billings": 21181011, "net_revenue": 16659819, "new_client_acquisition": 1, "organic_growth": 0.14, "quarter": 2, "revenue_per_employee": 21169 }, { "average_project_size": 195955, "billable_hours_per_employee": 143, "client_concentration": 0.22, "client_retention_rate": 0.85, "employee_utilization_rate": 0.73, "gross_billings": 21586402, "net_revenue": 17269385, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 21943 }, { "average_project_size": 155307, "billable_hours_per_employee": 107, "client_concentration": 0.22, "client_retention_rate": 0.66, "employee_utilization_rate": 0.7, "gross_billings": 21293417, "net_revenue": 17901255, "new_client_acquisition": 3, "organic_growth": 0.06, "quarter": 4, "revenue_per_employee": 22746 } ], "balance_sheet": [ { "assets": 23775411, "current_assets": 9419436, "current_liabilities": 6725906, "equity": 13014618, "fixed_assets": 14355975, "liabilities": 13768688, "long_term_liabilities": 7042782, "quarter": 1 }, { "assets": 24611585, "current_assets": 10118888, "current_liabilities": 7097810, "equity": 13556216, "fixed_assets": 14492697, "liabilities": 14009968, "long_term_liabilities": 6912158, "quarter": 2 }, { "assets": 25477167, "current_assets": 8879150, "current_liabilities": 6446857, "equity": 14283272, "fixed_assets": 16598017, "liabilities": 14255475, "long_term_liabilities": 7808618, "quarter": 3 }, { "assets": 26373191, "current_assets": 9731399, "current_liabilities": 6343544, "equity": 15289074, "fixed_assets": 16641792, "liabilities": 14505284, "long_term_liabilities": 8161740, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 59300, "financing_cash_flow": -49809, "investing_cash_flow": -288710, "net_cash_flow": 3853782, "operating_cash_flow": 3939224, "quarter": 1 }, { "change_in_working_capital": 13534, "financing_cash_flow": -188713, "investing_cash_flow": -432481, "net_cash_flow": 3663767, "operating_cash_flow": 3877962, "quarter": 2 }, { "change_in_working_capital": 61667, "financing_cash_flow": 61333, "investing_cash_flow": -430586, "net_cash_flow": 3631638, "operating_cash_flow": 4053009, "quarter": 3 }, { "change_in_working_capital": 32672, "financing_cash_flow": -185342, "investing_cash_flow": -385023, "net_cash_flow": 4490377, "operating_cash_flow": 4417402, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.675982804250997, "current_ratio": 1.4004709551397239, "debt_to_equity_ratio": 1.0579402330517884, "profit_margin": 0.18715394677462077, "quarter": 1, "return_on_assets": 0.12651284976734997, "return_on_equity": 0.231116656670215 }, { "asset_turnover_ratio": 0.6769096342230702, "current_ratio": 1.4256352311487628, "debt_to_equity_ratio": 1.0334718774029568, "profit_margin": 0.17734880553024016, "quarter": 2, "return_on_assets": 0.12004911508137327, "return_on_equity": 0.21795160242356718 }, { "asset_turnover_ratio": 0.6778377281901085, "current_ratio": 1.3772835352172383, "debt_to_equity_ratio": 0.9980538772908616, "profit_margin": 0.1772836728117417, "quarter": 3, "return_on_assets": 0.12016956202390949, "return_on_equity": 0.21434724480497186 }, { "asset_turnover_ratio": 0.6787671237811155, "current_ratio": 1.5340634509668412, "debt_to_equity_ratio": 0.948735286388175, "profit_margin": 0.19111324876384364, "quarter": 4, "return_on_assets": 0.12972139017989898, "return_on_equity": 0.22376548115340406 } ], "income_statement": [ { "depreciation": 931329, "expenses": 12286669, "income_tax": 777205, "marketing_expense": 2073700, "net_income": 3785100, "net_profit": 3007895, "operational_expense": 7915947, "product_revenue": 3278747, "quarter": 1, "rd_expense": 1759504, "revenue": 16071769, "salaries_expense": 5639106, "service_revenue": 12793022 }, { "depreciation": 923363, "expenses": 12717341, "income_tax": 987879, "marketing_expense": 1831081, "net_income": 3942478, "net_profit": 2954599, "operational_expense": 7380387, "product_revenue": 5402418, "quarter": 2, "rd_expense": 1821378, "revenue": 16659819, "salaries_expense": 3936766, "service_revenue": 11257401 }, { "depreciation": 991429, "expenses": 13163109, "income_tax": 1044696, "marketing_expense": 2521804, "net_income": 4106276, "net_profit": 3061580, "operational_expense": 6901875, "product_revenue": 3878651, "quarter": 3, "rd_expense": 2370989, "revenue": 17269385, "salaries_expense": 5954499, "service_revenue": 13390734 }, { "depreciation": 996235, "expenses": 13624502, "income_tax": 855586, "marketing_expense": 2443133, "net_income": 4276753, "net_profit": 3421167, "operational_expense": 8362604, "product_revenue": 6184003, "quarter": 4, "rd_expense": 1484965, "revenue": 17901255, "salaries_expense": 5360719, "service_revenue": 11717252 } ], "market_conditions": { "gdp_growth": [ 0.022545693425955055, 0.011094672028795946, 0.009761515495281705, 0.012022895549224914 ], "inflation_rate": [ 0.01636130453150222, 0.013269087589437355, 0.021032625934493388, 0.015180678625098544 ], "interest_rate": [ 0.027364870492955946, 0.025345389551100134, 0.028769558414401455, 0.02466028947690284 ], "year": 2003 }, "random_event": null, "year": 2003 }, { "advertising_kpis": [ { "average_project_size": 181809, "billable_hours_per_employee": 159, "client_concentration": 0.21, "client_retention_rate": 0.64, "employee_utilization_rate": 0.74, "gross_billings": 11844093, "net_revenue": 10362785, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 1, "revenue_per_employee": 13167 }, { "average_project_size": 154681, "billable_hours_per_employee": 133, "client_concentration": 0.4, "client_retention_rate": 0.74, "employee_utilization_rate": 0.66, "gross_billings": 12801207, "net_revenue": 10842192, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 13777 }, { "average_project_size": 170168, "billable_hours_per_employee": 145, "client_concentration": 0.31, "client_retention_rate": 0.63, "employee_utilization_rate": 0.72, "gross_billings": 12488219, "net_revenue": 11343777, "new_client_acquisition": 4, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 14414 }, { "average_project_size": 169556, "billable_hours_per_employee": 102, "client_concentration": 0.26, "client_retention_rate": 0.79, "employee_utilization_rate": 0.69, "gross_billings": 15240025, "net_revenue": 11868567, "new_client_acquisition": 5, "organic_growth": 0.12, "quarter": 4, "revenue_per_employee": 15081 } ], "balance_sheet": [ { "assets": 12565567, "current_assets": 4468483, "current_liabilities": 3099420, "equity": 9035624, "fixed_assets": 8097084, "liabilities": 5445270, "long_term_liabilities": 2345850, "quarter": 1 }, { "assets": 12997769, "current_assets": 4784261, "current_liabilities": 2372776, "equity": 9427462, "fixed_assets": 8213508, "liabilities": 5547330, "long_term_liabilities": 3174554, "quarter": 2 }, { "assets": 13444836, "current_assets": 4997400, "current_liabilities": 2508027, "equity": 9889844, "fixed_assets": 8447436, "liabilities": 5651303, "long_term_liabilities": 3143276, "quarter": 3 }, { "assets": 13907281, "current_assets": 4324377, "current_liabilities": 3281833, "equity": 10192595, "fixed_assets": 9582904, "liabilities": 5757225, "long_term_liabilities": 2475392, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -61153, "financing_cash_flow": -17768, "investing_cash_flow": -328910, "net_cash_flow": 1982103, "operating_cash_flow": 2353971, "quarter": 1 }, { "change_in_working_capital": 39822, "financing_cash_flow": -190365, "investing_cash_flow": -446736, "net_cash_flow": 2330212, "operating_cash_flow": 2467089, "quarter": 2 }, { "change_in_working_capital": -42188, "financing_cash_flow": 61713, "investing_cash_flow": -472559, "net_cash_flow": 2514673, "operating_cash_flow": 2605272, "quarter": 3 }, { "change_in_working_capital": -88081, "financing_cash_flow": 149783, "investing_cash_flow": -309236, "net_cash_flow": 2292375, "operating_cash_flow": 2797155, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8246969675144783, "current_ratio": 1.4417158694207304, "debt_to_equity_ratio": 0.6026445987570974, "profit_margin": 0.18482743779785069, "quarter": 1, "return_on_assets": 0.15242662746535832, "return_on_equity": 0.21197506669157548 }, { "asset_turnover_ratio": 0.8341579235636516, "current_ratio": 2.0163138029042775, "debt_to_equity_ratio": 0.588422419522879, "profit_margin": 0.18234532279081572, "quarter": 2, "return_on_assets": 0.15210479583073064, "return_on_equity": 0.20970893332691237 }, { "asset_turnover_ratio": 0.8437274355745209, "current_ratio": 1.992562281028075, "debt_to_equity_ratio": 0.571424887996211, "profit_margin": 0.18479832598965934, "quarter": 3, "return_on_assets": 0.15591941768571962, "return_on_equity": 0.21196603303348363 }, { "asset_turnover_ratio": 0.8534067155182957, "current_ratio": 1.317671252620106, "debt_to_equity_ratio": 0.5648438891175407, "profit_margin": 0.17209651342070192, "quarter": 4, "return_on_assets": 0.14686832027051153, "return_on_equity": 0.20039440397661243 } ], "income_statement": [ { "depreciation": 438644, "expenses": 7881986, "income_tax": 565472, "marketing_expense": 1028868, "net_income": 2480799, "net_profit": 1915327, "operational_expense": 5054254, "product_revenue": 3288143, "quarter": 1, "rd_expense": 992266, "revenue": 10362785, "salaries_expense": 3450470, "service_revenue": 7074642 }, { "depreciation": 490066, "expenses": 8252497, "income_tax": 612672, "marketing_expense": 969286, "net_income": 2589695, "net_profit": 1977023, "operational_expense": 5000645, "product_revenue": 2224455, "quarter": 2, "rd_expense": 1477479, "revenue": 10842192, "salaries_expense": 3672078, "service_revenue": 8617737 }, { "depreciation": 508961, "expenses": 8640426, "income_tax": 607040, "marketing_expense": 868020, "net_income": 2703351, "net_profit": 2096311, "operational_expense": 5635818, "product_revenue": 3150898, "quarter": 3, "rd_expense": 1463275, "revenue": 11343777, "salaries_expense": 4272951, "service_revenue": 8192879 }, { "depreciation": 754616, "expenses": 9046591, "income_tax": 779437, "marketing_expense": 1277950, "net_income": 2821976, "net_profit": 2042539, "operational_expense": 5440421, "product_revenue": 2760117, "quarter": 4, "rd_expense": 1609292, "revenue": 11868567, "salaries_expense": 3230700, "service_revenue": 9108450 } ], "market_conditions": { "gdp_growth": [ 0.019545046282659816, 0.006797071196424679, 0.01199017226895207, 0.006660888536506843 ], "inflation_rate": [ 0.016328861592201795, 0.019901136165032664, 0.016712273310978295, 0.023159558383125733 ], "interest_rate": [ 0.028136003346327043, 0.027663575169622766, 0.026113288539401213, 0.020819751064750976 ], "year": 2004 }, "random_event": null, "year": 2004 }, { "advertising_kpis": [ { "average_project_size": 148616, "billable_hours_per_employee": 90, "client_concentration": 0.14, "client_retention_rate": 0.78, "employee_utilization_rate": 0.7, "gross_billings": 9268035, "net_revenue": 7585072, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 9638 }, { "average_project_size": 128929, "billable_hours_per_employee": 104, "client_concentration": 0.36, "client_retention_rate": 0.88, "employee_utilization_rate": 0.75, "gross_billings": 9990652, "net_revenue": 7785525, "new_client_acquisition": 2, "organic_growth": -0.01, "quarter": 2, "revenue_per_employee": 9893 }, { "average_project_size": 141505, "billable_hours_per_employee": 132, "client_concentration": 0.16, "client_retention_rate": 0.62, "employee_utilization_rate": 0.64, "gross_billings": 9303918, "net_revenue": 7991276, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 10154 }, { "average_project_size": 94206, "billable_hours_per_employee": 140, "client_concentration": 0.11, "client_retention_rate": 0.86, "employee_utilization_rate": 0.74, "gross_billings": 9364620, "net_revenue": 8202464, "new_client_acquisition": 3, "organic_growth": -0.01, "quarter": 4, "revenue_per_employee": 10422 } ], "balance_sheet": [ { "assets": 8858947, "current_assets": 2741097, "current_liabilities": 2050111, "equity": 5520847, "fixed_assets": 6117850, "liabilities": 5117018, "long_term_liabilities": 3066907, "quarter": 1 }, { "assets": 9142322, "current_assets": 4153130, "current_liabilities": 3027181, "equity": 5800548, "fixed_assets": 4989192, "liabilities": 5159077, "long_term_liabilities": 2131896, "quarter": 2 }, { "assets": 9434762, "current_assets": 4583880, "current_liabilities": 2872710, "equity": 6144478, "fixed_assets": 4850882, "liabilities": 5201481, "long_term_liabilities": 2328771, "quarter": 3 }, { "assets": 9736556, "current_assets": 4639429, "current_liabilities": 2395234, "equity": 6364957, "fixed_assets": 5097127, "liabilities": 5244234, "long_term_liabilities": 2849000, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -8962, "financing_cash_flow": -91119, "investing_cash_flow": -218821, "net_cash_flow": 1924802, "operating_cash_flow": 2269812, "quarter": 1 }, { "change_in_working_capital": -71191, "financing_cash_flow": 169965, "investing_cash_flow": -288038, "net_cash_flow": 1863853, "operating_cash_flow": 2091005, "quarter": 2 }, { "change_in_working_capital": -36709, "financing_cash_flow": 100760, "investing_cash_flow": -251659, "net_cash_flow": 1591591, "operating_cash_flow": 2205949, "quarter": 3 }, { "change_in_working_capital": 50533, "financing_cash_flow": -153003, "investing_cash_flow": -401824, "net_cash_flow": 2401330, "operating_cash_flow": 2403033, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8562046934020487, "current_ratio": 1.3370480915423604, "debt_to_equity_ratio": 0.9268537961656971, "profit_margin": 0.23452882187538893, "quarter": 1, "return_on_assets": 0.20080467802776109, "return_on_equity": 0.32221831179165084 }, { "asset_turnover_ratio": 0.8515916415982723, "current_ratio": 1.371946375191969, "debt_to_equity_ratio": 0.8894120003834121, "profit_margin": 0.23342073912806138, "quarter": 2, "return_on_assets": 0.19877915041714786, "return_on_equity": 0.31329850214152183 }, { "asset_turnover_ratio": 0.8470034538232125, "current_ratio": 1.595664024562173, "debt_to_equity_ratio": 0.8465293553008083, "profit_margin": 0.2391604294483134, "quarter": 3, "return_on_assets": 0.20256970976056418, "return_on_equity": 0.3110430210670459 }, { "asset_turnover_ratio": 0.8424399756957183, "current_ratio": 1.9369418603777335, "debt_to_equity_ratio": 0.8239229267377611, "profit_margin": 0.22830152012858576, "quarter": 4, "return_on_assets": 0.19233032706842132, "return_on_equity": 0.29421015727207583 } ], "income_statement": [ { "depreciation": 490894, "expenses": 5215035, "income_tax": 591119, "marketing_expense": 826547, "net_income": 2370037, "net_profit": 1778918, "operational_expense": 2801375, "product_revenue": 1913754, "quarter": 1, "rd_expense": 774915, "revenue": 7585072, "salaries_expense": 2243865, "service_revenue": 5671318 }, { "depreciation": 273702, "expenses": 5373317, "income_tax": 594905, "marketing_expense": 1053360, "net_income": 2412208, "net_profit": 1817303, "operational_expense": 3367908, "product_revenue": 3073307, "quarter": 2, "rd_expense": 833437, "revenue": 7785525, "salaries_expense": 2622398, "service_revenue": 4712218 }, { "depreciation": 294752, "expenses": 5536403, "income_tax": 543676, "marketing_expense": 873507, "net_income": 2454873, "net_profit": 1911197, "operational_expense": 3495911, "product_revenue": 2566130, "quarter": 3, "rd_expense": 973425, "revenue": 7991276, "salaries_expense": 2013293, "service_revenue": 5425146 }, { "depreciation": 530398, "expenses": 5704439, "income_tax": 625390, "marketing_expense": 1069672, "net_income": 2498025, "net_profit": 1872635, "operational_expense": 3083881, "product_revenue": 2919332, "quarter": 4, "rd_expense": 1004717, "revenue": 8202464, "salaries_expense": 1743931, "service_revenue": 5283132 } ], "market_conditions": { "gdp_growth": [ 0.012536521635153302, 0.011361481871523143, 0.020009133012852755, 0.01935271550720733 ], "inflation_rate": [ 0.016377624389295596, 0.013020624900208774, 0.01211581026590151, 0.016301578879229638 ], "interest_rate": [ 0.031229740732297038, 0.03230269667094771, 0.031767224993311464, 0.032501493004157195 ], "year": 2005 }, "random_event": { "description": "Rivera-Decker Award Nomination in 2005", "impact": 0.06, "type": "Award Nomination" }, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 151331, "billable_hours_per_employee": 97, "client_concentration": 0.14, "client_retention_rate": 0.74, "employee_utilization_rate": 0.79, "gross_billings": 17768634, "net_revenue": 16048309, "new_client_acquisition": 1, "organic_growth": 0.01, "quarter": 1, "revenue_per_employee": 20392 }, { "average_project_size": 106311, "billable_hours_per_employee": 92, "client_concentration": 0.37, "client_retention_rate": 0.85, "employee_utilization_rate": 0.6, "gross_billings": 20719880, "net_revenue": 16725213, "new_client_acquisition": 3, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 21252 }, { "average_project_size": 84140, "billable_hours_per_employee": 152, "client_concentration": 0.31, "client_retention_rate": 0.9, "employee_utilization_rate": 0.64, "gross_billings": 21414541, "net_revenue": 17430669, "new_client_acquisition": 3, "organic_growth": -0.04, "quarter": 3, "revenue_per_employee": 22148 }, { "average_project_size": 157692, "billable_hours_per_employee": 123, "client_concentration": 0.38, "client_retention_rate": 0.74, "employee_utilization_rate": 0.64, "gross_billings": 21221420, "net_revenue": 18165880, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 4, "revenue_per_employee": 23082 } ], "balance_sheet": [ { "assets": 16410228, "current_assets": 7854129, "current_liabilities": 3471638, "equity": 13421710, "fixed_assets": 8556099, "liabilities": 7151170, "long_term_liabilities": 3679532, "quarter": 1 }, { "assets": 16668479, "current_assets": 5801546, "current_liabilities": 4266695, "equity": 13239950, "fixed_assets": 10866933, "liabilities": 7291368, "long_term_liabilities": 3024673, "quarter": 2 }, { "assets": 16930794, "current_assets": 6742099, "current_liabilities": 3782538, "equity": 13935177, "fixed_assets": 10188695, "liabilities": 7434314, "long_term_liabilities": 3651776, "quarter": 3 }, { "assets": 17197236, "current_assets": 6353527, "current_liabilities": 4030136, "equity": 13862415, "fixed_assets": 10843709, "liabilities": 7580063, "long_term_liabilities": 3549927, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 64032, "financing_cash_flow": -146756, "investing_cash_flow": -288779, "net_cash_flow": 4244344, "operating_cash_flow": 4745056, "quarter": 1 }, { "change_in_working_capital": -55903, "financing_cash_flow": -143483, "investing_cash_flow": -375911, "net_cash_flow": 4242497, "operating_cash_flow": 4428837, "quarter": 2 }, { "change_in_working_capital": 21505, "financing_cash_flow": 14417, "investing_cash_flow": -476749, "net_cash_flow": 5170608, "operating_cash_flow": 5398780, "quarter": 3 }, { "change_in_working_capital": -34592, "financing_cash_flow": -8480, "investing_cash_flow": -460398, "net_cash_flow": 4770676, "operating_cash_flow": 4961420, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9779455227556862, "current_ratio": 2.2623698092946327, "debt_to_equity_ratio": 0.5328061774542886, "profit_margin": 0.25938259289498977, "quarter": 1, "return_on_assets": 0.2536620454024161, "return_on_equity": 0.31014319337848906 }, { "asset_turnover_ratio": 1.0034036698849367, "current_ratio": 1.3597283143041627, "debt_to_equity_ratio": 0.550709632589247, "profit_margin": 0.23095903173251067, "quarter": 2, "return_on_assets": 0.23174514003347277, "return_on_equity": 0.2917563132791287 }, { "asset_turnover_ratio": 1.0295246046936724, "current_ratio": 1.7824273014573813, "debt_to_equity_ratio": 0.5334926136926714, "profit_margin": 0.25464868846973115, "quarter": 3, "return_on_assets": 0.2621670903325621, "return_on_equity": 0.31852462297393136 }, { "asset_turnover_ratio": 1.0563255630148938, "current_ratio": 1.5765043661057592, "debt_to_equity_ratio": 0.5468068154069835, "profit_margin": 0.2336931654288149, "quarter": 4, "return_on_assets": 0.2468560645443256, "return_on_equity": 0.30624115639302385 } ], "income_statement": [ { "depreciation": 582404, "expenses": 10834640, "income_tax": 1051017, "marketing_expense": 2034072, "net_income": 5213669, "net_profit": 4162652, "operational_expense": 6134033, "product_revenue": 4804272, "quarter": 1, "rd_expense": 2021404, "revenue": 16048309, "salaries_expense": 4457060, "service_revenue": 11244037 }, { "depreciation": 565998, "expenses": 11267549, "income_tax": 1594825, "marketing_expense": 1497837, "net_income": 5457664, "net_profit": 3862839, "operational_expense": 7378041, "product_revenue": 6553724, "quarter": 2, "rd_expense": 1636705, "revenue": 16725213, "salaries_expense": 3523671, "service_revenue": 10171489 }, { "depreciation": 960083, "expenses": 11717757, "income_tax": 1274215, "marketing_expense": 1671486, "net_income": 5712912, "net_profit": 4438697, "operational_expense": 7915590, "product_revenue": 5220002, "quarter": 3, "rd_expense": 1396039, "revenue": 17430669, "salaries_expense": 4021331, "service_revenue": 12210667 }, { "depreciation": 716178, "expenses": 12185952, "income_tax": 1734686, "marketing_expense": 1464904, "net_income": 5979928, "net_profit": 4245242, "operational_expense": 6834045, "product_revenue": 5928154, "quarter": 4, "rd_expense": 2171362, "revenue": 18165880, "salaries_expense": 5713508, "service_revenue": 12237726 } ], "market_conditions": { "gdp_growth": [ 0.03013491844807649, 0.013973684770532922, 0.018262871685216703, 0.02079010081779393 ], "inflation_rate": [ 0.015936434082222166, 0.01736366010971635, 0.01054266373435196, 0.014670996822206885 ], "interest_rate": [ 0.019503555542281663, 0.024132056799549415, 0.02172358142346446, 0.022568758945443673 ], "year": 2006 }, "random_event": null, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 120282, "billable_hours_per_employee": 80, "client_concentration": 0.17, "client_retention_rate": 0.77, "employee_utilization_rate": 0.74, "gross_billings": 18531458, "net_revenue": 15739539, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 19999 }, { "average_project_size": 106292, "billable_hours_per_employee": 84, "client_concentration": 0.14, "client_retention_rate": 0.77, "employee_utilization_rate": 0.61, "gross_billings": 18477486, "net_revenue": 15979084, "new_client_acquisition": 1, "organic_growth": 0.03, "quarter": 2, "revenue_per_employee": 20304 }, { "average_project_size": 117049, "billable_hours_per_employee": 147, "client_concentration": 0.32, "client_retention_rate": 0.65, "employee_utilization_rate": 0.76, "gross_billings": 18876633, "net_revenue": 16222274, "new_client_acquisition": 1, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 20613 }, { "average_project_size": 170251, "billable_hours_per_employee": 106, "client_concentration": 0.21, "client_retention_rate": 0.64, "employee_utilization_rate": 0.71, "gross_billings": 18851127, "net_revenue": 16469167, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 4, "revenue_per_employee": 20927 } ], "balance_sheet": [ { "assets": 16223780, "current_assets": 5236039, "current_liabilities": 3152584, "equity": 13204517, "fixed_assets": 10987741, "liabilities": 7463108, "long_term_liabilities": 4310524, "quarter": 1 }, { "assets": 16430840, "current_assets": 7412771, "current_liabilities": 4033316, "equity": 13192062, "fixed_assets": 9018069, "liabilities": 7594785, "long_term_liabilities": 3561469, "quarter": 2 }, { "assets": 16640543, "current_assets": 7923582, "current_liabilities": 3141442, "equity": 13592396, "fixed_assets": 8716961, "liabilities": 7728785, "long_term_liabilities": 4587343, "quarter": 3 }, { "assets": 16852922, "current_assets": 6400299, "current_liabilities": 3453714, "equity": 13654646, "fixed_assets": 10452623, "liabilities": 7865149, "long_term_liabilities": 4411435, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -17926, "financing_cash_flow": -165160, "investing_cash_flow": -360955, "net_cash_flow": 4917186, "operating_cash_flow": 5181576, "quarter": 1 }, { "change_in_working_capital": 928, "financing_cash_flow": 163024, "investing_cash_flow": -295194, "net_cash_flow": 4523481, "operating_cash_flow": 4942033, "quarter": 2 }, { "change_in_working_capital": 75970, "financing_cash_flow": -154496, "investing_cash_flow": -495804, "net_cash_flow": 5593669, "operating_cash_flow": 5614333, "quarter": 3 }, { "change_in_working_capital": 80068, "financing_cash_flow": -79994, "investing_cash_flow": -226968, "net_cash_flow": 4894000, "operating_cash_flow": 5233322, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9701523935852188, "current_ratio": 1.6608721607417916, "debt_to_equity_ratio": 0.565193562172702, "profit_margin": 0.28233641404618015, "quarter": 1, "return_on_assets": 0.273909347883169, "return_on_equity": 0.3365397613559057 }, { "asset_turnover_ratio": 0.972505605312936, "current_ratio": 1.8378850057868017, "debt_to_equity_ratio": 0.5757087102835023, "profit_margin": 0.2726068027428856, "quarter": 2, "return_on_assets": 0.2651116437138941, "return_on_equity": 0.3301991000345511 }, { "asset_turnover_ratio": 0.9748644620551145, "current_ratio": 2.52227543911363, "debt_to_equity_ratio": 0.5686109351140152, "profit_margin": 0.2885315585225598, "quarter": 3, "return_on_assets": 0.281279162585019, "return_on_equity": 0.3443570949522071 }, { "asset_turnover_ratio": 0.9772291712974166, "current_ratio": 1.8531641589315155, "debt_to_equity_ratio": 0.5760053391351193, "profit_margin": 0.2833703125361471, "quarter": 4, "return_on_assets": 0.27691773568998895, "return_on_equity": 0.3417791277781936 } ], "income_statement": [ { "depreciation": 737731, "expenses": 9684081, "income_tax": 1611613, "marketing_expense": 1567745, "net_income": 6055458, "net_profit": 4443845, "operational_expense": 5693844, "product_revenue": 3674135, "quarter": 1, "rd_expense": 1344133, "revenue": 15739539, "salaries_expense": 3296197, "service_revenue": 12065404 }, { "depreciation": 586026, "expenses": 9832217, "income_tax": 1790860, "marketing_expense": 1114250, "net_income": 6146867, "net_profit": 4356007, "operational_expense": 5156889, "product_revenue": 4359219, "quarter": 2, "rd_expense": 1733248, "revenue": 15979084, "salaries_expense": 3619527, "service_revenue": 11619865 }, { "depreciation": 933695, "expenses": 9982619, "income_tax": 1559017, "marketing_expense": 1936132, "net_income": 6239655, "net_profit": 4680638, "operational_expense": 6744140, "product_revenue": 4713418, "quarter": 3, "rd_expense": 1947170, "revenue": 16222274, "salaries_expense": 4118235, "service_revenue": 11508856 }, { "depreciation": 566449, "expenses": 10135322, "income_tax": 1666972, "marketing_expense": 1812557, "net_income": 6333845, "net_profit": 4666873, "operational_expense": 6568902, "product_revenue": 3733612, "quarter": 4, "rd_expense": 1868296, "revenue": 16469167, "salaries_expense": 3884860, "service_revenue": 12735555 } ], "market_conditions": { "gdp_growth": [ 0.014543312115549593, 0.0272921910136487, 0.019823039008076873, 0.012381370037560034 ], "inflation_rate": [ 0.01830896572233442, 0.01629861553034618, 0.010396625678518324, 0.009740385723617377 ], "interest_rate": [ 0.028095199897580036, 0.02370920310754236, 0.03089652465696665, 0.024541630422007302 ], "year": 2007 }, "random_event": null, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 109687, "billable_hours_per_employee": 142, "client_concentration": 0.11, "client_retention_rate": 0.64, "employee_utilization_rate": 0.8, "gross_billings": 8460016, "net_revenue": 7612550, "new_client_acquisition": 2, "organic_growth": 0.06, "quarter": 1, "revenue_per_employee": 9673 }, { "average_project_size": 179465, "billable_hours_per_employee": 137, "client_concentration": 0.11, "client_retention_rate": 0.76, "employee_utilization_rate": 0.66, "gross_billings": 9800098, "net_revenue": 7754089, "new_client_acquisition": 1, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 9853 }, { "average_project_size": 51030, "billable_hours_per_employee": 95, "client_concentration": 0.34, "client_retention_rate": 0.83, "employee_utilization_rate": 0.66, "gross_billings": 8718902, "net_revenue": 7898260, "new_client_acquisition": 2, "organic_growth": 0.08, "quarter": 3, "revenue_per_employee": 10036 }, { "average_project_size": 84148, "billable_hours_per_employee": 108, "client_concentration": 0.2, "client_retention_rate": 0.7, "employee_utilization_rate": 0.76, "gross_billings": 9605500, "net_revenue": 8045112, "new_client_acquisition": 1, "organic_growth": 0.13, "quarter": 4, "revenue_per_employee": 10223 } ], "balance_sheet": [ { "assets": 9845552, "current_assets": 3390073, "current_liabilities": 3192603, "equity": 5739744, "fixed_assets": 6455479, "liabilities": 5896348, "long_term_liabilities": 2703745, "quarter": 1 }, { "assets": 10140972, "current_assets": 3990056, "current_liabilities": 2868275, "equity": 6121700, "fixed_assets": 6150916, "liabilities": 5941475, "long_term_liabilities": 3073200, "quarter": 2 }, { "assets": 10445257, "current_assets": 5180064, "current_liabilities": 3578486, "equity": 6278951, "fixed_assets": 5265193, "liabilities": 5986948, "long_term_liabilities": 2408462, "quarter": 3 }, { "assets": 10758672, "current_assets": 3945935, "current_liabilities": 3054695, "equity": 6576443, "fixed_assets": 6812737, "liabilities": 6032769, "long_term_liabilities": 2978074, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 83115, "financing_cash_flow": 190712, "investing_cash_flow": -288705, "net_cash_flow": 2268996, "operating_cash_flow": 2246897, "quarter": 1 }, { "change_in_working_capital": 77679, "financing_cash_flow": -94532, "investing_cash_flow": -271419, "net_cash_flow": 2022681, "operating_cash_flow": 2324053, "quarter": 2 }, { "change_in_working_capital": -19826, "financing_cash_flow": 18001, "investing_cash_flow": -240441, "net_cash_flow": 2028625, "operating_cash_flow": 2239759, "quarter": 3 }, { "change_in_working_capital": 34264, "financing_cash_flow": -160558, "investing_cash_flow": -138121, "net_cash_flow": 1993706, "operating_cash_flow": 2185035, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7731968710337419, "current_ratio": 1.061852350574124, "debt_to_equity_ratio": 1.0272841436830633, "profit_margin": 0.2352089641447347, "quarter": 1, "return_on_assets": 0.18186283511579646, "return_on_equity": 0.31195467951183886 }, { "asset_turnover_ratio": 0.7646297613285985, "current_ratio": 1.391099528462229, "debt_to_equity_ratio": 0.970559648463662, "profit_margin": 0.24789540073630828, "quarter": 2, "return_on_assets": 0.1895482010994607, "return_on_equity": 0.31399823578417757 }, { "asset_turnover_ratio": 0.7561575555297491, "current_ratio": 1.447557430712318, "debt_to_equity_ratio": 0.9534949388838996, "profit_margin": 0.23051178360803518, "quarter": 3, "return_on_assets": 0.17430322681385438, "return_on_equity": 0.28995958082807144 }, { "asset_turnover_ratio": 0.7477792798218962, "current_ratio": 1.2917607158816182, "debt_to_equity_ratio": 0.9173300825385394, "profit_margin": 0.2300204148804889, "quarter": 4, "return_on_assets": 0.17200450018366578, "return_on_equity": 0.28138919473642515 } ], "income_statement": [ { "depreciation": 456357, "expenses": 5124825, "income_tax": 697185, "marketing_expense": 876329, "net_income": 2487725, "net_profit": 1790540, "operational_expense": 2738909, "product_revenue": 2358023, "quarter": 1, "rd_expense": 658357, "revenue": 7612550, "salaries_expense": 1598995, "service_revenue": 5254527 }, { "depreciation": 401850, "expenses": 5241627, "income_tax": 590259, "marketing_expense": 1007284, "net_income": 2512462, "net_profit": 1922203, "operational_expense": 3484058, "product_revenue": 3041976, "quarter": 2, "rd_expense": 885350, "revenue": 7754089, "salaries_expense": 1884101, "service_revenue": 4712113 }, { "depreciation": 419117, "expenses": 5361093, "income_tax": 716525, "marketing_expense": 711109, "net_income": 2537167, "net_profit": 1820642, "operational_expense": 2759062, "product_revenue": 1931517, "quarter": 3, "rd_expense": 564262, "revenue": 7898260, "salaries_expense": 2283241, "service_revenue": 5966743 }, { "depreciation": 334495, "expenses": 5483280, "income_tax": 711292, "marketing_expense": 839859, "net_income": 2561832, "net_profit": 1850540, "operational_expense": 2770025, "product_revenue": 2486516, "quarter": 4, "rd_expense": 746312, "revenue": 8045112, "salaries_expense": 2716819, "service_revenue": 5558596 } ], "market_conditions": { "gdp_growth": [ 0.03245017046844788, 0.028859249671900344, 0.026757440047428777, 0.037935567567647724 ], "inflation_rate": [ 0.013879890570876244, 0.015725037492671668, 0.013867899540974494, 0.014537512297475061 ], "interest_rate": [ 0.03649279102136099, 0.03567210564298744, 0.02986848601450115, 0.03735857601189438 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 183825, "billable_hours_per_employee": 97, "client_concentration": 0.12, "client_retention_rate": 0.83, "employee_utilization_rate": 0.62, "gross_billings": 23566321, "net_revenue": 18837074, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 23935 }, { "average_project_size": 80693, "billable_hours_per_employee": 129, "client_concentration": 0.22, "client_retention_rate": 0.7, "employee_utilization_rate": 0.67, "gross_billings": 21235699, "net_revenue": 19240067, "new_client_acquisition": 1, "organic_growth": 0.1, "quarter": 2, "revenue_per_employee": 24447 }, { "average_project_size": 162984, "billable_hours_per_employee": 130, "client_concentration": 0.33, "client_retention_rate": 0.73, "employee_utilization_rate": 0.77, "gross_billings": 21750011, "net_revenue": 19651682, "new_client_acquisition": 1, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 24970 }, { "average_project_size": 53003, "billable_hours_per_employee": 103, "client_concentration": 0.24, "client_retention_rate": 0.63, "employee_utilization_rate": 0.66, "gross_billings": 23238403, "net_revenue": 20072103, "new_client_acquisition": 3, "organic_growth": 0.15, "quarter": 4, "revenue_per_employee": 25505 } ], "balance_sheet": [ { "assets": 27326468, "current_assets": 8727659, "current_liabilities": 5588897, "equity": 21201773, "fixed_assets": 18598809, "liabilities": 11281852, "long_term_liabilities": 5692955, "quarter": 1 }, { "assets": 27790142, "current_assets": 9589528, "current_liabilities": 6247190, "equity": 21605363, "fixed_assets": 18200614, "liabilities": 11490039, "long_term_liabilities": 5242849, "quarter": 2 }, { "assets": 28261683, "current_assets": 9562412, "current_liabilities": 5505915, "equity": 22267214, "fixed_assets": 18699271, "liabilities": 11702068, "long_term_liabilities": 6196153, "quarter": 3 }, { "assets": 28741225, "current_assets": 10674517, "current_liabilities": 6988572, "equity": 22401343, "fixed_assets": 18066708, "liabilities": 11918009, "long_term_liabilities": 4929437, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 17012, "financing_cash_flow": 77691, "investing_cash_flow": -476239, "net_cash_flow": 5667599, "operating_cash_flow": 5808767, "quarter": 1 }, { "change_in_working_capital": 49457, "financing_cash_flow": 144157, "investing_cash_flow": -302708, "net_cash_flow": 5505294, "operating_cash_flow": 6079035, "quarter": 2 }, { "change_in_working_capital": -82158, "financing_cash_flow": -197792, "investing_cash_flow": -137346, "net_cash_flow": 5881956, "operating_cash_flow": 6371029, "quarter": 3 }, { "change_in_working_capital": 34486, "financing_cash_flow": -187266, "investing_cash_flow": -409961, "net_cash_flow": 5943032, "operating_cash_flow": 6436350, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6893343845241909, "current_ratio": 1.5616066998550877, "debt_to_equity_ratio": 0.5321183280285097, "profit_margin": 0.2737769676967877, "quarter": 1, "return_on_assets": 0.18872387752416447, "return_on_equity": 0.2432417798266211 }, { "asset_turnover_ratio": 0.6923342457192194, "current_ratio": 1.5350146225743093, "debt_to_equity_ratio": 0.5318142074261839, "profit_margin": 0.27574020402319804, "quarter": 2, "return_on_assets": 0.1909043861668645, "return_on_equity": 0.2455529212816281 }, { "asset_turnover_ratio": 0.6953471949989674, "current_ratio": 1.736752565195794, "debt_to_equity_ratio": 0.5255290581030927, "profit_margin": 0.2904381925170578, "quarter": 3, "return_on_assets": 0.2019553824873062, "return_on_equity": 0.256322995773068 }, { "asset_turnover_ratio": 0.6983732600124037, "current_ratio": 1.5274246298099239, "debt_to_equity_ratio": 0.5320220756407328, "profit_margin": 0.2779044627262026, "quarter": 4, "return_on_assets": 0.19408104560609368, "return_on_equity": 0.24900859738632636 } ], "income_statement": [ { "depreciation": 651610, "expenses": 11480348, "income_tax": 2199569, "marketing_expense": 1616562, "net_income": 7356726, "net_profit": 5157157, "operational_expense": 6573208, "product_revenue": 4758568, "quarter": 1, "rd_expense": 1474193, "revenue": 18837074, "salaries_expense": 4917108, "service_revenue": 14078506 }, { "depreciation": 773775, "expenses": 11832515, "income_tax": 2102292, "marketing_expense": 1886306, "net_income": 7407552, "net_profit": 5305260, "operational_expense": 7719838, "product_revenue": 5636417, "quarter": 2, "rd_expense": 2192391, "revenue": 19240067, "salaries_expense": 4633966, "service_revenue": 13603650 }, { "depreciation": 663430, "expenses": 12195486, "income_tax": 1748597, "marketing_expense": 1981067, "net_income": 7456196, "net_profit": 5707599, "operational_expense": 7699821, "product_revenue": 6395873, "quarter": 3, "rd_expense": 2005175, "revenue": 19651682, "salaries_expense": 3954494, "service_revenue": 13255809 }, { "depreciation": 858223, "expenses": 12569591, "income_tax": 1924385, "marketing_expense": 1359896, "net_income": 7502512, "net_profit": 5578127, "operational_expense": 7802071, "product_revenue": 5312935, "quarter": 4, "rd_expense": 2209401, "revenue": 20072103, "salaries_expense": 4500434, "service_revenue": 14759168 } ], "market_conditions": { "gdp_growth": [ 0.025385050553450736, 0.03156507170844049, 0.024616198383296338, 0.022961873988505126 ], "inflation_rate": [ 0.015162858174392311, 0.011941294669660284, 0.013906669307069155, 0.01453896980324828 ], "interest_rate": [ 0.03010915117846784, 0.03177553345862839, 0.029221467275342316, 0.027439845993319705 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 179719, "billable_hours_per_employee": 135, "client_concentration": 0.22, "client_retention_rate": 0.71, "employee_utilization_rate": 0.61, "gross_billings": 19089700, "net_revenue": 16061621, "new_client_acquisition": 4, "organic_growth": 0.03, "quarter": 1, "revenue_per_employee": 20409 }, { "average_project_size": 97933, "billable_hours_per_employee": 121, "client_concentration": 0.32, "client_retention_rate": 0.88, "employee_utilization_rate": 0.7, "gross_billings": 20536551, "net_revenue": 16594549, "new_client_acquisition": 2, "organic_growth": 0.02, "quarter": 2, "revenue_per_employee": 21086 }, { "average_project_size": 59556, "billable_hours_per_employee": 83, "client_concentration": 0.15, "client_retention_rate": 0.65, "employee_utilization_rate": 0.66, "gross_billings": 19878665, "net_revenue": 17145160, "new_client_acquisition": 3, "organic_growth": 0.05, "quarter": 3, "revenue_per_employee": 21785 }, { "average_project_size": 71816, "billable_hours_per_employee": 128, "client_concentration": 0.23, "client_retention_rate": 0.67, "employee_utilization_rate": 0.6, "gross_billings": 20884878, "net_revenue": 17714040, "new_client_acquisition": 2, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 22508 } ], "balance_sheet": [ { "assets": 24078435, "current_assets": 9056890, "current_liabilities": 6897427, "equity": 13919326, "fixed_assets": 15021545, "liabilities": 13772710, "long_term_liabilities": 6875283, "quarter": 1 }, { "assets": 24797357, "current_assets": 8575773, "current_liabilities": 6689485, "equity": 14601144, "fixed_assets": 16221584, "liabilities": 13904689, "long_term_liabilities": 7215204, "quarter": 2 }, { "assets": 25537745, "current_assets": 9093022, "current_liabilities": 8236360, "equity": 15496117, "fixed_assets": 16444723, "liabilities": 14037932, "long_term_liabilities": 5801572, "quarter": 3 }, { "assets": 26300239, "current_assets": 8536211, "current_liabilities": 7516068, "equity": 16329525, "fixed_assets": 17764028, "liabilities": 14172452, "long_term_liabilities": 6656384, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -30431, "financing_cash_flow": -180686, "investing_cash_flow": -397965, "net_cash_flow": 4069206, "operating_cash_flow": 4621119, "quarter": 1 }, { "change_in_working_capital": -8458, "financing_cash_flow": -148791, "investing_cash_flow": -247378, "net_cash_flow": 4507445, "operating_cash_flow": 4771861, "quarter": 2 }, { "change_in_working_capital": 98820, "financing_cash_flow": -145106, "investing_cash_flow": -315792, "net_cash_flow": 4940793, "operating_cash_flow": 5117149, "quarter": 3 }, { "change_in_working_capital": -81781, "financing_cash_flow": 146071, "investing_cash_flow": -423926, "net_cash_flow": 4815054, "operating_cash_flow": 5118381, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6670541918525851, "current_ratio": 1.3130824001471852, "debt_to_equity_ratio": 0.9894667313632859, "profit_margin": 0.22498358042441668, "quarter": 1, "return_on_assets": 0.15007624042011036, "return_on_equity": 0.2596103432019625 }, { "asset_turnover_ratio": 0.669206359371283, "current_ratio": 1.281978059596516, "debt_to_equity_ratio": 0.9523013402237523, "profit_margin": 0.22347555212256748, "quarter": 2, "return_on_assets": 0.14955126064443078, "return_on_equity": 0.25398530416520787 }, { "asset_turnover_ratio": 0.67136546316051, "current_ratio": 1.1040097810197709, "debt_to_equity_ratio": 0.9058999748130451, "profit_margin": 0.23308642205730365, "quarter": 3, "return_on_assets": 0.1564861737009278, "return_on_equity": 0.2578906702885633 }, { "asset_turnover_ratio": 0.673531521899858, "current_ratio": 1.1357282823944648, "debt_to_equity_ratio": 0.8679035060725894, "profit_margin": 0.23719817726503947, "quarter": 4, "return_on_assets": 0.15976044932519434, "return_on_equity": 0.25730926037346463 } ], "income_statement": [ { "depreciation": 1007518, "expenses": 11109669, "income_tax": 1338351, "marketing_expense": 1676451, "net_income": 4951952, "net_profit": 3613601, "operational_expense": 7515738, "product_revenue": 4747491, "quarter": 1, "rd_expense": 1645630, "revenue": 16061621, "salaries_expense": 4295205, "service_revenue": 11314130 }, { "depreciation": 1063385, "expenses": 11479264, "income_tax": 1406809, "marketing_expense": 1840541, "net_income": 5115285, "net_profit": 3708476, "operational_expense": 6745146, "product_revenue": 5527531, "quarter": 2, "rd_expense": 2134775, "revenue": 16594549, "salaries_expense": 3679229, "service_revenue": 11067018 }, { "depreciation": 1120845, "expenses": 11861156, "income_tax": 1287700, "marketing_expense": 1936498, "net_income": 5284004, "net_profit": 3996304, "operational_expense": 8049178, "product_revenue": 4761699, "quarter": 3, "rd_expense": 1237566, "revenue": 17145160, "salaries_expense": 3648795, "service_revenue": 12383461 }, { "depreciation": 916643, "expenses": 12255752, "income_tax": 1256550, "marketing_expense": 1357774, "net_income": 5458288, "net_profit": 4201738, "operational_expense": 6997960, "product_revenue": 4103129, "quarter": 4, "rd_expense": 1777548, "revenue": 17714040, "salaries_expense": 4314025, "service_revenue": 13610911 } ], "market_conditions": { "gdp_growth": [ 0.004072394323096902, 0.007801162180459612, 0.01873434225724031, 0.021133399864397454 ], "inflation_rate": [ 0.019442674754909666, 0.022173106167548556, 0.013716961133080175, 0.02065777456584205 ], "interest_rate": [ 0.03744523663969416, 0.036181237679329604, 0.02916490961501508, 0.03347337209409267 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 166306, "billable_hours_per_employee": 155, "client_concentration": 0.22, "client_retention_rate": 0.82, "employee_utilization_rate": 0.63, "gross_billings": 8544861, "net_revenue": 6707722, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 1, "revenue_per_employee": 8523 }, { "average_project_size": 196369, "billable_hours_per_employee": 92, "client_concentration": 0.26, "client_retention_rate": 0.6, "employee_utilization_rate": 0.6, "gross_billings": 8398752, "net_revenue": 6871704, "new_client_acquisition": 4, "organic_growth": 0.09, "quarter": 2, "revenue_per_employee": 8732 }, { "average_project_size": 113822, "billable_hours_per_employee": 93, "client_concentration": 0.11, "client_retention_rate": 0.86, "employee_utilization_rate": 0.76, "gross_billings": 8687401, "net_revenue": 7039695, "new_client_acquisition": 5, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 8945 }, { "average_project_size": 118070, "billable_hours_per_employee": 123, "client_concentration": 0.27, "client_retention_rate": 0.7, "employee_utilization_rate": 0.76, "gross_billings": 8152095, "net_revenue": 7211793, "new_client_acquisition": 2, "organic_growth": 0.07, "quarter": 4, "revenue_per_employee": 9164 } ], "balance_sheet": [ { "assets": 8236218, "current_assets": 3031349, "current_liabilities": 2495478, "equity": 5594189, "fixed_assets": 5204869, "liabilities": 4442213, "long_term_liabilities": 1946735, "quarter": 1 }, { "assets": 8524062, "current_assets": 2646532, "current_liabilities": 2147225, "equity": 5865856, "fixed_assets": 5877530, "liabilities": 4491595, "long_term_liabilities": 2344370, "quarter": 2 }, { "assets": 8821967, "current_assets": 3743581, "current_liabilities": 2050782, "equity": 6350473, "fixed_assets": 5078386, "liabilities": 4541525, "long_term_liabilities": 2490743, "quarter": 3 }, { "assets": 9130282, "current_assets": 3274132, "current_liabilities": 2587926, "equity": 6536288, "fixed_assets": 5856150, "liabilities": 4592010, "long_term_liabilities": 2004084, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -48816, "financing_cash_flow": 191247, "investing_cash_flow": -318876, "net_cash_flow": 2135885, "operating_cash_flow": 2167738, "quarter": 1 }, { "change_in_working_capital": -21293, "financing_cash_flow": -60161, "investing_cash_flow": -242848, "net_cash_flow": 1870664, "operating_cash_flow": 2089391, "quarter": 2 }, { "change_in_working_capital": -74882, "financing_cash_flow": 22606, "investing_cash_flow": -269873, "net_cash_flow": 1804650, "operating_cash_flow": 2481797, "quarter": 3 }, { "change_in_working_capital": -4184, "financing_cash_flow": 162554, "investing_cash_flow": -439713, "net_cash_flow": 2020282, "operating_cash_flow": 2355146, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8144177339647882, "current_ratio": 1.2147368159526952, "debt_to_equity_ratio": 0.7940763174072238, "profit_margin": 0.2683748670562078, "quarter": 1, "return_on_assets": 0.21856925108101802, "return_on_equity": 0.3217953487091695 }, { "asset_turnover_ratio": 0.8061536858835612, "current_ratio": 1.232535947560223, "debt_to_equity_ratio": 0.7657185924782334, "profit_margin": 0.2668026736890879, "quarter": 2, "return_on_assets": 0.21508395879804723, "return_on_equity": 0.3125526777336505 }, { "asset_turnover_ratio": 0.7979733998098156, "current_ratio": 1.8254407343150076, "debt_to_equity_ratio": 0.7151475173581558, "profit_margin": 0.29405123375373504, "quarter": 3, "return_on_assets": 0.2346450627167388, "return_on_equity": 0.32596485332667346 }, { "asset_turnover_ratio": 0.7898762601198955, "current_ratio": 1.2651567316839818, "debt_to_equity_ratio": 0.7025409529078278, "profit_margin": 0.27704843996492967, "quarter": 4, "return_on_assets": 0.21883398563155004, "return_on_equity": 0.30568053304872733 } ], "income_statement": [ { "depreciation": 367554, "expenses": 4188670, "income_tax": 718868, "marketing_expense": 816011, "net_income": 2519052, "net_profit": 1800184, "operational_expense": 2424922, "product_revenue": 2599608, "quarter": 1, "rd_expense": 622606, "revenue": 6707722, "salaries_expense": 1709707, "service_revenue": 4108114 }, { "depreciation": 256002, "expenses": 4309506, "income_tax": 728809, "marketing_expense": 666980, "net_income": 2562198, "net_profit": 1833389, "operational_expense": 2856574, "product_revenue": 2483098, "quarter": 2, "rd_expense": 625917, "revenue": 6871704, "salaries_expense": 1428577, "service_revenue": 4388606 }, { "depreciation": 411766, "expenses": 4433829, "income_tax": 535835, "marketing_expense": 510395, "net_income": 2605866, "net_profit": 2070031, "operational_expense": 2541370, "product_revenue": 1747751, "quarter": 3, "rd_expense": 875082, "revenue": 7039695, "salaries_expense": 1740829, "service_revenue": 5291944 }, { "depreciation": 357130, "expenses": 4561738, "income_tax": 652039, "marketing_expense": 726775, "net_income": 2650055, "net_profit": 1998016, "operational_expense": 2285681, "product_revenue": 2210496, "quarter": 4, "rd_expense": 842468, "revenue": 7211793, "salaries_expense": 2175877, "service_revenue": 5001297 } ], "market_conditions": { "gdp_growth": [ 0.007544792961207178, 0.014446336960856235, 0.004629996896984696, 0.011151827144947599 ], "inflation_rate": [ 0.006796311147588547, 0.007993008754797151, 0.006592009660492947, 0.012251873243122135 ], "interest_rate": [ 0.024058578032206276, 0.02471129701290099, 0.030050532861179275, 0.023832357895103143 ], "year": 2011 }, "random_event": null, "year": 2011 } ]

{ "advertising_type": "Branding Services", "financial_health": "Average", "founding_year": 2005, "industry": "Advertising", "location": "Kellystad", "name": "Tran PLC", "num_employees": 232, "region": "Asia-Pacific", "revenue_size": "Large", "website": "www.tranplc.com" }

[ { "advertising_kpis": [ { "average_project_size": 146685, "billable_hours_per_employee": 98, "client_concentration": 0.35, "client_retention_rate": 0.86, "employee_utilization_rate": 0.79, "gross_billings": 106105428, "net_revenue": 85053990, "new_client_acquisition": 2, "organic_growth": 0.12, "quarter": 1, "revenue_per_employee": 366612 }, { "average_project_size": 75557, "billable_hours_per_employee": 100, "client_concentration": 0.23, "client_retention_rate": 0.88, "employee_utilization_rate": 0.8, "gross_billings": 105241808, "net_revenue": 84330538, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 363494 }, { "average_project_size": 69088, "billable_hours_per_employee": 92, "client_concentration": 0.21, "client_retention_rate": 0.88, "employee_utilization_rate": 0.71, "gross_billings": 97475912, "net_revenue": 83613240, "new_client_acquisition": 2, "organic_growth": 0.09, "quarter": 3, "revenue_per_employee": 360402 }, { "average_project_size": 122525, "billable_hours_per_employee": 159, "client_concentration": 0.27, "client_retention_rate": 0.66, "employee_utilization_rate": 0.78, "gross_billings": 94781442, "net_revenue": 82902043, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 4, "revenue_per_employee": 357336 } ], "balance_sheet": [ { "assets": 95367577, "current_assets": 45059174, "current_liabilities": 16423883, "equity": 82752244, "fixed_assets": 50308403, "liabilities": 38542610, "long_term_liabilities": 22118727, "quarter": 1 }, { "assets": 98631767, "current_assets": 36826541, "current_liabilities": 22578063, "equity": 84576629, "fixed_assets": 61805226, "liabilities": 39069423, "long_term_liabilities": 16491360, "quarter": 2 }, { "assets": 102007682, "current_assets": 32689310, "current_liabilities": 22735986, "equity": 86156913, "fixed_assets": 69318372, "liabilities": 39603436, "long_term_liabilities": 16867450, "quarter": 3 }, { "assets": 105499146, "current_assets": 43640833, "current_liabilities": 22640550, "equity": 89139869, "fixed_assets": 61858313, "liabilities": 40144749, "long_term_liabilities": 17504199, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -5007, "financing_cash_flow": 87162, "investing_cash_flow": -156098, "net_cash_flow": 28235925, "operating_cash_flow": 28630356, "quarter": 1 }, { "change_in_working_capital": 73227, "financing_cash_flow": -171634, "investing_cash_flow": -109316, "net_cash_flow": 29704771, "operating_cash_flow": 29898945, "quarter": 2 }, { "change_in_working_capital": -50786, "financing_cash_flow": -26621, "investing_cash_flow": -479797, "net_cash_flow": 26951478, "operating_cash_flow": 27203494, "quarter": 3 }, { "change_in_working_capital": -12697, "financing_cash_flow": -84905, "investing_cash_flow": -124933, "net_cash_flow": 26845982, "operating_cash_flow": 26945010, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8918543668148348, "current_ratio": 2.743515281982951, "debt_to_equity_ratio": 0.4657590916809458, "profit_margin": 0.30483316538118904, "quarter": 1, "return_on_assets": 0.27186678969520217, "return_on_equity": 0.31331207163397284 }, { "asset_turnover_ratio": 0.8550038244777669, "current_ratio": 1.6310761910798106, "debt_to_equity_ratio": 0.4619411232386668, "profit_margin": 0.29662190700123364, "quarter": 2, "return_on_assets": 0.2536128649099433, "return_on_equity": 0.29575883191088165 }, { "asset_turnover_ratio": 0.8196759142120297, "current_ratio": 1.4377784187587026, "debt_to_equity_ratio": 0.4596663763939639, "profit_margin": 0.284077820689642, "quarter": 3, "return_on_assets": 0.2328517473811433, "return_on_equity": 0.27569078525364527 }, { "asset_turnover_ratio": 0.7858077163961119, "current_ratio": 1.9275518041743687, "debt_to_equity_ratio": 0.4503568319132262, "profit_margin": 0.2869105650387892, "quarter": 4, "return_on_assets": 0.2254565359230491, "return_on_equity": 0.2668331495977406 } ], "income_statement": [ { "depreciation": 2703079, "expenses": 51676140, "income_tax": 7450573, "marketing_expense": 10017238, "net_income": 33377850, "net_profit": 25927277, "operational_expense": 31028528, "product_revenue": 17124398, "quarter": 1, "rd_expense": 7579180, "revenue": 85053990, "salaries_expense": 16405710, "service_revenue": 67929592 }, { "depreciation": 4884660, "expenses": 50804085, "income_tax": 8512168, "marketing_expense": 9386762, "net_income": 33526453, "net_profit": 25014285, "operational_expense": 34986113, "product_revenue": 27279813, "quarter": 2, "rd_expense": 5233036, "revenue": 84330538, "salaries_expense": 20647691, "service_revenue": 57050725 }, { "depreciation": 3450827, "expenses": 49946747, "income_tax": 9913826, "marketing_expense": 5615467, "net_income": 33666493, "net_profit": 23752667, "operational_expense": 26817237, "product_revenue": 19904250, "quarter": 3, "rd_expense": 7126351, "revenue": 83613240, "salaries_expense": 23101628, "service_revenue": 63708990 }, { "depreciation": 3159538, "expenses": 49103877, "income_tax": 10012694, "marketing_expense": 5175438, "net_income": 33798166, "net_profit": 23785472, "operational_expense": 32488311, "product_revenue": 25616634, "quarter": 4, "rd_expense": 9780524, "revenue": 82902043, "salaries_expense": 15068684, "service_revenue": 57285409 } ], "market_conditions": { "gdp_growth": [ 0.009144336184851807, 0.002546050465645884, 0.006796852461872336, 0.0037238615105667644 ], "inflation_rate": [ 0.02188969431296509, 0.01625771411315085, 0.01403813578154503, 0.022815531512367444 ], "interest_rate": [ 0.03258944809032926, 0.033926820224899186, 0.033004781502162205, 0.027763098149359195 ], "year": 2005 }, "random_event": null, "year": 2005 }, { "advertising_kpis": [ { "average_project_size": 141135, "billable_hours_per_employee": 95, "client_concentration": 0.14, "client_retention_rate": 0.8, "employee_utilization_rate": 0.7, "gross_billings": 46541496, "net_revenue": 39554566, "new_client_acquisition": 3, "organic_growth": 0.15, "quarter": 1, "revenue_per_employee": 170494 }, { "average_project_size": 176855, "billable_hours_per_employee": 139, "client_concentration": 0.25, "client_retention_rate": 0.9, "employee_utilization_rate": 0.63, "gross_billings": 44019149, "net_revenue": 39413226, "new_client_acquisition": 3, "organic_growth": 0.11, "quarter": 2, "revenue_per_employee": 169885 }, { "average_project_size": 133026, "billable_hours_per_employee": 149, "client_concentration": 0.25, "client_retention_rate": 0.79, "employee_utilization_rate": 0.78, "gross_billings": 46264627, "net_revenue": 39272392, "new_client_acquisition": 4, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 169278 }, { "average_project_size": 64369, "billable_hours_per_employee": 102, "client_concentration": 0.26, "client_retention_rate": 0.88, "employee_utilization_rate": 0.71, "gross_billings": 47404439, "net_revenue": 39132061, "new_client_acquisition": 5, "organic_growth": 0.02, "quarter": 4, "revenue_per_employee": 168673 } ], "balance_sheet": [ { "assets": 50673454, "current_assets": 18054994, "current_liabilities": 12625353, "equity": 38259057, "fixed_assets": 32618460, "liabilities": 22695507, "long_term_liabilities": 10070154, "quarter": 1 }, { "assets": 51920891, "current_assets": 20607894, "current_liabilities": 13079602, "equity": 39641737, "fixed_assets": 31312997, "liabilities": 22934036, "long_term_liabilities": 9854434, "quarter": 2 }, { "assets": 53199036, "current_assets": 23695458, "current_liabilities": 11452950, "equity": 41107877, "fixed_assets": 29503578, "liabilities": 23175071, "long_term_liabilities": 11722121, "quarter": 3 }, { "assets": 54508646, "current_assets": 17731634, "current_liabilities": 12115644, "equity": 42627458, "fixed_assets": 36777012, "liabilities": 23418639, "long_term_liabilities": 11302995, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 94484, "financing_cash_flow": 158020, "investing_cash_flow": -294575, "net_cash_flow": 11460505, "operating_cash_flow": 11601961, "quarter": 1 }, { "change_in_working_capital": 60785, "financing_cash_flow": 37566, "investing_cash_flow": -258658, "net_cash_flow": 12077724, "operating_cash_flow": 12730582, "quarter": 2 }, { "change_in_working_capital": -75469, "financing_cash_flow": -54055, "investing_cash_flow": -239296, "net_cash_flow": 13212324, "operating_cash_flow": 13391398, "quarter": 3 }, { "change_in_working_capital": -28901, "financing_cash_flow": 75049, "investing_cash_flow": -212063, "net_cash_flow": 12402705, "operating_cash_flow": 12766341, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7805776570904364, "current_ratio": 1.4300585496500573, "debt_to_equity_ratio": 0.5932061263297733, "profit_margin": 0.2599222046830194, "quarter": 1, "return_on_assets": 0.20288946555725212, "return_on_equity": 0.26872356001874276 }, { "asset_turnover_ratio": 0.7591014953884362, "current_ratio": 1.575575006028471, "debt_to_equity_ratio": 0.5785325703563393, "profit_margin": 0.27033772876140616, "quarter": 2, "return_on_assets": 0.20521377416269687, "return_on_equity": 0.2687793927899779 }, { "asset_turnover_ratio": 0.7382162338430343, "current_ratio": 2.068939268921981, "debt_to_equity_ratio": 0.5637622930515239, "profit_margin": 0.2822316501627912, "quarter": 3, "return_on_assets": 0.20834798585448053, "return_on_equity": 0.2696298813971833 }, { "asset_turnover_ratio": 0.7179055777683415, "current_ratio": 1.4635321077443346, "debt_to_equity_ratio": 0.5493792053000205, "profit_margin": 0.2948337170383129, "quarter": 4, "return_on_assets": 0.21166276997597774, "return_on_equity": 0.27065772957890194 } ], "income_statement": [ { "depreciation": 1320851, "expenses": 25357328, "income_tax": 3916128, "marketing_expense": 2984355, "net_income": 14197238, "net_profit": 10281110, "operational_expense": 13868122, "product_revenue": 11725806, "quarter": 1, "rd_expense": 3936459, "revenue": 39554566, "salaries_expense": 9798868, "service_revenue": 27828760 }, { "depreciation": 2075700, "expenses": 24980875, "income_tax": 3777469, "marketing_expense": 4669314, "net_income": 14432351, "net_profit": 10654882, "operational_expense": 13539247, "product_revenue": 11236193, "quarter": 2, "rd_expense": 3032832, "revenue": 39413226, "salaries_expense": 8702132, "service_revenue": 28177033 }, { "depreciation": 2307486, "expenses": 24610010, "income_tax": 3578470, "marketing_expense": 4143654, "net_income": 14662382, "net_profit": 11083912, "operational_expense": 12763252, "product_revenue": 8056131, "quarter": 3, "rd_expense": 4310556, "revenue": 39272392, "salaries_expense": 10509238, "service_revenue": 31216261 }, { "depreciation": 1228890, "expenses": 24244652, "income_tax": 3349958, "marketing_expense": 3157050, "net_income": 14887409, "net_profit": 11537451, "operational_expense": 16069965, "product_revenue": 11315050, "quarter": 4, "rd_expense": 3627326, "revenue": 39132061, "salaries_expense": 8081612, "service_revenue": 27817011 } ], "market_conditions": { "gdp_growth": [ 0.020424797217273444, 0.03306251940262252, 0.033222266802881324, 0.03518485694273074 ], "inflation_rate": [ 0.01220583095037984, 0.01261081026680395, 0.011514748337874423, 0.01624879838860422 ], "interest_rate": [ 0.026931937933708412, 0.02892591049358875, 0.027615958947874976, 0.0269628856485921 ], "year": 2006 }, "random_event": null, "year": 2006 }, { "advertising_kpis": [ { "average_project_size": 79399, "billable_hours_per_employee": 160, "client_concentration": 0.22, "client_retention_rate": 0.68, "employee_utilization_rate": 0.64, "gross_billings": 54648650, "net_revenue": 45754546, "new_client_acquisition": 4, "organic_growth": -0.05, "quarter": 1, "revenue_per_employee": 197218 }, { "average_project_size": 78478, "billable_hours_per_employee": 111, "client_concentration": 0.28, "client_retention_rate": 0.73, "employee_utilization_rate": 0.8, "gross_billings": 56594674, "net_revenue": 45628199, "new_client_acquisition": 1, "organic_growth": -0.05, "quarter": 2, "revenue_per_employee": 196673 }, { "average_project_size": 71676, "billable_hours_per_employee": 153, "client_concentration": 0.4, "client_retention_rate": 0.77, "employee_utilization_rate": 0.63, "gross_billings": 51969749, "net_revenue": 45502201, "new_client_acquisition": 2, "organic_growth": 0.01, "quarter": 3, "revenue_per_employee": 196130 }, { "average_project_size": 115705, "billable_hours_per_employee": 133, "client_concentration": 0.4, "client_retention_rate": 0.86, "employee_utilization_rate": 0.62, "gross_billings": 50386310, "net_revenue": 45376551, "new_client_acquisition": 2, "organic_growth": 0.1, "quarter": 4, "revenue_per_employee": 195589 } ], "balance_sheet": [ { "assets": 48065141, "current_assets": 20879032, "current_liabilities": 11428697, "equity": 39038767, "fixed_assets": 27186109, "liabilities": 21341437, "long_term_liabilities": 9912740, "quarter": 1 }, { "assets": 49613024, "current_assets": 23407227, "current_liabilities": 10243994, "equity": 41119638, "fixed_assets": 26205797, "liabilities": 21524229, "long_term_liabilities": 11280235, "quarter": 2 }, { "assets": 51210755, "current_assets": 21110648, "current_liabilities": 12928332, "equity": 41294644, "fixed_assets": 30100107, "liabilities": 21708587, "long_term_liabilities": 8780255, "quarter": 3 }, { "assets": 52859938, "current_assets": 24045011, "current_liabilities": 9919564, "equity": 43855748, "fixed_assets": 28814927, "liabilities": 21894524, "long_term_liabilities": 11974960, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 84317, "financing_cash_flow": 136607, "investing_cash_flow": -235586, "net_cash_flow": 14127347, "operating_cash_flow": 14218691, "quarter": 1 }, { "change_in_working_capital": -45022, "financing_cash_flow": -93586, "investing_cash_flow": -414179, "net_cash_flow": 14803623, "operating_cash_flow": 15174338, "quarter": 2 }, { "change_in_working_capital": 94238, "financing_cash_flow": -185805, "investing_cash_flow": -253711, "net_cash_flow": 13399589, "operating_cash_flow": 13782694, "quarter": 3 }, { "change_in_working_capital": -67910, "financing_cash_flow": -44323, "investing_cash_flow": -125164, "net_cash_flow": 14278023, "operating_cash_flow": 14583777, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9519278430911083, "current_ratio": 1.8268952269886936, "debt_to_equity_ratio": 0.5466729264272102, "profit_margin": 0.26915496003391665, "quarter": 1, "return_on_assets": 0.2562161005623597, "return_on_equity": 0.315457273535304 }, { "asset_turnover_ratio": 0.9196818762750684, "current_ratio": 2.284970783856375, "debt_to_equity_ratio": 0.5234537570588534, "profit_margin": 0.2855874938215291, "quarter": 2, "return_on_assets": 0.2626496421584784, "return_on_equity": 0.3169007227155064 }, { "asset_turnover_ratio": 0.8885282202927881, "current_ratio": 1.6328980412941128, "debt_to_equity_ratio": 0.5256998219914427, "profit_margin": 0.25916276006077155, "quarter": 3, "return_on_assets": 0.2302734259629642, "return_on_equity": 0.2855691406372216 }, { "asset_turnover_ratio": 0.8584298944883363, "current_ratio": 2.423998776559131, "debt_to_equity_ratio": 0.4992395523615285, "profit_margin": 0.2840747856750946, "quarter": 4, "return_on_assets": 0.24385828829386821, "return_on_equity": 0.2939257586029544 } ], "income_statement": [ { "depreciation": 1903628, "expenses": 29361114, "income_tax": 4078369, "marketing_expense": 3324583, "net_income": 16393432, "net_profit": 12315063, "operational_expense": 17299112, "product_revenue": 11456849, "quarter": 1, "rd_expense": 3609638, "revenue": 45754546, "salaries_expense": 9169860, "service_revenue": 34297697 }, { "depreciation": 2143495, "expenses": 29174818, "income_tax": 3422538, "marketing_expense": 4319213, "net_income": 16453381, "net_profit": 13030843, "operational_expense": 18977163, "product_revenue": 13727592, "quarter": 2, "rd_expense": 3171007, "revenue": 45628199, "salaries_expense": 13735916, "service_revenue": 31900607 }, { "depreciation": 1990218, "expenses": 28989705, "income_tax": 4720020, "marketing_expense": 4172405, "net_income": 16512496, "net_profit": 11792476, "operational_expense": 16489321, "product_revenue": 10715192, "quarter": 3, "rd_expense": 4574855, "revenue": 45502201, "salaries_expense": 9657592, "service_revenue": 34787009 }, { "depreciation": 1693443, "expenses": 28805766, "income_tax": 3680451, "marketing_expense": 2893164, "net_income": 16570785, "net_profit": 12890334, "operational_expense": 16975321, "product_revenue": 14800471, "quarter": 4, "rd_expense": 5022499, "revenue": 45376551, "salaries_expense": 8882440, "service_revenue": 30576080 } ], "market_conditions": { "gdp_growth": [ 0.01714601741339953, 0.019303454710987385, 0.01906118212655017, 0.0192249963233802 ], "inflation_rate": [ 0.00992031747664713, 0.014401058736265973, 0.012682490422308686, 0.013839803978978169 ], "interest_rate": [ 0.02483669381326946, 0.024989499641813958, 0.026298019830314392, 0.026959622583812026 ], "year": 2007 }, "random_event": null, "year": 2007 }, { "advertising_kpis": [ { "average_project_size": 91071, "billable_hours_per_employee": 157, "client_concentration": 0.35, "client_retention_rate": 0.87, "employee_utilization_rate": 0.78, "gross_billings": 69261366, "net_revenue": 56908214, "new_client_acquisition": 3, "organic_growth": -0.03, "quarter": 1, "revenue_per_employee": 245294 }, { "average_project_size": 100041, "billable_hours_per_employee": 88, "client_concentration": 0.39, "client_retention_rate": 0.73, "employee_utilization_rate": 0.79, "gross_billings": 71126677, "net_revenue": 57498139, "new_client_acquisition": 5, "organic_growth": 0.01, "quarter": 2, "revenue_per_employee": 247837 }, { "average_project_size": 156906, "billable_hours_per_employee": 106, "client_concentration": 0.16, "client_retention_rate": 0.61, "employee_utilization_rate": 0.64, "gross_billings": 74663350, "net_revenue": 58094179, "new_client_acquisition": 5, "organic_growth": 0.06, "quarter": 3, "revenue_per_employee": 250406 }, { "average_project_size": 158391, "billable_hours_per_employee": 138, "client_concentration": 0.2, "client_retention_rate": 0.86, "employee_utilization_rate": 0.62, "gross_billings": 70485648, "net_revenue": 58696398, "new_client_acquisition": 5, "organic_growth": 0.08, "quarter": 4, "revenue_per_employee": 253002 } ], "balance_sheet": [ { "assets": 82987865, "current_assets": 26526108, "current_liabilities": 15001823, "equity": 57377863, "fixed_assets": 56461757, "liabilities": 34740063, "long_term_liabilities": 19738240, "quarter": 1 }, { "assets": 84572906, "current_assets": 36015687, "current_liabilities": 15129427, "equity": 57830942, "fixed_assets": 48557219, "liabilities": 35620132, "long_term_liabilities": 20490705, "quarter": 2 }, { "assets": 86188221, "current_assets": 35044594, "current_liabilities": 16513225, "equity": 59012456, "fixed_assets": 51143627, "liabilities": 36522496, "long_term_liabilities": 20009271, "quarter": 3 }, { "assets": 87834388, "current_assets": 33583617, "current_liabilities": 16541734, "equity": 59965370, "fixed_assets": 54250771, "liabilities": 37447719, "long_term_liabilities": 20905985, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -9318, "financing_cash_flow": 186123, "investing_cash_flow": -183107, "net_cash_flow": 13108823, "operating_cash_flow": 13410020, "quarter": 1 }, { "change_in_working_capital": 44219, "financing_cash_flow": -12867, "investing_cash_flow": -194463, "net_cash_flow": 11179025, "operating_cash_flow": 11533745, "quarter": 2 }, { "change_in_working_capital": -31031, "financing_cash_flow": -102589, "investing_cash_flow": -131548, "net_cash_flow": 13114836, "operating_cash_flow": 13357953, "quarter": 3 }, { "change_in_working_capital": -64810, "financing_cash_flow": -1850, "investing_cash_flow": -172208, "net_cash_flow": 13222200, "operating_cash_flow": 13524086, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6857413912262955, "current_ratio": 1.7681923056951145, "debt_to_equity_ratio": 0.6054610817415769, "profit_margin": 0.16043485392108772, "quarter": 1, "return_on_assets": 0.1100168199290342, "return_on_equity": 0.15912166334950467 }, { "asset_turnover_ratio": 0.6798647666192291, "current_ratio": 2.380505686038209, "debt_to_equity_ratio": 0.6159355315360417, "profit_margin": 0.1544079191850018, "quarter": 2, "return_on_assets": 0.10497650394087203, "return_on_equity": 0.15351933918005348 }, { "asset_turnover_ratio": 0.6740384976735975, "current_ratio": 2.1222138013622414, "debt_to_equity_ratio": 0.6188946957232215, "profit_margin": 0.16088928634312916, "quarter": 3, "return_on_assets": 0.1084455728585, "return_on_equity": 0.15838573131069142 }, { "asset_turnover_ratio": 0.6682621617401148, "current_ratio": 2.0302355847337408, "debt_to_equity_ratio": 0.6244890842831454, "profit_margin": 0.1631906100950181, "quarter": 4, "return_on_assets": 0.109054109877785, "return_on_equity": 0.1597372116606635 } ], "income_statement": [ { "depreciation": 4279959, "expenses": 44811230, "income_tax": 2966923, "marketing_expense": 4556075, "net_income": 12096984, "net_profit": 9130061, "operational_expense": 27664791, "product_revenue": 22513052, "quarter": 1, "rd_expense": 8588103, "revenue": 56908214, "salaries_expense": 14079566, "service_revenue": 34395162 }, { "depreciation": 2655577, "expenses": 45182995, "income_tax": 3436976, "marketing_expense": 5037099, "net_income": 12315144, "net_profit": 8878168, "operational_expense": 23584418, "product_revenue": 20105690, "quarter": 2, "rd_expense": 7558385, "revenue": 57498139, "salaries_expense": 17153099, "service_revenue": 37392449 }, { "depreciation": 4011222, "expenses": 45557845, "income_tax": 3189603, "marketing_expense": 6548037, "net_income": 12536334, "net_profit": 9346731, "operational_expense": 29652611, "product_revenue": 17465557, "quarter": 3, "rd_expense": 5955156, "revenue": 58094179, "salaries_expense": 15821783, "service_revenue": 40628622 }, { "depreciation": 3945385, "expenses": 45935805, "income_tax": 3181892, "marketing_expense": 7583991, "net_income": 12760593, "net_profit": 9578701, "operational_expense": 30513623, "product_revenue": 13319124, "quarter": 4, "rd_expense": 6063249, "revenue": 58696398, "salaries_expense": 14147911, "service_revenue": 45377274 } ], "market_conditions": { "gdp_growth": [ 0.020393977619876234, 0.02899992248167431, 0.024632560842015587, 0.009552144713263256 ], "inflation_rate": [ 0.011866823776538134, 0.013866733773731502, 0.010369137986942722, 0.014369495203397632 ], "interest_rate": [ 0.02939006845923247, 0.029683486639817586, 0.03273742557831313, 0.029661449758941746 ], "year": 2008 }, "random_event": null, "year": 2008 }, { "advertising_kpis": [ { "average_project_size": 156668, "billable_hours_per_employee": 152, "client_concentration": 0.11, "client_retention_rate": 0.7, "employee_utilization_rate": 0.7, "gross_billings": 86848504, "net_revenue": 71325998, "new_client_acquisition": 3, "organic_growth": 0.07, "quarter": 1, "revenue_per_employee": 307440 }, { "average_project_size": 57772, "billable_hours_per_employee": 128, "client_concentration": 0.33, "client_retention_rate": 0.82, "employee_utilization_rate": 0.79, "gross_billings": 91607657, "net_revenue": 71974723, "new_client_acquisition": 5, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 310236 }, { "average_project_size": 162996, "billable_hours_per_employee": 149, "client_concentration": 0.23, "client_retention_rate": 0.74, "employee_utilization_rate": 0.74, "gross_billings": 86134398, "net_revenue": 72629349, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 313058 }, { "average_project_size": 106479, "billable_hours_per_employee": 119, "client_concentration": 0.31, "client_retention_rate": 0.79, "employee_utilization_rate": 0.76, "gross_billings": 85138573, "net_revenue": 73289928, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 4, "revenue_per_employee": 315905 } ], "balance_sheet": [ { "assets": 74231798, "current_assets": 22495357, "current_liabilities": 14818992, "equity": 51888067, "fixed_assets": 51736441, "liabilities": 33601538, "long_term_liabilities": 18782546, "quarter": 1 }, { "assets": 76020379, "current_assets": 22912674, "current_liabilities": 14212956, "equity": 53134216, "fixed_assets": 53107705, "liabilities": 34072600, "long_term_liabilities": 19859644, "quarter": 2 }, { "assets": 77852055, "current_assets": 23735925, "current_liabilities": 14627347, "equity": 55430224, "fixed_assets": 54116130, "liabilities": 34550265, "long_term_liabilities": 19922918, "quarter": 3 }, { "assets": 79727865, "current_assets": 26050518, "current_liabilities": 14128073, "equity": 57875581, "fixed_assets": 53677347, "liabilities": 35034626, "long_term_liabilities": 20906553, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 75781, "financing_cash_flow": 99794, "investing_cash_flow": -353493, "net_cash_flow": 14027145, "operating_cash_flow": 14161315, "quarter": 1 }, { "change_in_working_capital": -46438, "financing_cash_flow": 30306, "investing_cash_flow": -371177, "net_cash_flow": 16074273, "operating_cash_flow": 16445465, "quarter": 2 }, { "change_in_working_capital": -87076, "financing_cash_flow": -27720, "investing_cash_flow": -313430, "net_cash_flow": 15673214, "operating_cash_flow": 15762834, "quarter": 3 }, { "change_in_working_capital": -72237, "financing_cash_flow": 92095, "investing_cash_flow": -400380, "net_cash_flow": 17061066, "operating_cash_flow": 17319934, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.9608550502845156, "current_ratio": 1.5180085798008394, "debt_to_equity_ratio": 0.6475773707276473, "profit_margin": 0.15783595485057217, "quarter": 1, "return_on_assets": 0.15165747433465104, "return_on_equity": 0.2169633145131423 }, { "asset_turnover_ratio": 0.9467819543493725, "current_ratio": 1.612097722669373, "debt_to_equity_ratio": 0.64125534476692, "profit_margin": 0.15542174438100997, "quarter": 2, "return_on_assets": 0.14715050289344125, "return_on_equity": 0.21053170333782661 }, { "asset_turnover_ratio": 0.9329149885638857, "current_ratio": 1.6227088206767775, "debt_to_equity_ratio": 0.6233109395336378, "profit_margin": 0.16699081248821326, "quarter": 3, "return_on_assets": 0.15578823192271546, "return_on_equity": 0.21880543004841546 }, { "asset_turnover_ratio": 0.9192511049932166, "current_ratio": 1.8438833094930922, "debt_to_equity_ratio": 0.6053438323150484, "profit_margin": 0.17986566994580755, "quarter": 4, "return_on_assets": 0.1653417158480288, "return_on_equity": 0.227770361389547 } ], "income_statement": [ { "depreciation": 2903508, "expenses": 56198911, "income_tax": 3869280, "marketing_expense": 8490271, "net_income": 15127087, "net_profit": 11257807, "operational_expense": 36928618, "product_revenue": 24295239, "quarter": 1, "rd_expense": 9902312, "revenue": 71325998, "salaries_expense": 18964664, "service_revenue": 47030759 }, { "depreciation": 5259028, "expenses": 56247133, "income_tax": 4541153, "marketing_expense": 11078587, "net_income": 15727590, "net_profit": 11186437, "operational_expense": 36679316, "product_revenue": 28567291, "quarter": 2, "rd_expense": 8764394, "revenue": 71974723, "salaries_expense": 18357596, "service_revenue": 43407432 }, { "depreciation": 3634400, "expenses": 56295398, "income_tax": 4205517, "marketing_expense": 6385921, "net_income": 16333951, "net_profit": 12128434, "operational_expense": 37845184, "product_revenue": 20585831, "quarter": 3, "rd_expense": 6993627, "revenue": 72629349, "salaries_expense": 24186799, "service_revenue": 52043518 }, { "depreciation": 4137592, "expenses": 56343703, "income_tax": 3763883, "marketing_expense": 9918354, "net_income": 16946225, "net_profit": 13182342, "operational_expense": 28182282, "product_revenue": 15541104, "quarter": 4, "rd_expense": 10528502, "revenue": 73289928, "salaries_expense": 27552544, "service_revenue": 57748824 } ], "market_conditions": { "gdp_growth": [ 0.011215268676215761, 0.021816606346730705, 0.012823862680086902, 0.009992588527165874 ], "inflation_rate": [ 0.015742574421555716, 0.018370273111374673, 0.01980177943539171, 0.02209701170355465 ], "interest_rate": [ 0.03843675147909874, 0.036101943941528075, 0.03095227942027752, 0.03655626956204998 ], "year": 2009 }, "random_event": null, "year": 2009 }, { "advertising_kpis": [ { "average_project_size": 86759, "billable_hours_per_employee": 116, "client_concentration": 0.26, "client_retention_rate": 0.75, "employee_utilization_rate": 0.67, "gross_billings": 80628868, "net_revenue": 65796135, "new_client_acquisition": 4, "organic_growth": 0.02, "quarter": 1, "revenue_per_employee": 283604 }, { "average_project_size": 139197, "billable_hours_per_employee": 94, "client_concentration": 0.25, "client_retention_rate": 0.88, "employee_utilization_rate": 0.62, "gross_billings": 81050839, "net_revenue": 64927085, "new_client_acquisition": 2, "organic_growth": 0.13, "quarter": 2, "revenue_per_employee": 279858 }, { "average_project_size": 193240, "billable_hours_per_employee": 134, "client_concentration": 0.17, "client_retention_rate": 0.74, "employee_utilization_rate": 0.64, "gross_billings": 78746919, "net_revenue": 64069515, "new_client_acquisition": 5, "organic_growth": 0.07, "quarter": 3, "revenue_per_employee": 276162 }, { "average_project_size": 199206, "billable_hours_per_employee": 149, "client_concentration": 0.36, "client_retention_rate": 0.82, "employee_utilization_rate": 0.76, "gross_billings": 72488397, "net_revenue": 63223271, "new_client_acquisition": 4, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 272514 } ], "balance_sheet": [ { "assets": 73657901, "current_assets": 36104780, "current_liabilities": 15674531, "equity": 44863971, "fixed_assets": 37553121, "liabilities": 38775416, "long_term_liabilities": 23100885, "quarter": 1 }, { "assets": 75843548, "current_assets": 27088307, "current_liabilities": 16691302, "equity": 45800589, "fixed_assets": 48755241, "liabilities": 39441974, "long_term_liabilities": 22750672, "quarter": 2 }, { "assets": 78094049, "current_assets": 31023518, "current_liabilities": 19914155, "equity": 47914264, "fixed_assets": 47070531, "liabilities": 40119990, "long_term_liabilities": 20205835, "quarter": 3 }, { "assets": 80411330, "current_assets": 35592027, "current_liabilities": 23214142, "equity": 48674311, "fixed_assets": 44819303, "liabilities": 40809661, "long_term_liabilities": 17595519, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 98666, "financing_cash_flow": -53155, "investing_cash_flow": -109680, "net_cash_flow": 14090534, "operating_cash_flow": 14255606, "quarter": 1 }, { "change_in_working_capital": 42975, "financing_cash_flow": 145504, "investing_cash_flow": -185491, "net_cash_flow": 13262853, "operating_cash_flow": 13183949, "quarter": 2 }, { "change_in_working_capital": 97087, "financing_cash_flow": 14369, "investing_cash_flow": -105525, "net_cash_flow": 13050219, "operating_cash_flow": 13224000, "quarter": 3 }, { "change_in_working_capital": 7862, "financing_cash_flow": -115512, "investing_cash_flow": -317122, "net_cash_flow": 14011596, "operating_cash_flow": 14101844, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.8932664942488654, "current_ratio": 2.3034041656493582, "debt_to_equity_ratio": 0.8642885401294504, "profit_margin": 0.15170322694486538, "quarter": 1, "return_on_assets": 0.1355114096992799, "return_on_equity": 0.22248333746471083 }, { "asset_turnover_ratio": 0.8560660295058982, "current_ratio": 1.6228995796732932, "debt_to_equity_ratio": 0.8611673967773645, "profit_margin": 0.14476262102326018, "quarter": 2, "return_on_assets": 0.12392636220024938, "return_on_equity": 0.20521602899036953 }, { "asset_turnover_ratio": 0.8204148180356227, "current_ratio": 1.5578626358989371, "debt_to_equity_ratio": 0.8373287336731291, "profit_margin": 0.15514718661441404, "quarter": 3, "return_on_assets": 0.1272850508750033, "return_on_equity": 0.20745815901502734 }, { "asset_turnover_ratio": 0.7862482936173298, "current_ratio": 1.5332045009460182, "debt_to_equity_ratio": 0.8384229825050836, "profit_margin": 0.14350162300207467, "quarter": 4, "return_on_assets": 0.11282790621669857, "return_on_equity": 0.1863948726464767 } ], "income_statement": [ { "depreciation": 4274120, "expenses": 52428438, "income_tax": 3386211, "marketing_expense": 10319867, "net_income": 13367697, "net_profit": 9981486, "operational_expense": 31305785, "product_revenue": 20103352, "quarter": 1, "rd_expense": 9723149, "revenue": 65796135, "salaries_expense": 20698891, "service_revenue": 45692783 }, { "depreciation": 3784934, "expenses": 51831093, "income_tax": 3696977, "marketing_expense": 6687034, "net_income": 13095992, "net_profit": 9399015, "operational_expense": 27321258, "product_revenue": 17905324, "quarter": 2, "rd_expense": 9957018, "revenue": 64927085, "salaries_expense": 23953926, "service_revenue": 47021761 }, { "depreciation": 3283795, "expenses": 51240555, "income_tax": 2888755, "marketing_expense": 6966393, "net_income": 12828960, "net_profit": 9940205, "operational_expense": 27207166, "product_revenue": 24102531, "quarter": 3, "rd_expense": 5421067, "revenue": 64069515, "salaries_expense": 23391893, "service_revenue": 39966984 }, { "depreciation": 5029202, "expenses": 50656745, "income_tax": 3493884, "marketing_expense": 7593572, "net_income": 12566526, "net_profit": 9072642, "operational_expense": 35244882, "product_revenue": 13294811, "quarter": 4, "rd_expense": 6643933, "revenue": 63223271, "salaries_expense": 20928066, "service_revenue": 49928460 } ], "market_conditions": { "gdp_growth": [ 0.004504147869105289, 0.008558824357981228, 0.010666293020323486, 0.017154575303066785 ], "inflation_rate": [ 0.015017694236419046, 0.01099406606325536, 0.018900096298009084, 0.019191635907364734 ], "interest_rate": [ 0.02693535643044052, 0.02316391354724715, 0.0318962431301583, 0.030781494355989845 ], "year": 2010 }, "random_event": null, "year": 2010 }, { "advertising_kpis": [ { "average_project_size": 56938, "billable_hours_per_employee": 104, "client_concentration": 0.17, "client_retention_rate": 0.86, "employee_utilization_rate": 0.64, "gross_billings": 35438828, "net_revenue": 27999553, "new_client_acquisition": 4, "organic_growth": 0.14, "quarter": 1, "revenue_per_employee": 120688 }, { "average_project_size": 56118, "billable_hours_per_employee": 101, "client_concentration": 0.35, "client_retention_rate": 0.67, "employee_utilization_rate": 0.75, "gross_billings": 32666277, "net_revenue": 27147866, "new_client_acquisition": 4, "organic_growth": 0, "quarter": 2, "revenue_per_employee": 117017 }, { "average_project_size": 189650, "billable_hours_per_employee": 93, "client_concentration": 0.3, "client_retention_rate": 0.63, "employee_utilization_rate": 0.76, "gross_billings": 32521748, "net_revenue": 26322086, "new_client_acquisition": 3, "organic_growth": 0.13, "quarter": 3, "revenue_per_employee": 113457 }, { "average_project_size": 114814, "billable_hours_per_employee": 141, "client_concentration": 0.26, "client_retention_rate": 0.69, "employee_utilization_rate": 0.7, "gross_billings": 29621209, "net_revenue": 25521425, "new_client_acquisition": 2, "organic_growth": 0.11, "quarter": 4, "revenue_per_employee": 110006 } ], "balance_sheet": [ { "assets": 41848386, "current_assets": 16100340, "current_liabilities": 11679925, "equity": 25319916, "fixed_assets": 25748046, "liabilities": 22374115, "long_term_liabilities": 10694190, "quarter": 1 }, { "assets": 42405059, "current_assets": 16528469, "current_liabilities": 10089684, "equity": 25047150, "fixed_assets": 25876590, "liabilities": 22931759, "long_term_liabilities": 12842075, "quarter": 2 }, { "assets": 42969138, "current_assets": 14243418, "current_liabilities": 13587088, "equity": 24946648, "fixed_assets": 28725720, "liabilities": 23503302, "long_term_liabilities": 9916214, "quarter": 3 }, { "assets": 43540720, "current_assets": 13104686, "current_liabilities": 10747931, "equity": 24313823, "fixed_assets": 30436034, "liabilities": 24089090, "long_term_liabilities": 13341159, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": -42763, "financing_cash_flow": -144742, "investing_cash_flow": -482838, "net_cash_flow": 7101970, "operating_cash_flow": 7354075, "quarter": 1 }, { "change_in_working_capital": -46833, "financing_cash_flow": -13706, "investing_cash_flow": -124423, "net_cash_flow": 6890969, "operating_cash_flow": 7141084, "quarter": 2 }, { "change_in_working_capital": -34481, "financing_cash_flow": 199388, "investing_cash_flow": -359087, "net_cash_flow": 6974591, "operating_cash_flow": 7365203, "quarter": 3 }, { "change_in_working_capital": -58988, "financing_cash_flow": 23142, "investing_cash_flow": -255445, "net_cash_flow": 5610401, "operating_cash_flow": 6114821, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.6690712755325856, "current_ratio": 1.3784626185527733, "debt_to_equity_ratio": 0.8836567625263844, "profit_margin": 0.20877636867988572, "quarter": 1, "return_on_assets": 0.1396862712937125, "return_on_equity": 0.23087142153236212 }, { "asset_turnover_ratio": 0.6402034719489483, "current_ratio": 1.6381552682918514, "debt_to_equity_ratio": 0.9155436446861219, "profit_margin": 0.2053144803352131, "quarter": 2, "return_on_assets": 0.1314430431519975, "return_on_equity": 0.22253430030961607 }, { "asset_turnover_ratio": 0.6125811972304401, "current_ratio": 1.0483054205581064, "debt_to_equity_ratio": 0.9421426878673239, "profit_margin": 0.20822103536930925, "quarter": 3, "return_on_assets": 0.12755229113509328, "return_on_equity": 0.21970134023617122 }, { "asset_turnover_ratio": 0.5861507343011324, "current_ratio": 1.2192752260877, "debt_to_equity_ratio": 0.9907569862625059, "profit_margin": 0.19051416603892612, "quarter": 4, "return_on_assets": 0.1116700183184844, "return_on_equity": 0.1999764907394448 } ], "income_statement": [ { "depreciation": 1508430, "expenses": 20255220, "income_tax": 1898688, "marketing_expense": 3426296, "net_income": 7744333, "net_profit": 5845645, "operational_expense": 11008485, "product_revenue": 10988603, "quarter": 1, "rd_expense": 3504531, "revenue": 27999553, "salaries_expense": 7823720, "service_revenue": 17010950 }, { "depreciation": 1567234, "expenses": 19768776, "income_tax": 1805240, "marketing_expense": 2691312, "net_income": 7379090, "net_profit": 5573850, "operational_expense": 13166152, "product_revenue": 7325110, "quarter": 2, "rd_expense": 3019408, "revenue": 27147866, "salaries_expense": 6301840, "service_revenue": 19822756 }, { "depreciation": 1884391, "expenses": 19294015, "income_tax": 1547259, "marketing_expense": 2169957, "net_income": 7028071, "net_profit": 5480812, "operational_expense": 11692951, "product_revenue": 8873226, "quarter": 3, "rd_expense": 3472499, "revenue": 26322086, "salaries_expense": 7274669, "service_revenue": 17448860 }, { "depreciation": 1252628, "expenses": 18830655, "income_tax": 1828577, "marketing_expense": 3351263, "net_income": 6690770, "net_profit": 4862193, "operational_expense": 10001291, "product_revenue": 8881567, "quarter": 4, "rd_expense": 3240583, "revenue": 25521425, "salaries_expense": 6776645, "service_revenue": 16639858 } ], "market_conditions": { "gdp_growth": [ 0.007022430947307911, 0.011943471752879534, 0.02057142508959068, 0.006933597754255957 ], "inflation_rate": [ 0.007953894680491846, 0.011025017284382876, 0.010390171016259435, 0.007957683553680527 ], "interest_rate": [ 0.024327308998427093, 0.01781626030262236, 0.025631142683184713, 0.024420257289190582 ], "year": 2011 }, "random_event": null, "year": 2011 }, { "advertising_kpis": [ { "average_project_size": 145579, "billable_hours_per_employee": 93, "client_concentration": 0.36, "client_retention_rate": 0.76, "employee_utilization_rate": 0.6, "gross_billings": 72827886, "net_revenue": 63601219, "new_client_acquisition": 1, "organic_growth": -0.02, "quarter": 1, "revenue_per_employee": 274143 }, { "average_project_size": 124468, "billable_hours_per_employee": 92, "client_concentration": 0.38, "client_retention_rate": 0.61, "employee_utilization_rate": 0.63, "gross_billings": 76472696, "net_revenue": 62821196, "new_client_acquisition": 5, "organic_growth": -0.02, "quarter": 2, "revenue_per_employee": 270781 }, { "average_project_size": 124017, "billable_hours_per_employee": 114, "client_concentration": 0.12, "client_retention_rate": 0.81, "employee_utilization_rate": 0.7, "gross_billings": 79987916, "net_revenue": 62050741, "new_client_acquisition": 3, "organic_growth": 0.02, "quarter": 3, "revenue_per_employee": 267460 }, { "average_project_size": 51216, "billable_hours_per_employee": 130, "client_concentration": 0.23, "client_retention_rate": 0.88, "employee_utilization_rate": 0.69, "gross_billings": 77891191, "net_revenue": 61289734, "new_client_acquisition": 5, "organic_growth": 0.03, "quarter": 4, "revenue_per_employee": 264180 } ], "balance_sheet": [ { "assets": 82696060, "current_assets": 35271682, "current_liabilities": 18843923, "equity": 62555069, "fixed_assets": 47424378, "liabilities": 36880589, "long_term_liabilities": 18036666, "quarter": 1 }, { "assets": 84788548, "current_assets": 35147286, "current_liabilities": 16953839, "equity": 63404453, "fixed_assets": 49641262, "liabilities": 37870410, "long_term_liabilities": 20916571, "quarter": 2 }, { "assets": 86933983, "current_assets": 37224732, "current_liabilities": 18925224, "equity": 62812202, "fixed_assets": 49709251, "liabilities": 38886796, "long_term_liabilities": 19961572, "quarter": 3 }, { "assets": 89133704, "current_assets": 41774431, "current_liabilities": 17456698, "equity": 64720709, "fixed_assets": 47359273, "liabilities": 39930460, "long_term_liabilities": 22473762, "quarter": 4 } ], "cash_flow_statement": [ { "change_in_working_capital": 91498, "financing_cash_flow": 158120, "investing_cash_flow": -334192, "net_cash_flow": 18931530, "operating_cash_flow": 19060232, "quarter": 1 }, { "change_in_working_capital": -50788, "financing_cash_flow": 87128, "investing_cash_flow": -185814, "net_cash_flow": 18790269, "operating_cash_flow": 19251085, "quarter": 2 }, { "change_in_working_capital": 48822, "financing_cash_flow": 80190, "investing_cash_flow": -234533, "net_cash_flow": 17970282, "operating_cash_flow": 18249761, "quarter": 3 }, { "change_in_working_capital": 41710, "financing_cash_flow": -191543, "investing_cash_flow": -112834, "net_cash_flow": 17242879, "operating_cash_flow": 17652057, "quarter": 4 } ], "financial_ratios": [ { "asset_turnover_ratio": 0.7690961213871617, "current_ratio": 1.87178020203118, "debt_to_equity_ratio": 0.589569951557403, "profit_margin": 0.2631961818216094, "quarter": 1, "return_on_assets": 0.20242316260291, "return_on_equity": 0.2675977865199062 }, { "asset_turnover_ratio": 0.7409160491815475, "current_ratio": 2.073116655171728, "debt_to_equity_ratio": 0.5972831277323692, "profit_margin": 0.2624323643886054, "quarter": 2, "return_on_assets": 0.19444035060017775, "return_on_equity": 0.2600182513994719 }, { "asset_turnover_ratio": 0.7137685270902634, "current_ratio": 1.966937458705905, "debt_to_equity_ratio": 0.6190962068166309, "profit_margin": 0.2379506636351047, "quarter": 3, "return_on_assets": 0.16984169470297938, "return_on_equity": 0.23506603064162596 }, { "asset_turnover_ratio": 0.68761569697586, "current_ratio": 2.393031660397631, "debt_to_equity_ratio": 0.6169657381225536, "profit_margin": 0.2531821234531708, "quarter": 4, "return_on_assets": 0.17409200228008026, "return_on_equity": 0.23976042969492192 } ], "income_statement": [ { "depreciation": 2320634, "expenses": 42454954, "income_tax": 4406667, "marketing_expense": 4795994, "net_income": 21146265, "net_profit": 16739598, "operational_expense": 29255308, "product_revenue": 19140614, "quarter": 1, "rd_expense": 4481851, "revenue": 63601219, "salaries_expense": 13408561, "service_revenue": 44460605 }, { "depreciation": 2764770, "expenses": 41788365, "income_tax": 4546516, "marketing_expense": 6875999, "net_income": 21032831, "net_profit": 16486315, "operational_expense": 25712967, "product_revenue": 19839062, "quarter": 2, "rd_expense": 4958461, "revenue": 62821196, "salaries_expense": 13732820, "service_revenue": 42982134 }, { "depreciation": 3484746, "expenses": 41132243, "income_tax": 6153483, "marketing_expense": 7087152, "net_income": 20918498, "net_profit": 14765015, "operational_expense": 23307669, "product_revenue": 14529535, "quarter": 3, "rd_expense": 7192222, "revenue": 62050741, "salaries_expense": 15182026, "service_revenue": 47521206 }, { "depreciation": 2134592, "expenses": 40486423, "income_tax": 5285846, "marketing_expense": 5486840, "net_income": 20803311, "net_profit": 15517465, "operational_expense": 24715881, "product_revenue": 19489769, "quarter": 4, "rd_expense": 5557877, "revenue": 61289734, "salaries_expense": 14277639, "service_revenue": 41799965 } ], "market_conditions": { "gdp_growth": [ 0.03189858955547088, 0.026242117533243903, 0.025562601594645146, 0.03595316250113427 ], "inflation_rate": [ 0.013597480163348332, 0.012592958001412455, 0.012623263432052568, 0.01751528974630121 ], "interest_rate": [ 0.02885999045890585, 0.03484106138011412, 0.03212393285299632, 0.03212786517558681 ], "year": 2012 }, "random_event": null, "year": 2012 } ]